{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Cover","UserInterface","SelectedInputs","InputSummary","Legacy","Totex","TIM","Depn","Return&RAV","TaxPools","Finance&Tax","ReturnAdj","Revenue","AR","Annual Inflation","Monthly Inflation","Checks","ENWL","NPgN","NPgY","WMID","EMID","SWALES","SWEST","LPN","SPN","EPN","SPD","SPMW","SSEH","SSES"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":1385,"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":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,0,0,16383]]}
[]
["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 PCFM V3 (published 26 January 2024) .xlsm"}]
[null,null,"Publication date",null,null,null,"2024-01-26"]
[]
[null,"Model key"]
[]
[null,null,null,null,"Sample",null,"Calculated value",null,"Sample",null,"Information and interface"]
[null,null,null,null,"Sample",null,"Import",null,"Sample",null,"Fixed input value"]
[null,null,null,null,"Sample",null,"Export",null,"Sample",null,"Ofgem annual update input"]
[null,null,null,null,"Sample",null,"Named range",null,"Sample",null,"Other annual update input"]
[null,null,null,null,"Sample",null,"Formula change in cells to the right",null,"Sample",null,"Input linked from annual update"]
[null,null,null,null,null,null,null,null,"Sample",null,"Notes and instructions"]
[null,null,null,null,null,null,null,null,"Sample",null,"Check"]
[null,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,"Scenarios",null,"Scenarios operation",null,"NPgY"]
[null,null,null,null,null,null,null,null,"WMID"]
[null,null,null,null,"INPUT SELECTION >",null,null,null,"EMID"]
[null,null,null,null,"Export",null,"Aggregation of DNO input tabs",null,"SWALES"]
[null,null,null,null,"MainInputs",null,"Arrangement of inputs for live model case",null,"SWEST"]
[null,null,null,null,"Legacy",null,"Arrangement of inputs for ED1 legacy values calculations",null,"LPN"]
[null,null,null,null,null,null,null,null,"SPN"]
[null,null,null,null,"CALCULATION >",null,null,null,"EPN"]
[null,null,null,null,"Totex",null,"Totex allowance and actuals",null,"SPD"]
[null,null,null,null,"TIM",null,"Totex Incentive Mechanism and capitalisation",null,"SPMW"]
[null,null,null,null,"Depn",null,"Regulatory depreciation",null,"SSEH"]
[null,null,null,null,"Return&RAV",null,"RAV and return calculations",null,"SSES"]
[null,null,null,null,"TaxPools",null,"Tax pools and capital allowances"]
[null,null,null,null,"Finance&Tax",null,"Net debt, equity issuance, financing costs and tax"]
[null,null,null,null,"ReturnAdj",null,"Un-linked module for calculating return adjustment mechanism"]
[null,null,null,null,"Revenue",null,"Summary of calculated revenue"]
[null,null,null,null,"AR",null,"Derivation of allowed revenue"]
[]
[null,null,null,null,"INFLATION SHEETS >"]
[null,null,null,null,"Annual Inflation",null,"Derivation of annual inflation rates and price indices"]
[null,null,null,null,"Monthly Inflation",null,"Dataset and derivation of monthly inflation rates and price indices"]
[]
[null,null,null,null,"ANNEX SHEETS >"]
[null,null,null,null,"Checks",null,"Check sheet"]
[]
[]
[null,"End of sheet"]

{"sheet":"UserInterface","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["UserInterface"]
[]
[null,"Model operation"]
[]
[null,null,null,"Active Licensee select"]
[]
[null,null,null,"Price base year (financial year ending)",null,2021]
[null,null,null,"Check status",null,{"$f":"Checks!I6","v":"OK"}]
[]
[]
[]
[null,"Lists used in this tab"]
[]
[null,null,null,null,"Source for \"Active company\" drop-down list"]
[null,null,null,null,"ENWL"]
[null,null,null,null,"NPgN"]
[null,null,null,null,"NPgY"]
[null,null,null,null,"WMID"]
[null,null,null,null,"EMID"]
[null,null,null,null,"SWALES"]
[null,null,null,null,"SWEST"]
[null,null,null,null,"LPN"]
[null,null,null,null,"SPN"]
[null,null,null,null,"EPN"]
[null,null,null,null,"SPD"]
[null,null,null,null,"SPMW"]
[null,null,null,null,"SSEH"]
[null,null,null,null,"SSES"]
[null,null,null,null,1,"Adjacent named range: m_identity - key variable used across the model"]
[null,null,null,null,{"$f":"INDEX(E15:E28,m_identity)","v":"ENWL"},"Adjacent named range: n_identity - key variable used across the model"]
[null,null,null,null,{"$f":"INDEX(F15:F28,MATCH(n_identity,E15:E28,0))","v":0},"Adjacent named range: n_groupidentity - used for AllOutput metadata"]
[]
[]
[null,"End of sheet"]

{"sheet":"SelectedInputs","index":2,"n_rows":421,"n_cols":48,"rows_kept":421,"cut":false,"hidden":false,"merged":[]}
["Selected Inputs",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!E30","v":"ENWL"}]
[null,{"$f":"m_identity","v":1},null,null,"Parameter","Licence Condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$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":1.1939376770538244},{"$f":"'Annual Inflation'!AR32","v":1.2891506141768156},{"$f":"'Annual Inflation'!AS32","v":1.3284361388165782},{"$f":"'Annual Inflation'!AT32","v":1.3511547218960771},{"$f":"'Annual Inflation'!AU32","v":1.3719916643626167},{"$f":"'Annual Inflation'!AV32","v":1.3966351746111914}]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR15,NPgN!AR15,NPgY!AR15,WMID!AR15,EMID!AR15,SWALES!AR15,SWEST!AR15,LPN!AR15,SPN!AR15,EPN!AR15,SPD!AR15,SPMW!AR15,SSEH!AR15,SSES!AR15)","v":20.02},{"$f":"CHOOSE($B$3,ENWL!AS15,NPgN!AS15,NPgY!AS15,WMID!AS15,EMID!AS15,SWALES!AS15,SWEST!AS15,LPN!AS15,SPN!AS15,EPN!AS15,SPD!AS15,SPMW!AS15,SSEH!AS15,SSES!AS15)","v":31.41},{"$f":"CHOOSE($B$3,ENWL!AT15,NPgN!AT15,NPgY!AT15,WMID!AT15,EMID!AT15,SWALES!AT15,SWEST!AT15,LPN!AT15,SPN!AT15,EPN!AT15,SPD!AT15,SPMW!AT15,SSEH!AT15,SSES!AT15)","v":26.99},{"$f":"CHOOSE($B$3,ENWL!AU15,NPgN!AU15,NPgY!AU15,WMID!AU15,EMID!AU15,SWALES!AU15,SWEST!AU15,LPN!AU15,SPN!AU15,EPN!AU15,SPD!AU15,SPMW!AU15,SSEH!AU15,SSES!AU15)","v":16.87},{"$f":"CHOOSE($B$3,ENWL!AV15,NPgN!AV15,NPgY!AV15,WMID!AV15,EMID!AV15,SWALES!AV15,SWEST!AV15,LPN!AV15,SPN!AV15,EPN!AV15,SPD!AV15,SPMW!AV15,SSEH!AV15,SSES!AV15)","v":17.5}]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR16,NPgN!AR16,NPgY!AR16,WMID!AR16,EMID!AR16,SWALES!AR16,SWEST!AR16,LPN!AR16,SPN!AR16,EPN!AR16,SPD!AR16,SPMW!AR16,SSEH!AR16,SSES!AR16)","v":39.53},{"$f":"CHOOSE($B$3,ENWL!AS16,NPgN!AS16,NPgY!AS16,WMID!AS16,EMID!AS16,SWALES!AS16,SWEST!AS16,LPN!AS16,SPN!AS16,EPN!AS16,SPD!AS16,SPMW!AS16,SSEH!AS16,SSES!AS16)","v":40.75},{"$f":"CHOOSE($B$3,ENWL!AT16,NPgN!AT16,NPgY!AT16,WMID!AT16,EMID!AT16,SWALES!AT16,SWEST!AT16,LPN!AT16,SPN!AT16,EPN!AT16,SPD!AT16,SPMW!AT16,SSEH!AT16,SSES!AT16)","v":44.32},{"$f":"CHOOSE($B$3,ENWL!AU16,NPgN!AU16,NPgY!AU16,WMID!AU16,EMID!AU16,SWALES!AU16,SWEST!AU16,LPN!AU16,SPN!AU16,EPN!AU16,SPD!AU16,SPMW!AU16,SSEH!AU16,SSES!AU16)","v":41.74},{"$f":"CHOOSE($B$3,ENWL!AV16,NPgN!AV16,NPgY!AV16,WMID!AV16,EMID!AV16,SWALES!AV16,SWEST!AV16,LPN!AV16,SPN!AV16,EPN!AV16,SPD!AV16,SPMW!AV16,SSEH!AV16,SSES!AV16)","v":40.33}]
[null,null,null,null,"Non-variant allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR17,NPgN!AR17,NPgY!AR17,WMID!AR17,EMID!AR17,SWALES!AR17,SWEST!AR17,LPN!AR17,SPN!AR17,EPN!AR17,SPD!AR17,SPMW!AR17,SSEH!AR17,SSES!AR17)","v":41.7},{"$f":"CHOOSE($B$3,ENWL!AS17,NPgN!AS17,NPgY!AS17,WMID!AS17,EMID!AS17,SWALES!AS17,SWEST!AS17,LPN!AS17,SPN!AS17,EPN!AS17,SPD!AS17,SPMW!AS17,SSEH!AS17,SSES!AS17)","v":34.9},{"$f":"CHOOSE($B$3,ENWL!AT17,NPgN!AT17,NPgY!AT17,WMID!AT17,EMID!AT17,SWALES!AT17,SWEST!AT17,LPN!AT17,SPN!AT17,EPN!AT17,SPD!AT17,SPMW!AT17,SSEH!AT17,SSES!AT17)","v":31.91},{"$f":"CHOOSE($B$3,ENWL!AU17,NPgN!AU17,NPgY!AU17,WMID!AU17,EMID!AU17,SWALES!AU17,SWEST!AU17,LPN!AU17,SPN!AU17,EPN!AU17,SPD!AU17,SPMW!AU17,SSEH!AU17,SSES!AU17)","v":18.78},{"$f":"CHOOSE($B$3,ENWL!AV17,NPgN!AV17,NPgY!AV17,WMID!AV17,EMID!AV17,SWALES!AV17,SWEST!AV17,LPN!AV17,SPN!AV17,EPN!AV17,SPD!AV17,SPMW!AV17,SSEH!AV17,SSES!AV17)","v":15.87}]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR18,NPgN!AR18,NPgY!AR18,WMID!AR18,EMID!AR18,SWALES!AR18,SWEST!AR18,LPN!AR18,SPN!AR18,EPN!AR18,SPD!AR18,SPMW!AR18,SSEH!AR18,SSES!AR18)","v":28.57},{"$f":"CHOOSE($B$3,ENWL!AS18,NPgN!AS18,NPgY!AS18,WMID!AS18,EMID!AS18,SWALES!AS18,SWEST!AS18,LPN!AS18,SPN!AS18,EPN!AS18,SPD!AS18,SPMW!AS18,SSEH!AS18,SSES!AS18)","v":28.55},{"$f":"CHOOSE($B$3,ENWL!AT18,NPgN!AT18,NPgY!AT18,WMID!AT18,EMID!AT18,SWALES!AT18,SWEST!AT18,LPN!AT18,SPN!AT18,EPN!AT18,SPD!AT18,SPMW!AT18,SSEH!AT18,SSES!AT18)","v":29.45},{"$f":"CHOOSE($B$3,ENWL!AU18,NPgN!AU18,NPgY!AU18,WMID!AU18,EMID!AU18,SWALES!AU18,SWEST!AU18,LPN!AU18,SPN!AU18,EPN!AU18,SPD!AU18,SPMW!AU18,SSEH!AU18,SSES!AU18)","v":30.05},{"$f":"CHOOSE($B$3,ENWL!AV18,NPgN!AV18,NPgY!AV18,WMID!AV18,EMID!AV18,SWALES!AV18,SWEST!AV18,LPN!AV18,SPN!AV18,EPN!AV18,SPD!AV18,SPMW!AV18,SSEH!AV18,SSES!AV18)","v":29.9}]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR19,NPgN!AR19,NPgY!AR19,WMID!AR19,EMID!AR19,SWALES!AR19,SWEST!AR19,LPN!AR19,SPN!AR19,EPN!AR19,SPD!AR19,SPMW!AR19,SSEH!AR19,SSES!AR19)","v":5.43},{"$f":"CHOOSE($B$3,ENWL!AS19,NPgN!AS19,NPgY!AS19,WMID!AS19,EMID!AS19,SWALES!AS19,SWEST!AS19,LPN!AS19,SPN!AS19,EPN!AS19,SPD!AS19,SPMW!AS19,SSEH!AS19,SSES!AS19)","v":5.42},{"$f":"CHOOSE($B$3,ENWL!AT19,NPgN!AT19,NPgY!AT19,WMID!AT19,EMID!AT19,SWALES!AT19,SWEST!AT19,LPN!AT19,SPN!AT19,EPN!AT19,SPD!AT19,SPMW!AT19,SSEH!AT19,SSES!AT19)","v":5.4},{"$f":"CHOOSE($B$3,ENWL!AU19,NPgN!AU19,NPgY!AU19,WMID!AU19,EMID!AU19,SWALES!AU19,SWEST!AU19,LPN!AU19,SPN!AU19,EPN!AU19,SPD!AU19,SPMW!AU19,SSEH!AU19,SSES!AU19)","v":5.28},{"$f":"CHOOSE($B$3,ENWL!AV19,NPgN!AV19,NPgY!AV19,WMID!AV19,EMID!AV19,SWALES!AV19,SWEST!AV19,LPN!AV19,SPN!AV19,EPN!AV19,SPD!AV19,SPMW!AV19,SSEH!AV19,SSES!AV19)","v":5.2}]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR20,NPgN!AR20,NPgY!AR20,WMID!AR20,EMID!AR20,SWALES!AR20,SWEST!AR20,LPN!AR20,SPN!AR20,EPN!AR20,SPD!AR20,SPMW!AR20,SSEH!AR20,SSES!AR20)","v":15.4},{"$f":"CHOOSE($B$3,ENWL!AS20,NPgN!AS20,NPgY!AS20,WMID!AS20,EMID!AS20,SWALES!AS20,SWEST!AS20,LPN!AS20,SPN!AS20,EPN!AS20,SPD!AS20,SPMW!AS20,SSEH!AS20,SSES!AS20)","v":15.34},{"$f":"CHOOSE($B$3,ENWL!AT20,NPgN!AT20,NPgY!AT20,WMID!AT20,EMID!AT20,SWALES!AT20,SWEST!AT20,LPN!AT20,SPN!AT20,EPN!AT20,SPD!AT20,SPMW!AT20,SSEH!AT20,SSES!AT20)","v":15.24},{"$f":"CHOOSE($B$3,ENWL!AU20,NPgN!AU20,NPgY!AU20,WMID!AU20,EMID!AU20,SWALES!AU20,SWEST!AU20,LPN!AU20,SPN!AU20,EPN!AU20,SPD!AU20,SPMW!AU20,SSEH!AU20,SSES!AU20)","v":14.92},{"$f":"CHOOSE($B$3,ENWL!AV20,NPgN!AV20,NPgY!AV20,WMID!AV20,EMID!AV20,SWALES!AV20,SWEST!AV20,LPN!AV20,SPN!AV20,EPN!AV20,SPD!AV20,SPMW!AV20,SSEH!AV20,SSES!AV20)","v":14.69}]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR21,NPgN!AR21,NPgY!AR21,WMID!AR21,EMID!AR21,SWALES!AR21,SWEST!AR21,LPN!AR21,SPN!AR21,EPN!AR21,SPD!AR21,SPMW!AR21,SSEH!AR21,SSES!AR21)","v":117.34},{"$f":"CHOOSE($B$3,ENWL!AS21,NPgN!AS21,NPgY!AS21,WMID!AS21,EMID!AS21,SWALES!AS21,SWEST!AS21,LPN!AS21,SPN!AS21,EPN!AS21,SPD!AS21,SPMW!AS21,SSEH!AS21,SSES!AS21)","v":116.53},{"$f":"CHOOSE($B$3,ENWL!AT21,NPgN!AT21,NPgY!AT21,WMID!AT21,EMID!AT21,SWALES!AT21,SWEST!AT21,LPN!AT21,SPN!AT21,EPN!AT21,SPD!AT21,SPMW!AT21,SSEH!AT21,SSES!AT21)","v":113.8},{"$f":"CHOOSE($B$3,ENWL!AU21,NPgN!AU21,NPgY!AU21,WMID!AU21,EMID!AU21,SWALES!AU21,SWEST!AU21,LPN!AU21,SPN!AU21,EPN!AU21,SPD!AU21,SPMW!AU21,SSEH!AU21,SSES!AU21)","v":113.02},{"$f":"CHOOSE($B$3,ENWL!AV21,NPgN!AV21,NPgY!AV21,WMID!AV21,EMID!AV21,SWALES!AV21,SWEST!AV21,LPN!AV21,SPN!AV21,EPN!AV21,SPD!AV21,SPMW!AV21,SSEH!AV21,SSES!AV21)","v":111.48}]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E24,NPgN!E24,NPgY!E24,WMID!E24,EMID!E24,SWALES!E24,SWEST!E24,LPN!E24,SPN!E24,EPN!E24,SPD!E24,SPMW!E24,SSEH!E24,SSES!E24)","v":"RPEs (bucket 1 allowances)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H24,NPgN!H24,NPgY!H24,WMID!H24,EMID!H24,SWALES!H24,SWEST!H24,LPN!H24,SPN!H24,EPN!H24,SPD!H24,SPMW!H24,SSEH!H24,SSES!H24)","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR24,NPgN!AR24,NPgY!AR24,WMID!AR24,EMID!AR24,SWALES!AR24,SWEST!AR24,LPN!AR24,SPN!AR24,EPN!AR24,SPD!AR24,SPMW!AR24,SSEH!AR24,SSES!AR24)","v":-2.694059999999999},{"$f":"CHOOSE($B$3,ENWL!AS24,NPgN!AS24,NPgY!AS24,WMID!AS24,EMID!AS24,SWALES!AS24,SWEST!AS24,LPN!AS24,SPN!AS24,EPN!AS24,SPD!AS24,SPMW!AS24,SSEH!AS24,SSES!AS24)","v":0.30258899999996663},{"$f":"CHOOSE($B$3,ENWL!AT24,NPgN!AT24,NPgY!AT24,WMID!AT24,EMID!AT24,SWALES!AT24,SWEST!AT24,LPN!AT24,SPN!AT24,EPN!AT24,SPD!AT24,SPMW!AT24,SSEH!AT24,SSES!AT24)","v":3.3624299999999958},{"$f":"CHOOSE($B$3,ENWL!AU24,NPgN!AU24,NPgY!AU24,WMID!AU24,EMID!AU24,SWALES!AU24,SWEST!AU24,LPN!AU24,SPN!AU24,EPN!AU24,SPD!AU24,SPMW!AU24,SSEH!AU24,SSES!AU24)","v":6.0644439999999991},{"$f":"CHOOSE($B$3,ENWL!AV24,NPgN!AV24,NPgY!AV24,WMID!AV24,EMID!AV24,SWALES!AV24,SWEST!AV24,LPN!AV24,SPN!AV24,EPN!AV24,SPD!AV24,SPMW!AV24,SSEH!AV24,SSES!AV24)","v":8.9330579999999884}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E25,NPgN!E25,NPgY!E25,WMID!E25,EMID!E25,SWALES!E25,SWEST!E25,LPN!E25,SPN!E25,EPN!E25,SPD!E25,SPMW!E25,SSEH!E25,SSES!E25)","v":"RPEs (bucket 2 allowances)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H25,NPgN!H25,NPgY!H25,WMID!H25,EMID!H25,SWALES!H25,SWEST!H25,LPN!H25,SPN!H25,EPN!H25,SPD!H25,SPMW!H25,SSEH!H25,SSES!H25)","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR25,NPgN!AR25,NPgY!AR25,WMID!AR25,EMID!AR25,SWALES!AR25,SWEST!AR25,LPN!AR25,SPN!AR25,EPN!AR25,SPD!AR25,SPMW!AR25,SSEH!AR25,SSES!AR25)","v":-0.10551196864411216},{"$f":"CHOOSE($B$3,ENWL!AS25,NPgN!AS25,NPgY!AS25,WMID!AS25,EMID!AS25,SWALES!AS25,SWEST!AS25,LPN!AS25,SPN!AS25,EPN!AS25,SPD!AS25,SPMW!AS25,SSEH!AS25,SSES!AS25)","v":1.2982184737719003E-2},{"$f":"CHOOSE($B$3,ENWL!AT25,NPgN!AT25,NPgY!AT25,WMID!AT25,EMID!AT25,SWALES!AT25,SWEST!AT25,LPN!AT25,SPN!AT25,EPN!AT25,SPD!AT25,SPMW!AT25,SSEH!AT25,SSES!AT25)","v":0.1905815233674025},{"$f":"CHOOSE($B$3,ENWL!AU25,NPgN!AU25,NPgY!AU25,WMID!AU25,EMID!AU25,SWALES!AU25,SWEST!AU25,LPN!AU25,SPN!AU25,EPN!AU25,SPD!AU25,SPMW!AU25,SSEH!AU25,SSES!AU25)","v":0.28737365575449114},{"$f":"CHOOSE($B$3,ENWL!AV25,NPgN!AV25,NPgY!AV25,WMID!AV25,EMID!AV25,SWALES!AV25,SWEST!AV25,LPN!AV25,SPN!AV25,EPN!AV25,SPD!AV25,SPMW!AV25,SSEH!AV25,SSES!AV25)","v":0.55621991672182669}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E26,NPgN!E26,NPgY!E26,WMID!E26,EMID!E26,SWALES!E26,SWEST!E26,LPN!E26,SPN!E26,EPN!E26,SPD!E26,SPMW!E26,SSEH!E26,SSES!E26)","v":"Physical Security Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H26,NPgN!H26,NPgY!H26,WMID!H26,EMID!H26,SWALES!H26,SWEST!H26,LPN!H26,SPN!H26,EPN!H26,SPD!H26,SPMW!H26,SSEH!H26,SSES!H26)","v":"PSUPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR26,NPgN!AR26,NPgY!AR26,WMID!AR26,EMID!AR26,SWALES!AR26,SWEST!AR26,LPN!AR26,SPN!AR26,EPN!AR26,SPD!AR26,SPMW!AR26,SSEH!AR26,SSES!AR26)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS26,NPgN!AS26,NPgY!AS26,WMID!AS26,EMID!AS26,SWALES!AS26,SWEST!AS26,LPN!AS26,SPN!AS26,EPN!AS26,SPD!AS26,SPMW!AS26,SSEH!AS26,SSES!AS26)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT26,NPgN!AT26,NPgY!AT26,WMID!AT26,EMID!AT26,SWALES!AT26,SWEST!AT26,LPN!AT26,SPN!AT26,EPN!AT26,SPD!AT26,SPMW!AT26,SSEH!AT26,SSES!AT26)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU26,NPgN!AU26,NPgY!AU26,WMID!AU26,EMID!AU26,SWALES!AU26,SWEST!AU26,LPN!AU26,SPN!AU26,EPN!AU26,SPD!AU26,SPMW!AU26,SSEH!AU26,SSES!AU26)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV26,NPgN!AV26,NPgY!AV26,WMID!AV26,EMID!AV26,SWALES!AV26,SWEST!AV26,LPN!AV26,SPN!AV26,EPN!AV26,SPD!AV26,SPMW!AV26,SSEH!AV26,SSES!AV26)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E27,NPgN!E27,NPgY!E27,WMID!E27,EMID!E27,SWALES!E27,SWEST!E27,LPN!E27,SPN!E27,EPN!E27,SPD!E27,SPMW!E27,SSEH!E27,SSES!E27)","v":"Specified Street Works Costs Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H27,NPgN!H27,NPgY!H27,WMID!H27,EMID!H27,SWALES!H27,SWEST!H27,LPN!H27,SPN!H27,EPN!H27,SPD!H27,SPMW!H27,SSEH!H27,SSES!H27)","v":"SWRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR27,NPgN!AR27,NPgY!AR27,WMID!AR27,EMID!AR27,SWALES!AR27,SWEST!AR27,LPN!AR27,SPN!AR27,EPN!AR27,SPD!AR27,SPMW!AR27,SSEH!AR27,SSES!AR27)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS27,NPgN!AS27,NPgY!AS27,WMID!AS27,EMID!AS27,SWALES!AS27,SWEST!AS27,LPN!AS27,SPN!AS27,EPN!AS27,SPD!AS27,SPMW!AS27,SSEH!AS27,SSES!AS27)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT27,NPgN!AT27,NPgY!AT27,WMID!AT27,EMID!AT27,SWALES!AT27,SWEST!AT27,LPN!AT27,SPN!AT27,EPN!AT27,SPD!AT27,SPMW!AT27,SSEH!AT27,SSES!AT27)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU27,NPgN!AU27,NPgY!AU27,WMID!AU27,EMID!AU27,SWALES!AU27,SWEST!AU27,LPN!AU27,SPN!AU27,EPN!AU27,SPD!AU27,SPMW!AU27,SSEH!AU27,SSES!AU27)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV27,NPgN!AV27,NPgY!AV27,WMID!AV27,EMID!AV27,SWALES!AV27,SWEST!AV27,LPN!AV27,SPN!AV27,EPN!AV27,SPD!AV27,SPMW!AV27,SSEH!AV27,SSES!AV27)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E28,NPgN!E28,NPgY!E28,WMID!E28,EMID!E28,SWALES!E28,SWEST!E28,LPN!E28,SPN!E28,EPN!E28,SPD!E28,SPMW!E28,SSEH!E28,SSES!E28)","v":"Rail Electrification Costs Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H28,NPgN!H28,NPgY!H28,WMID!H28,EMID!H28,SWALES!H28,SWEST!H28,LPN!H28,SPN!H28,EPN!H28,SPD!H28,SPMW!H28,SSEH!H28,SSES!H28)","v":"RECt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR28,NPgN!AR28,NPgY!AR28,WMID!AR28,EMID!AR28,SWALES!AR28,SWEST!AR28,LPN!AR28,SPN!AR28,EPN!AR28,SPD!AR28,SPMW!AR28,SSEH!AR28,SSES!AR28)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS28,NPgN!AS28,NPgY!AS28,WMID!AS28,EMID!AS28,SWALES!AS28,SWEST!AS28,LPN!AS28,SPN!AS28,EPN!AS28,SPD!AS28,SPMW!AS28,SSEH!AS28,SSES!AS28)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT28,NPgN!AT28,NPgY!AT28,WMID!AT28,EMID!AT28,SWALES!AT28,SWEST!AT28,LPN!AT28,SPN!AT28,EPN!AT28,SPD!AT28,SPMW!AT28,SSEH!AT28,SSES!AT28)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU28,NPgN!AU28,NPgY!AU28,WMID!AU28,EMID!AU28,SWALES!AU28,SWEST!AU28,LPN!AU28,SPN!AU28,EPN!AU28,SPD!AU28,SPMW!AU28,SSEH!AU28,SSES!AU28)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV28,NPgN!AV28,NPgY!AV28,WMID!AV28,EMID!AV28,SWALES!AV28,SWEST!AV28,LPN!AV28,SPN!AV28,EPN!AV28,SPD!AV28,SPMW!AV28,SSEH!AV28,SSES!AV28)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E29,NPgN!E29,NPgY!E29,WMID!E29,EMID!E29,SWALES!E29,SWEST!E29,LPN!E29,SPN!E29,EPN!E29,SPD!E29,SPMW!E29,SSEH!E29,SSES!E29)","v":"Net Zero Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H29,NPgN!H29,NPgY!H29,WMID!H29,EMID!H29,SWALES!H29,SWEST!H29,LPN!H29,SPN!H29,EPN!H29,SPD!H29,SPMW!H29,SSEH!H29,SSES!H29)","v":"NZt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR29,NPgN!AR29,NPgY!AR29,WMID!AR29,EMID!AR29,SWALES!AR29,SWEST!AR29,LPN!AR29,SPN!AR29,EPN!AR29,SPD!AR29,SPMW!AR29,SSEH!AR29,SSES!AR29)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS29,NPgN!AS29,NPgY!AS29,WMID!AS29,EMID!AS29,SWALES!AS29,SWEST!AS29,LPN!AS29,SPN!AS29,EPN!AS29,SPD!AS29,SPMW!AS29,SSEH!AS29,SSES!AS29)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT29,NPgN!AT29,NPgY!AT29,WMID!AT29,EMID!AT29,SWALES!AT29,SWEST!AT29,LPN!AT29,SPN!AT29,EPN!AT29,SPD!AT29,SPMW!AT29,SSEH!AT29,SSES!AT29)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU29,NPgN!AU29,NPgY!AU29,WMID!AU29,EMID!AU29,SWALES!AU29,SWEST!AU29,LPN!AU29,SPN!AU29,EPN!AU29,SPD!AU29,SPMW!AU29,SSEH!AU29,SSES!AU29)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV29,NPgN!AV29,NPgY!AV29,WMID!AV29,EMID!AV29,SWALES!AV29,SWEST!AV29,LPN!AV29,SPN!AV29,EPN!AV29,SPD!AV29,SPMW!AV29,SSEH!AV29,SSES!AV29)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E30,NPgN!E30,NPgY!E30,WMID!E30,EMID!E30,SWALES!E30,SWEST!E30,LPN!E30,SPN!E30,EPN!E30,SPD!E30,SPMW!E30,SSEH!E30,SSES!E30)","v":"Coordinated Adjustment Mechanism Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H30,NPgN!H30,NPgY!H30,WMID!H30,EMID!H30,SWALES!H30,SWEST!H30,LPN!H30,SPN!H30,EPN!H30,SPD!H30,SPMW!H30,SSEH!H30,SSES!H30)","v":"CAMt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR30,NPgN!AR30,NPgY!AR30,WMID!AR30,EMID!AR30,SWALES!AR30,SWEST!AR30,LPN!AR30,SPN!AR30,EPN!AR30,SPD!AR30,SPMW!AR30,SSEH!AR30,SSES!AR30)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS30,NPgN!AS30,NPgY!AS30,WMID!AS30,EMID!AS30,SWALES!AS30,SWEST!AS30,LPN!AS30,SPN!AS30,EPN!AS30,SPD!AS30,SPMW!AS30,SSEH!AS30,SSES!AS30)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT30,NPgN!AT30,NPgY!AT30,WMID!AT30,EMID!AT30,SWALES!AT30,SWEST!AT30,LPN!AT30,SPN!AT30,EPN!AT30,SPD!AT30,SPMW!AT30,SSEH!AT30,SSES!AT30)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU30,NPgN!AU30,NPgY!AU30,WMID!AU30,EMID!AU30,SWALES!AU30,SWEST!AU30,LPN!AU30,SPN!AU30,EPN!AU30,SPD!AU30,SPMW!AU30,SSEH!AU30,SSES!AU30)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV30,NPgN!AV30,NPgY!AV30,WMID!AV30,EMID!AV30,SWALES!AV30,SWEST!AV30,LPN!AV30,SPN!AV30,EPN!AV30,SPD!AV30,SPMW!AV30,SSEH!AV30,SSES!AV30)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E31,NPgN!E31,NPgY!E31,WMID!E31,EMID!E31,SWALES!E31,SWEST!E31,LPN!E31,SPN!E31,EPN!E31,SPD!E31,SPMW!E31,SSEH!E31,SSES!E31)","v":"Electricity System Restoration Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H31,NPgN!H31,NPgY!H31,WMID!H31,EMID!H31,SWALES!H31,SWEST!H31,LPN!H31,SPN!H31,EPN!H31,SPD!H31,SPMW!H31,SSEH!H31,SSES!H31)","v":"ESRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AS31,NPgN!AS31,NPgY!AS31,WMID!AS31,EMID!AS31,SWALES!AS31,SWEST!AS31,LPN!AS31,SPN!AS31,EPN!AS31,SPD!AS31,SPMW!AS31,SSEH!AS31,SSES!AS31)","v":0.38956539780320992},{"$f":"CHOOSE($B$3,ENWL!AT31,NPgN!AT31,NPgY!AT31,WMID!AT31,EMID!AT31,SWALES!AT31,SWEST!AT31,LPN!AT31,SPN!AT31,EPN!AT31,SPD!AT31,SPMW!AT31,SSEH!AT31,SSES!AT31)","v":1.1686961934096205},{"$f":"CHOOSE($B$3,ENWL!AU31,NPgN!AU31,NPgY!AU31,WMID!AU31,EMID!AU31,SWALES!AU31,SWEST!AU31,LPN!AU31,SPN!AU31,EPN!AU31,SPD!AU31,SPMW!AU31,SSEH!AU31,SSES!AU31)","v":2.337392386819241},{"$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$3,ENWL!E32,NPgN!E32,NPgY!E32,WMID!E32,EMID!E32,SWALES!E32,SWEST!E32,LPN!E32,SPN!E32,EPN!E32,SPD!E32,SPMW!E32,SSEH!E32,SSES!E32)","v":"Environmental Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H32,NPgN!H32,NPgY!H32,WMID!H32,EMID!H32,SWALES!H32,SWEST!H32,LPN!H32,SPN!H32,EPN!H32,SPD!H32,SPMW!H32,SSEH!H32,SSES!H32)","v":"EVRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E33,NPgN!E33,NPgY!E33,WMID!E33,EMID!E33,SWALES!E33,SWEST!E33,LPN!E33,SPN!E33,EPN!E33,SPD!E33,SPMW!E33,SSEH!E33,SSES!E33)","v":"Network Asset Risk Metric Expenditure"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H33,NPgN!H33,NPgY!H33,WMID!H33,EMID!H33,SWALES!H33,SWEST!H33,LPN!H33,SPN!H33,EPN!H33,SPD!H33,SPMW!H33,SSEH!H33,SSES!H33)","v":"NARMt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR33,NPgN!AR33,NPgY!AR33,WMID!AR33,EMID!AR33,SWALES!AR33,SWEST!AR33,LPN!AR33,SPN!AR33,EPN!AR33,SPD!AR33,SPMW!AR33,SSEH!AR33,SSES!AR33)","v":34.97},{"$f":"CHOOSE($B$3,ENWL!AS33,NPgN!AS33,NPgY!AS33,WMID!AS33,EMID!AS33,SWALES!AS33,SWEST!AS33,LPN!AS33,SPN!AS33,EPN!AS33,SPD!AS33,SPMW!AS33,SSEH!AS33,SSES!AS33)","v":36.119999999999997},{"$f":"CHOOSE($B$3,ENWL!AT33,NPgN!AT33,NPgY!AT33,WMID!AT33,EMID!AT33,SWALES!AT33,SWEST!AT33,LPN!AT33,SPN!AT33,EPN!AT33,SPD!AT33,SPMW!AT33,SSEH!AT33,SSES!AT33)","v":37.39},{"$f":"CHOOSE($B$3,ENWL!AU33,NPgN!AU33,NPgY!AU33,WMID!AU33,EMID!AU33,SWALES!AU33,SWEST!AU33,LPN!AU33,SPN!AU33,EPN!AU33,SPD!AU33,SPMW!AU33,SSEH!AU33,SSES!AU33)","v":35.880000000000003},{"$f":"CHOOSE($B$3,ENWL!AV33,NPgN!AV33,NPgY!AV33,WMID!AV33,EMID!AV33,SWALES!AV33,SWEST!AV33,LPN!AV33,SPN!AV33,EPN!AV33,SPD!AV33,SPMW!AV33,SSEH!AV33,SSES!AV33)","v":33.5}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E34,NPgN!E34,NPgY!E34,WMID!E34,EMID!E34,SWALES!E34,SWEST!E34,LPN!E34,SPN!E34,EPN!E34,SPD!E34,SPMW!E34,SSEH!E34,SSES!E34)","v":"Load Related Expenditure: Secondary Reinforcement"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H34,NPgN!H34,NPgY!H34,WMID!H34,EMID!H34,SWALES!H34,SWEST!H34,LPN!H34,SPN!H34,EPN!H34,SPD!H34,SPMW!H34,SSEH!H34,SSES!H34)","v":"SRVDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR34,NPgN!AR34,NPgY!AR34,WMID!AR34,EMID!AR34,SWALES!AR34,SWEST!AR34,LPN!AR34,SPN!AR34,EPN!AR34,SPD!AR34,SPMW!AR34,SSEH!AR34,SSES!AR34)","v":4.688060613712743},{"$f":"CHOOSE($B$3,ENWL!AS34,NPgN!AS34,NPgY!AS34,WMID!AS34,EMID!AS34,SWALES!AS34,SWEST!AS34,LPN!AS34,SPN!AS34,EPN!AS34,SPD!AS34,SPMW!AS34,SSEH!AS34,SSES!AS34)","v":3.4258453931345025},{"$f":"CHOOSE($B$3,ENWL!AT34,NPgN!AT34,NPgY!AT34,WMID!AT34,EMID!AT34,SWALES!AT34,SWEST!AT34,LPN!AT34,SPN!AT34,EPN!AT34,SPD!AT34,SPMW!AT34,SSEH!AT34,SSES!AT34)","v":4.1764492454201383},{"$f":"CHOOSE($B$3,ENWL!AU34,NPgN!AU34,NPgY!AU34,WMID!AU34,EMID!AU34,SWALES!AU34,SWEST!AU34,LPN!AU34,SPN!AU34,EPN!AU34,SPD!AU34,SPMW!AU34,SSEH!AU34,SSES!AU34)","v":5.3930657023653854},{"$f":"CHOOSE($B$3,ENWL!AV34,NPgN!AV34,NPgY!AV34,WMID!AV34,EMID!AV34,SWALES!AV34,SWEST!AV34,LPN!AV34,SPN!AV34,EPN!AV34,SPD!AV34,SPMW!AV34,SSEH!AV34,SSES!AV34)","v":7.2128204694409881}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E35,NPgN!E35,NPgY!E35,WMID!E35,EMID!E35,SWALES!E35,SWEST!E35,LPN!E35,SPN!E35,EPN!E35,SPD!E35,SPMW!E35,SSEH!E35,SSES!E35)","v":"Load Related Expenditure: Low Voltage Services"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H35,NPgN!H35,NPgY!H35,WMID!H35,EMID!H35,SWALES!H35,SWEST!H35,LPN!H35,SPN!H35,EPN!H35,SPD!H35,SPMW!H35,SSEH!H35,SSES!H35)","v":"LVSVDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR35,NPgN!AR35,NPgY!AR35,WMID!AR35,EMID!AR35,SWALES!AR35,SWEST!AR35,LPN!AR35,SPN!AR35,EPN!AR35,SPD!AR35,SPMW!AR35,SSEH!AR35,SSES!AR35)","v":4.8996620333747156},{"$f":"CHOOSE($B$3,ENWL!AS35,NPgN!AS35,NPgY!AS35,WMID!AS35,EMID!AS35,SWALES!AS35,SWEST!AS35,LPN!AS35,SPN!AS35,EPN!AS35,SPD!AS35,SPMW!AS35,SSEH!AS35,SSES!AS35)","v":5.4124963481908734},{"$f":"CHOOSE($B$3,ENWL!AT35,NPgN!AT35,NPgY!AT35,WMID!AT35,EMID!AT35,SWALES!AT35,SWEST!AT35,LPN!AT35,SPN!AT35,EPN!AT35,SPD!AT35,SPMW!AT35,SSEH!AT35,SSES!AT35)","v":7.0040776715318964},{"$f":"CHOOSE($B$3,ENWL!AU35,NPgN!AU35,NPgY!AU35,WMID!AU35,EMID!AU35,SWALES!AU35,SWEST!AU35,LPN!AU35,SPN!AU35,EPN!AU35,SPD!AU35,SPMW!AU35,SSEH!AU35,SSES!AU35)","v":8.3975493798681349},{"$f":"CHOOSE($B$3,ENWL!AV35,NPgN!AV35,NPgY!AV35,WMID!AV35,EMID!AV35,SWALES!AV35,SWEST!AV35,LPN!AV35,SPN!AV35,EPN!AV35,SPD!AV35,SPMW!AV35,SSEH!AV35,SSES!AV35)","v":10.964300992056639}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E36,NPgN!E36,NPgY!E36,WMID!E36,EMID!E36,SWALES!E36,SWEST!E36,LPN!E36,SPN!E36,EPN!E36,SPD!E36,SPMW!E36,SSEH!E36,SSES!E36)","v":"Load Related Expenditure Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H36,NPgN!H36,NPgY!H36,WMID!H36,EMID!H36,SWALES!H36,SWEST!H36,LPN!H36,SPN!H36,EPN!H36,SPD!H36,SPMW!H36,SSEH!H36,SSES!H36)","v":"LREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR36,NPgN!AR36,NPgY!AR36,WMID!AR36,EMID!AR36,SWALES!AR36,SWEST!AR36,LPN!AR36,SPN!AR36,EPN!AR36,SPD!AR36,SPMW!AR36,SSEH!AR36,SSES!AR36)","v":4.1708850481032158},{"$f":"CHOOSE($B$3,ENWL!AS36,NPgN!AS36,NPgY!AS36,WMID!AS36,EMID!AS36,SWALES!AS36,SWEST!AS36,LPN!AS36,SPN!AS36,EPN!AS36,SPD!AS36,SPMW!AS36,SSEH!AS36,SSES!AS36)","v":7.4780350457667035},{"$f":"CHOOSE($B$3,ENWL!AT36,NPgN!AT36,NPgY!AT36,WMID!AT36,EMID!AT36,SWALES!AT36,SWEST!AT36,LPN!AT36,SPN!AT36,EPN!AT36,SPD!AT36,SPMW!AT36,SSEH!AT36,SSES!AT36)","v":23.409140580153817},{"$f":"CHOOSE($B$3,ENWL!AU36,NPgN!AU36,NPgY!AU36,WMID!AU36,EMID!AU36,SWALES!AU36,SWEST!AU36,LPN!AU36,SPN!AU36,EPN!AU36,SPD!AU36,SPMW!AU36,SSEH!AU36,SSES!AU36)","v":30.015234769941479},{"$f":"CHOOSE($B$3,ENWL!AV36,NPgN!AV36,NPgY!AV36,WMID!AV36,EMID!AV36,SWALES!AV36,SWEST!AV36,LPN!AV36,SPN!AV36,EPN!AV36,SPD!AV36,SPMW!AV36,SSEH!AV36,SSES!AV36)","v":34.953365752494932}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E37,NPgN!E37,NPgY!E37,WMID!E37,EMID!E37,SWALES!E37,SWEST!E37,LPN!E37,SPN!E37,EPN!E37,SPD!E37,SPMW!E37,SSEH!E37,SSES!E37)","v":"Digitalisation Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H37,NPgN!H37,NPgY!H37,WMID!H37,EMID!H37,SWALES!H37,SWEST!H37,LPN!H37,SPN!H37,EPN!H37,SPD!H37,SPMW!H37,SSEH!H37,SSES!H37)","v":"DIGIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AS37,NPgN!AS37,NPgY!AS37,WMID!AS37,EMID!AS37,SWALES!AS37,SWEST!AS37,LPN!AS37,SPN!AS37,EPN!AS37,SPD!AS37,SPMW!AS37,SSEH!AS37,SSES!AS37)","v":2.3715183156668016},{"$f":"CHOOSE($B$3,ENWL!AT37,NPgN!AT37,NPgY!AT37,WMID!AT37,EMID!AT37,SWALES!AT37,SWEST!AT37,LPN!AT37,SPN!AT37,EPN!AT37,SPD!AT37,SPMW!AT37,SSEH!AT37,SSES!AT37)","v":0.79050610522226716},{"$f":"CHOOSE($B$3,ENWL!AU37,NPgN!AU37,NPgY!AU37,WMID!AU37,EMID!AU37,SWALES!AU37,SWEST!AU37,LPN!AU37,SPN!AU37,EPN!AU37,SPD!AU37,SPMW!AU37,SSEH!AU37,SSES!AU37)","v":0.7072949362515023},{"$f":"CHOOSE($B$3,ENWL!AV37,NPgN!AV37,NPgY!AV37,WMID!AV37,EMID!AV37,SWALES!AV37,SWEST!AV37,LPN!AV37,SPN!AV37,EPN!AV37,SPD!AV37,SPMW!AV37,SSEH!AV37,SSES!AV37)","v":1.4024354320915445E-2}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E38,NPgN!E38,NPgY!E38,WMID!E38,EMID!E38,SWALES!E38,SWEST!E38,LPN!E38,SPN!E38,EPN!E38,SPD!E38,SPMW!E38,SSEH!E38,SSES!E38)","v":"PCB Interventions"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H38,NPgN!H38,NPgY!H38,WMID!H38,EMID!H38,SWALES!H38,SWEST!H38,LPN!H38,SPN!H38,EPN!H38,SPD!H38,SPMW!H38,SSEH!H38,SSES!H38)","v":"PCBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR38,NPgN!AR38,NPgY!AR38,WMID!AR38,EMID!AR38,SWALES!AR38,SWEST!AR38,LPN!AR38,SPN!AR38,EPN!AR38,SPD!AR38,SPMW!AR38,SSEH!AR38,SSES!AR38)","v":3.4384463213214569},{"$f":"CHOOSE($B$3,ENWL!AS38,NPgN!AS38,NPgY!AS38,WMID!AS38,EMID!AS38,SWALES!AS38,SWEST!AS38,LPN!AS38,SPN!AS38,EPN!AS38,SPD!AS38,SPMW!AS38,SSEH!AS38,SSES!AS38)","v":5.5863079672528828},{"$f":"CHOOSE($B$3,ENWL!AT38,NPgN!AT38,NPgY!AT38,WMID!AT38,EMID!AT38,SWALES!AT38,SWEST!AT38,LPN!AT38,SPN!AT38,EPN!AT38,SPD!AT38,SPMW!AT38,SSEH!AT38,SSES!AT38)","v":7.5039361582835298},{"$f":"CHOOSE($B$3,ENWL!AU38,NPgN!AU38,NPgY!AU38,WMID!AU38,EMID!AU38,SWALES!AU38,SWEST!AU38,LPN!AU38,SPN!AU38,EPN!AU38,SPD!AU38,SPMW!AU38,SSEH!AU38,SSES!AU38)","v":0.43580351947396673},{"$f":"CHOOSE($B$3,ENWL!AV38,NPgN!AV38,NPgY!AV38,WMID!AV38,EMID!AV38,SWALES!AV38,SWEST!AV38,LPN!AV38,SPN!AV38,EPN!AV38,SPD!AV38,SPMW!AV38,SSEH!AV38,SSES!AV38)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E39,NPgN!E39,NPgY!E39,WMID!E39,EMID!E39,SWALES!E39,SWEST!E39,LPN!E39,SPN!E39,EPN!E39,SPD!E39,SPMW!E39,SSEH!E39,SSES!E39)","v":"Visual Amenity Projects"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H39,NPgN!H39,NPgY!H39,WMID!H39,EMID!H39,SWALES!H39,SWEST!H39,LPN!H39,SPN!H39,EPN!H39,SPD!H39,SPMW!H39,SSEH!H39,SSES!H39)","v":"VAPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR39,NPgN!AR39,NPgY!AR39,WMID!AR39,EMID!AR39,SWALES!AR39,SWEST!AR39,LPN!AR39,SPN!AR39,EPN!AR39,SPD!AR39,SPMW!AR39,SSEH!AR39,SSES!AR39)","v":1.0716019323746644},{"$f":"CHOOSE($B$3,ENWL!AS39,NPgN!AS39,NPgY!AS39,WMID!AS39,EMID!AS39,SWALES!AS39,SWEST!AS39,LPN!AS39,SPN!AS39,EPN!AS39,SPD!AS39,SPMW!AS39,SSEH!AS39,SSES!AS39)","v":1.4092917830928826},{"$f":"CHOOSE($B$3,ENWL!AT39,NPgN!AT39,NPgY!AT39,WMID!AT39,EMID!AT39,SWALES!AT39,SWEST!AT39,LPN!AT39,SPN!AT39,EPN!AT39,SPD!AT39,SPMW!AT39,SSEH!AT39,SSES!AT39)","v":1.4092917830928808},{"$f":"CHOOSE($B$3,ENWL!AU39,NPgN!AU39,NPgY!AU39,WMID!AU39,EMID!AU39,SWALES!AU39,SWEST!AU39,LPN!AU39,SPN!AU39,EPN!AU39,SPD!AU39,SPMW!AU39,SSEH!AU39,SSES!AU39)","v":1.2731308852527041},{"$f":"CHOOSE($B$3,ENWL!AV39,NPgN!AV39,NPgY!AV39,WMID!AV39,EMID!AV39,SWALES!AV39,SWEST!AV39,LPN!AV39,SPN!AV39,EPN!AV39,SPD!AV39,SPMW!AV39,SSEH!AV39,SSES!AV39)","v":1.2481675345614747}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E40,NPgN!E40,NPgY!E40,WMID!E40,EMID!E40,SWALES!E40,SWEST!E40,LPN!E40,SPN!E40,EPN!E40,SPD!E40,SPMW!E40,SSEH!E40,SSES!E40)","v":"Cyber Resilience OT baseline"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H40,NPgN!H40,NPgY!H40,WMID!H40,EMID!H40,SWALES!H40,SWEST!H40,LPN!H40,SPN!H40,EPN!H40,SPD!H40,SPMW!H40,SSEH!H40,SSES!H40)","v":"CROTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR40,NPgN!AR40,NPgY!AR40,WMID!AR40,EMID!AR40,SWALES!AR40,SWEST!AR40,LPN!AR40,SPN!AR40,EPN!AR40,SPD!AR40,SPMW!AR40,SSEH!AR40,SSES!AR40)","v":1.79},{"$f":"CHOOSE($B$3,ENWL!AS40,NPgN!AS40,NPgY!AS40,WMID!AS40,EMID!AS40,SWALES!AS40,SWEST!AS40,LPN!AS40,SPN!AS40,EPN!AS40,SPD!AS40,SPMW!AS40,SSEH!AS40,SSES!AS40)","v":1.78},{"$f":"CHOOSE($B$3,ENWL!AT40,NPgN!AT40,NPgY!AT40,WMID!AT40,EMID!AT40,SWALES!AT40,SWEST!AT40,LPN!AT40,SPN!AT40,EPN!AT40,SPD!AT40,SPMW!AT40,SSEH!AT40,SSES!AT40)","v":0.77},{"$f":"CHOOSE($B$3,ENWL!AU40,NPgN!AU40,NPgY!AU40,WMID!AU40,EMID!AU40,SWALES!AU40,SWEST!AU40,LPN!AU40,SPN!AU40,EPN!AU40,SPD!AU40,SPMW!AU40,SSEH!AU40,SSES!AU40)","v":0.77},{"$f":"CHOOSE($B$3,ENWL!AV40,NPgN!AV40,NPgY!AV40,WMID!AV40,EMID!AV40,SWALES!AV40,SWEST!AV40,LPN!AV40,SPN!AV40,EPN!AV40,SPD!AV40,SPMW!AV40,SSEH!AV40,SSES!AV40)","v":0.77}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E41,NPgN!E41,NPgY!E41,WMID!E41,EMID!E41,SWALES!E41,SWEST!E41,LPN!E41,SPN!E41,EPN!E41,SPD!E41,SPMW!E41,SSEH!E41,SSES!E41)","v":"Cyber Resilience OT Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H41,NPgN!H41,NPgY!H41,WMID!H41,EMID!H41,SWALES!H41,SWEST!H41,LPN!H41,SPN!H41,EPN!H41,SPD!H41,SPMW!H41,SSEH!H41,SSES!H41)","v":"CROTREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR41,NPgN!AR41,NPgY!AR41,WMID!AR41,EMID!AR41,SWALES!AR41,SWEST!AR41,LPN!AR41,SPN!AR41,EPN!AR41,SPD!AR41,SPMW!AR41,SSEH!AR41,SSES!AR41)","v":6.2},{"$f":"CHOOSE($B$3,ENWL!AS41,NPgN!AS41,NPgY!AS41,WMID!AS41,EMID!AS41,SWALES!AS41,SWEST!AS41,LPN!AS41,SPN!AS41,EPN!AS41,SPD!AS41,SPMW!AS41,SSEH!AS41,SSES!AS41)","v":2.3899999999999997},{"$f":"CHOOSE($B$3,ENWL!AT41,NPgN!AT41,NPgY!AT41,WMID!AT41,EMID!AT41,SWALES!AT41,SWEST!AT41,LPN!AT41,SPN!AT41,EPN!AT41,SPD!AT41,SPMW!AT41,SSEH!AT41,SSES!AT41)","v":1.6979089369759213},{"$f":"CHOOSE($B$3,ENWL!AU41,NPgN!AU41,NPgY!AU41,WMID!AU41,EMID!AU41,SWALES!AU41,SWEST!AU41,LPN!AU41,SPN!AU41,EPN!AU41,SPD!AU41,SPMW!AU41,SSEH!AU41,SSES!AU41)","v":1.2679089369759211},{"$f":"CHOOSE($B$3,ENWL!AV41,NPgN!AV41,NPgY!AV41,WMID!AV41,EMID!AV41,SWALES!AV41,SWEST!AV41,LPN!AV41,SPN!AV41,EPN!AV41,SPD!AV41,SPMW!AV41,SSEH!AV41,SSES!AV41)","v":1.1679089369759212}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E42,NPgN!E42,NPgY!E42,WMID!E42,EMID!E42,SWALES!E42,SWEST!E42,LPN!E42,SPN!E42,EPN!E42,SPD!E42,SPMW!E42,SSEH!E42,SSES!E42)","v":"Cyber Resilience IT Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H42,NPgN!H42,NPgY!H42,WMID!H42,EMID!H42,SWALES!H42,SWEST!H42,LPN!H42,SPN!H42,EPN!H42,SPD!H42,SPMW!H42,SSEH!H42,SSES!H42)","v":"CRITREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR42,NPgN!AR42,NPgY!AR42,WMID!AR42,EMID!AR42,SWALES!AR42,SWEST!AR42,LPN!AR42,SPN!AR42,EPN!AR42,SPD!AR42,SPMW!AR42,SSEH!AR42,SSES!AR42)","v":5.35},{"$f":"CHOOSE($B$3,ENWL!AS42,NPgN!AS42,NPgY!AS42,WMID!AS42,EMID!AS42,SWALES!AS42,SWEST!AS42,LPN!AS42,SPN!AS42,EPN!AS42,SPD!AS42,SPMW!AS42,SSEH!AS42,SSES!AS42)","v":2.4400000000000004},{"$f":"CHOOSE($B$3,ENWL!AT42,NPgN!AT42,NPgY!AT42,WMID!AT42,EMID!AT42,SWALES!AT42,SWEST!AT42,LPN!AT42,SPN!AT42,EPN!AT42,SPD!AT42,SPMW!AT42,SSEH!AT42,SSES!AT42)","v":2.7265273250103745},{"$f":"CHOOSE($B$3,ENWL!AU42,NPgN!AU42,NPgY!AU42,WMID!AU42,EMID!AU42,SWALES!AU42,SWEST!AU42,LPN!AU42,SPN!AU42,EPN!AU42,SPD!AU42,SPMW!AU42,SSEH!AU42,SSES!AU42)","v":2.2565273250103743},{"$f":"CHOOSE($B$3,ENWL!AV42,NPgN!AV42,NPgY!AV42,WMID!AV42,EMID!AV42,SWALES!AV42,SWEST!AV42,LPN!AV42,SPN!AV42,EPN!AV42,SPD!AV42,SPMW!AV42,SSEH!AV42,SSES!AV42)","v":2.2565273250103743}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E43,NPgN!E43,NPgY!E43,WMID!E43,EMID!E43,SWALES!E43,SWEST!E43,LPN!E43,SPN!E43,EPN!E43,SPD!E43,SPMW!E43,SSEH!E43,SSES!E43)","v":"Off-gas Grid Mechanistic Price Control Deliverable"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H43,NPgN!H43,NPgY!H43,WMID!H43,EMID!H43,SWALES!H43,SWEST!H43,LPN!H43,SPN!H43,EPN!H43,SPD!H43,SPMW!H43,SSEH!H43,SSES!H43)","v":"OGGt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR43,NPgN!AR43,NPgY!AR43,WMID!AR43,EMID!AR43,SWALES!AR43,SWEST!AR43,LPN!AR43,SPN!AR43,EPN!AR43,SPD!AR43,SPMW!AR43,SSEH!AR43,SSES!AR43)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS43,NPgN!AS43,NPgY!AS43,WMID!AS43,EMID!AS43,SWALES!AS43,SWEST!AS43,LPN!AS43,SPN!AS43,EPN!AS43,SPD!AS43,SPMW!AS43,SSEH!AS43,SSES!AS43)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT43,NPgN!AT43,NPgY!AT43,WMID!AT43,EMID!AT43,SWALES!AT43,SWEST!AT43,LPN!AT43,SPN!AT43,EPN!AT43,SPD!AT43,SPMW!AT43,SSEH!AT43,SSES!AT43)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU43,NPgN!AU43,NPgY!AU43,WMID!AU43,EMID!AU43,SWALES!AU43,SWEST!AU43,LPN!AU43,SPN!AU43,EPN!AU43,SPD!AU43,SPMW!AU43,SSEH!AU43,SSES!AU43)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV43,NPgN!AV43,NPgY!AV43,WMID!AV43,EMID!AV43,SWALES!AV43,SWEST!AV43,LPN!AV43,SPN!AV43,EPN!AV43,SPD!AV43,SPMW!AV43,SSEH!AV43,SSES!AV43)","v":0}]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H44,NPgN!H44,NPgY!H44,WMID!H44,EMID!H44,SWALES!H44,SWEST!H44,LPN!H44,SPN!H44,EPN!H44,SPD!H44,SPMW!H44,SSEH!H44,SSES!H44)","v":"SLKCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR44,NPgN!AR44,NPgY!AR44,WMID!AR44,EMID!AR44,SWALES!AR44,SWEST!AR44,LPN!AR44,SPN!AR44,EPN!AR44,SPD!AR44,SPMW!AR44,SSEH!AR44,SSES!AR44)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS44,NPgN!AS44,NPgY!AS44,WMID!AS44,EMID!AS44,SWALES!AS44,SWEST!AS44,LPN!AS44,SPN!AS44,EPN!AS44,SPD!AS44,SPMW!AS44,SSEH!AS44,SSES!AS44)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT44,NPgN!AT44,NPgY!AT44,WMID!AT44,EMID!AT44,SWALES!AT44,SWEST!AT44,LPN!AT44,SPN!AT44,EPN!AT44,SPD!AT44,SPMW!AT44,SSEH!AT44,SSES!AT44)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU44,NPgN!AU44,NPgY!AU44,WMID!AU44,EMID!AU44,SWALES!AU44,SWEST!AU44,LPN!AU44,SPN!AU44,EPN!AU44,SPD!AU44,SPMW!AU44,SSEH!AU44,SSES!AU44)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV44,NPgN!AV44,NPgY!AV44,WMID!AV44,EMID!AV44,SWALES!AV44,SWEST!AV44,LPN!AV44,SPN!AV44,EPN!AV44,SPD!AV44,SPMW!AV44,SSEH!AV44,SSES!AV44)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E45,NPgN!E45,NPgY!E45,WMID!E45,EMID!E45,SWALES!E45,SWEST!E45,LPN!E45,SPN!E45,EPN!E45,SPD!E45,SPMW!E45,SSEH!E45,SSES!E45)","v":"West Coast of Cumbria Re-opener (ENWL only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H45,NPgN!H45,NPgY!H45,WMID!H45,EMID!H45,SWALES!H45,SWEST!H45,LPN!H45,SPN!H45,EPN!H45,SPD!H45,SPMW!H45,SSEH!H45,SSES!H45)","v":"WCCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR45,NPgN!AR45,NPgY!AR45,WMID!AR45,EMID!AR45,SWALES!AR45,SWEST!AR45,LPN!AR45,SPN!AR45,EPN!AR45,SPD!AR45,SPMW!AR45,SSEH!AR45,SSES!AR45)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS45,NPgN!AS45,NPgY!AS45,WMID!AS45,EMID!AS45,SWALES!AS45,SWEST!AS45,LPN!AS45,SPN!AS45,EPN!AS45,SPD!AS45,SPMW!AS45,SSEH!AS45,SSES!AS45)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT45,NPgN!AT45,NPgY!AT45,WMID!AT45,EMID!AT45,SWALES!AT45,SWEST!AT45,LPN!AT45,SPN!AT45,EPN!AT45,SPD!AT45,SPMW!AT45,SSEH!AT45,SSES!AT45)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU45,NPgN!AU45,NPgY!AU45,WMID!AU45,EMID!AU45,SWALES!AU45,SWEST!AU45,LPN!AU45,SPN!AU45,EPN!AU45,SPD!AU45,SPMW!AU45,SSEH!AU45,SSES!AU45)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV45,NPgN!AV45,NPgY!AV45,WMID!AV45,EMID!AV45,SWALES!AV45,SWEST!AV45,LPN!AV45,SPN!AV45,EPN!AV45,SPD!AV45,SPMW!AV45,SSEH!AV45,SSES!AV45)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E46,NPgN!E46,NPgY!E46,WMID!E46,EMID!E46,SWALES!E46,SWEST!E46,LPN!E46,SPN!E46,EPN!E46,SPD!E46,SPMW!E46,SSEH!E46,SSES!E46)","v":"Shetland Enduring Solution Re-opener (SSEH only)"},null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E47,NPgN!E47,NPgY!E47,WMID!E47,EMID!E47,SWALES!E47,SWEST!E47,LPN!E47,SPN!E47,EPN!E47,SPD!E47,SPMW!E47,SSEH!E47,SSES!E47)","v":"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H47,NPgN!H47,NPgY!H47,WMID!H47,EMID!H47,SWALES!H47,SWEST!H47,LPN!H47,SPN!H47,EPN!H47,SPD!H47,SPMW!H47,SSEH!H47,SSES!H47)","v":"SEFECt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E48,NPgN!E48,NPgY!E48,WMID!E48,EMID!E48,SWALES!E48,SWEST!E48,LPN!E48,SPN!E48,EPN!E48,SPD!E48,SPMW!E48,SSEH!E48,SSES!E48)","v":"Hebrides and Orkney Re-opener (SSEH only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H48,NPgN!H48,NPgY!H48,WMID!H48,EMID!H48,SWALES!H48,SWEST!H48,LPN!H48,SPN!H48,EPN!H48,SPD!H48,SPMW!H48,SSEH!H48,SSES!H48)","v":"HOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E49,NPgN!E49,NPgY!E49,WMID!E49,EMID!E49,SWALES!E49,SWEST!E49,LPN!E49,SPN!E49,EPN!E49,SPD!E49,SPMW!E49,SSEH!E49,SSES!E49)","v":"Smart Street Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H49,NPgN!H49,NPgY!H49,WMID!H49,EMID!H49,SWALES!H49,SWEST!H49,LPN!H49,SPN!H49,EPN!H49,SPD!H49,SPMW!H49,SSEH!H49,SSES!H49)","v":"SSMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR49,NPgN!AR49,NPgY!AR49,WMID!AR49,EMID!AR49,SWALES!AR49,SWEST!AR49,LPN!AR49,SPN!AR49,EPN!AR49,SPD!AR49,SPMW!AR49,SSEH!AR49,SSES!AR49)","v":14.94},{"$f":"CHOOSE($B$3,ENWL!AS49,NPgN!AS49,NPgY!AS49,WMID!AS49,EMID!AS49,SWALES!AS49,SWEST!AS49,LPN!AS49,SPN!AS49,EPN!AS49,SPD!AS49,SPMW!AS49,SSEH!AS49,SSES!AS49)","v":14.75},{"$f":"CHOOSE($B$3,ENWL!AT49,NPgN!AT49,NPgY!AT49,WMID!AT49,EMID!AT49,SWALES!AT49,SWEST!AT49,LPN!AT49,SPN!AT49,EPN!AT49,SPD!AT49,SPMW!AT49,SSEH!AT49,SSES!AT49)","v":14.56},{"$f":"CHOOSE($B$3,ENWL!AU49,NPgN!AU49,NPgY!AU49,WMID!AU49,EMID!AU49,SWALES!AU49,SWEST!AU49,LPN!AU49,SPN!AU49,EPN!AU49,SPD!AU49,SPMW!AU49,SSEH!AU49,SSES!AU49)","v":14.37},{"$f":"CHOOSE($B$3,ENWL!AV49,NPgN!AV49,NPgY!AV49,WMID!AV49,EMID!AV49,SWALES!AV49,SWEST!AV49,LPN!AV49,SPN!AV49,EPN!AV49,SPD!AV49,SPMW!AV49,SSEH!AV49,SSES!AV49)","v":14.23}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E50,NPgN!E50,NPgY!E50,WMID!E50,EMID!E50,SWALES!E50,SWEST!E50,LPN!E50,SPN!E50,EPN!E50,SPD!E50,SPMW!E50,SSEH!E50,SSES!E50)","v":"Worst Served Customers"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H50,NPgN!H50,NPgY!H50,WMID!H50,EMID!H50,SWALES!H50,SWEST!H50,LPN!H50,SPN!H50,EPN!H50,SPD!H50,SPMW!H50,SSEH!H50,SSES!H50)","v":"WSCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR50,NPgN!AR50,NPgY!AR50,WMID!AR50,EMID!AR50,SWALES!AR50,SWEST!AR50,LPN!AR50,SPN!AR50,EPN!AR50,SPD!AR50,SPMW!AR50,SSEH!AR50,SSES!AR50)","v":0.72207608407767954},{"$f":"CHOOSE($B$3,ENWL!AS50,NPgN!AS50,NPgY!AS50,WMID!AS50,EMID!AS50,SWALES!AS50,SWEST!AS50,LPN!AS50,SPN!AS50,EPN!AS50,SPD!AS50,SPMW!AS50,SSEH!AS50,SSES!AS50)","v":3.2112654871713948},{"$f":"CHOOSE($B$3,ENWL!AT50,NPgN!AT50,NPgY!AT50,WMID!AT50,EMID!AT50,SWALES!AT50,SWEST!AT50,LPN!AT50,SPN!AT50,EPN!AT50,SPD!AT50,SPMW!AT50,SSEH!AT50,SSES!AT50)","v":3.8277137726551884},{"$f":"CHOOSE($B$3,ENWL!AU50,NPgN!AU50,NPgY!AU50,WMID!AU50,EMID!AU50,SWALES!AU50,SWEST!AU50,LPN!AU50,SPN!AU50,EPN!AU50,SPD!AU50,SPMW!AU50,SSEH!AU50,SSES!AU50)","v":7.489005207368848},{"$f":"CHOOSE($B$3,ENWL!AV50,NPgN!AV50,NPgY!AV50,WMID!AV50,EMID!AV50,SWALES!AV50,SWEST!AV50,LPN!AV50,SPN!AV50,EPN!AV50,SPD!AV50,SPMW!AV50,SSEH!AV50,SSES!AV50)","v":5.3587992817172641}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E51,NPgN!E51,NPgY!E51,WMID!E51,EMID!E51,SWALES!E51,SWEST!E51,LPN!E51,SPN!E51,EPN!E51,SPD!E51,SPMW!E51,SSEH!E51,SSES!E51)","v":"EV Optioneering Projects"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H51,NPgN!H51,NPgY!H51,WMID!H51,EMID!H51,SWALES!H51,SWEST!H51,LPN!H51,SPN!H51,EPN!H51,SPD!H51,SPMW!H51,SSEH!H51,SSES!H51)","v":"EOPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E52,NPgN!E52,NPgY!E52,WMID!E52,EMID!E52,SWALES!E52,SWEST!E52,LPN!E52,SPN!E52,EPN!E52,SPD!E52,SPMW!E52,SSEH!E52,SSES!E52)","v":"Cyber Resilience IT baseline"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H52,NPgN!H52,NPgY!H52,WMID!H52,EMID!H52,SWALES!H52,SWEST!H52,LPN!H52,SPN!H52,EPN!H52,SPD!H52,SPMW!H52,SSEH!H52,SSES!H52)","v":"CRITt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR52,NPgN!AR52,NPgY!AR52,WMID!AR52,EMID!AR52,SWALES!AR52,SWEST!AR52,LPN!AR52,SPN!AR52,EPN!AR52,SPD!AR52,SPMW!AR52,SSEH!AR52,SSES!AR52)","v":5.15},{"$f":"CHOOSE($B$3,ENWL!AS52,NPgN!AS52,NPgY!AS52,WMID!AS52,EMID!AS52,SWALES!AS52,SWEST!AS52,LPN!AS52,SPN!AS52,EPN!AS52,SPD!AS52,SPMW!AS52,SSEH!AS52,SSES!AS52)","v":4.42},{"$f":"CHOOSE($B$3,ENWL!AT52,NPgN!AT52,NPgY!AT52,WMID!AT52,EMID!AT52,SWALES!AT52,SWEST!AT52,LPN!AT52,SPN!AT52,EPN!AT52,SPD!AT52,SPMW!AT52,SSEH!AT52,SSES!AT52)","v":3.66},{"$f":"CHOOSE($B$3,ENWL!AU52,NPgN!AU52,NPgY!AU52,WMID!AU52,EMID!AU52,SWALES!AU52,SWEST!AU52,LPN!AU52,SPN!AU52,EPN!AU52,SPD!AU52,SPMW!AU52,SSEH!AU52,SSES!AU52)","v":2.46},{"$f":"CHOOSE($B$3,ENWL!AV52,NPgN!AV52,NPgY!AV52,WMID!AV52,EMID!AV52,SWALES!AV52,SWEST!AV52,LPN!AV52,SPN!AV52,EPN!AV52,SPD!AV52,SPMW!AV52,SSEH!AV52,SSES!AV52)","v":2.44}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E53,NPgN!E53,NPgY!E53,WMID!E53,EMID!E53,SWALES!E53,SWEST!E53,LPN!E53,SPN!E53,EPN!E53,SPD!E53,SPMW!E53,SSEH!E53,SSES!E53)","v":"Wayleaves and Diversions Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H53,NPgN!H53,NPgY!H53,WMID!H53,EMID!H53,SWALES!H53,SWEST!H53,LPN!H53,SPN!H53,EPN!H53,SPD!H53,SPMW!H53,SSEH!H53,SSES!H53)","v":"WDVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR53,NPgN!AR53,NPgY!AR53,WMID!AR53,EMID!AR53,SWALES!AR53,SWEST!AR53,LPN!AR53,SPN!AR53,EPN!AR53,SPD!AR53,SPMW!AR53,SSEH!AR53,SSES!AR53)","v":1.880018719094557},{"$f":"CHOOSE($B$3,ENWL!AS53,NPgN!AS53,NPgY!AS53,WMID!AS53,EMID!AS53,SWALES!AS53,SWEST!AS53,LPN!AS53,SPN!AS53,EPN!AS53,SPD!AS53,SPMW!AS53,SSEH!AS53,SSES!AS53)","v":3.4075764554162702},{"$f":"CHOOSE($B$3,ENWL!AT53,NPgN!AT53,NPgY!AT53,WMID!AT53,EMID!AT53,SWALES!AT53,SWEST!AT53,LPN!AT53,SPN!AT53,EPN!AT53,SPD!AT53,SPMW!AT53,SSEH!AT53,SSES!AT53)","v":4.0882876818239584},{"$f":"CHOOSE($B$3,ENWL!AU53,NPgN!AU53,NPgY!AU53,WMID!AU53,EMID!AU53,SWALES!AU53,SWEST!AU53,LPN!AU53,SPN!AU53,EPN!AU53,SPD!AU53,SPMW!AU53,SSEH!AU53,SSES!AU53)","v":5.1186524867859937},{"$f":"CHOOSE($B$3,ENWL!AV53,NPgN!AV53,NPgY!AV53,WMID!AV53,EMID!AV53,SWALES!AV53,SWEST!AV53,LPN!AV53,SPN!AV53,EPN!AV53,SPD!AV53,SPMW!AV53,SSEH!AV53,SSES!AV53)","v":5.4477872213661556}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E54,NPgN!E54,NPgY!E54,WMID!E54,EMID!E54,SWALES!E54,SWEST!E54,LPN!E54,SPN!E54,EPN!E54,SPD!E54,SPMW!E54,SSEH!E54,SSES!E54)","v":"Indirects Scaler"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H54,NPgN!H54,NPgY!H54,WMID!H54,EMID!H54,SWALES!H54,SWEST!H54,LPN!H54,SPN!H54,EPN!H54,SPD!H54,SPMW!H54,SSEH!H54,SSES!H54)","v":"ISt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR54,NPgN!AR54,NPgY!AR54,WMID!AR54,EMID!AR54,SWALES!AR54,SWEST!AR54,LPN!AR54,SPN!AR54,EPN!AR54,SPD!AR54,SPMW!AR54,SSEH!AR54,SSES!AR54)","v":1.4859296310805927},{"$f":"CHOOSE($B$3,ENWL!AS54,NPgN!AS54,NPgY!AS54,WMID!AS54,EMID!AS54,SWALES!AS54,SWEST!AS54,LPN!AS54,SPN!AS54,EPN!AS54,SPD!AS54,SPMW!AS54,SSEH!AS54,SSES!AS54)","v":1.7621686930059444},{"$f":"CHOOSE($B$3,ENWL!AT54,NPgN!AT54,NPgY!AT54,WMID!AT54,EMID!AT54,SWALES!AT54,SWEST!AT54,LPN!AT54,SPN!AT54,EPN!AT54,SPD!AT54,SPMW!AT54,SSEH!AT54,SSES!AT54)","v":3.7356840896874317},{"$f":"CHOOSE($B$3,ENWL!AU54,NPgN!AU54,NPgY!AU54,WMID!AU54,EMID!AU54,SWALES!AU54,SWEST!AU54,LPN!AU54,SPN!AU54,EPN!AU54,SPD!AU54,SPMW!AU54,SSEH!AU54,SSES!AU54)","v":4.7310317840348999},{"$f":"CHOOSE($B$3,ENWL!AV54,NPgN!AV54,NPgY!AV54,WMID!AV54,EMID!AV54,SWALES!AV54,SWEST!AV54,LPN!AV54,SPN!AV54,EPN!AV54,SPD!AV54,SPMW!AV54,SSEH!AV54,SSES!AV54)","v":5.7380926191111952}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E55,NPgN!E55,NPgY!E55,WMID!E55,EMID!E55,SWALES!E55,SWEST!E55,LPN!E55,SPN!E55,EPN!E55,SPD!E55,SPMW!E55,SSEH!E55,SSES!E55)","v":"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H55,NPgN!H55,NPgY!H55,WMID!H55,EMID!H55,SWALES!H55,SWEST!H55,LPN!H55,SPN!H55,EPN!H55,SPD!H55,SPMW!H55,SSEH!H55,SSES!H55)","v":"LMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR55,NPgN!AR55,NPgY!AR55,WMID!AR55,EMID!AR55,SWALES!AR55,SWEST!AR55,LPN!AR55,SPN!AR55,EPN!AR55,SPD!AR55,SPMW!AR55,SSEH!AR55,SSES!AR55)","v":7.76},{"$f":"CHOOSE($B$3,ENWL!AS55,NPgN!AS55,NPgY!AS55,WMID!AS55,EMID!AS55,SWALES!AS55,SWEST!AS55,LPN!AS55,SPN!AS55,EPN!AS55,SPD!AS55,SPMW!AS55,SSEH!AS55,SSES!AS55)","v":6.24},{"$f":"CHOOSE($B$3,ENWL!AT55,NPgN!AT55,NPgY!AT55,WMID!AT55,EMID!AT55,SWALES!AT55,SWEST!AT55,LPN!AT55,SPN!AT55,EPN!AT55,SPD!AT55,SPMW!AT55,SSEH!AT55,SSES!AT55)","v":6.16},{"$f":"CHOOSE($B$3,ENWL!AU55,NPgN!AU55,NPgY!AU55,WMID!AU55,EMID!AU55,SWALES!AU55,SWEST!AU55,LPN!AU55,SPN!AU55,EPN!AU55,SPD!AU55,SPMW!AU55,SSEH!AU55,SSES!AU55)","v":6.08},{"$f":"CHOOSE($B$3,ENWL!AV55,NPgN!AV55,NPgY!AV55,WMID!AV55,EMID!AV55,SWALES!AV55,SWEST!AV55,LPN!AV55,SPN!AV55,EPN!AV55,SPD!AV55,SPMW!AV55,SSEH!AV55,SSES!AV55)","v":6.02}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E56,NPgN!E56,NPgY!E56,WMID!E56,EMID!E56,SWALES!E56,SWEST!E56,LPN!E56,SPN!E56,EPN!E56,SPD!E56,SPMW!E56,SSEH!E56,SSES!E56)","v":"New Depot (EMID, SWALES, SWEST and WMID only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H56,NPgN!H56,NPgY!H56,WMID!H56,EMID!H56,SWALES!H56,SWEST!H56,LPN!H56,SPN!H56,EPN!H56,SPD!H56,SPMW!H56,SSEH!H56,SSES!H56)","v":"NEWDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR56,NPgN!AR56,NPgY!AR56,WMID!AR56,EMID!AR56,SWALES!AR56,SWEST!AR56,LPN!AR56,SPN!AR56,EPN!AR56,SPD!AR56,SPMW!AR56,SSEH!AR56,SSES!AR56)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS56,NPgN!AS56,NPgY!AS56,WMID!AS56,EMID!AS56,SWALES!AS56,SWEST!AS56,LPN!AS56,SPN!AS56,EPN!AS56,SPD!AS56,SPMW!AS56,SSEH!AS56,SSES!AS56)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT56,NPgN!AT56,NPgY!AT56,WMID!AT56,EMID!AT56,SWALES!AT56,SWEST!AT56,LPN!AT56,SPN!AT56,EPN!AT56,SPD!AT56,SPMW!AT56,SSEH!AT56,SSES!AT56)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU56,NPgN!AU56,NPgY!AU56,WMID!AU56,EMID!AU56,SWALES!AU56,SWEST!AU56,LPN!AU56,SPN!AU56,EPN!AU56,SPD!AU56,SPMW!AU56,SSEH!AU56,SSES!AU56)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV56,NPgN!AV56,NPgY!AV56,WMID!AV56,EMID!AV56,SWALES!AV56,SWEST!AV56,LPN!AV56,SPN!AV56,EPN!AV56,SPD!AV56,SPMW!AV56,SSEH!AV56,SSES!AV56)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E57,NPgN!E57,NPgY!E57,WMID!E57,EMID!E57,SWALES!E57,SWEST!E57,LPN!E57,SPN!E57,EPN!E57,SPD!E57,SPMW!E57,SSEH!E57,SSES!E57)","v":"New Control Room (SSES and SSEH only)"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H57,NPgN!H57,NPgY!H57,WMID!H57,EMID!H57,SWALES!H57,SWEST!H57,LPN!H57,SPN!H57,EPN!H57,SPD!H57,SPMW!H57,SSEH!H57,SSES!H57)","v":"CTRLt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E58,NPgN!E58,NPgY!E58,WMID!E58,EMID!E58,SWALES!E58,SWEST!E58,LPN!E58,SPN!E58,EPN!E58,SPD!E58,SPMW!E58,SSEH!E58,SSES!E58)","v":"Storm Arwen Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H58,NPgN!H58,NPgY!H58,WMID!H58,EMID!H58,SWALES!H58,SWEST!H58,LPN!H58,SPN!H58,EPN!H58,SPD!H58,SPMW!H58,SSEH!H58,SSES!H58)","v":"SARt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AS58,NPgN!AS58,NPgY!AS58,WMID!AS58,EMID!AS58,SWALES!AS58,SWEST!AS58,LPN!AS58,SPN!AS58,EPN!AS58,SPD!AS58,SPMW!AS58,SSEH!AS58,SSES!AS58)","v":3.8956539780320681E-2},{"$f":"CHOOSE($B$3,ENWL!AT58,NPgN!AT58,NPgY!AT58,WMID!AT58,EMID!AT58,SWALES!AT58,SWEST!AT58,LPN!AT58,SPN!AT58,EPN!AT58,SPD!AT58,SPMW!AT58,SSEH!AT58,SSES!AT58)","v":3.5528364279652456},{"$f":"CHOOSE($B$3,ENWL!AU58,NPgN!AU58,NPgY!AU58,WMID!AU58,EMID!AU58,SWALES!AU58,SWEST!AU58,LPN!AU58,SPN!AU58,EPN!AU58,SPD!AU58,SPMW!AU58,SSEH!AU58,SSES!AU58)","v":4.0203149053290943},{"$f":"CHOOSE($B$3,ENWL!AV58,NPgN!AV58,NPgY!AV58,WMID!AV58,EMID!AV58,SWALES!AV58,SWEST!AV58,LPN!AV58,SPN!AV58,EPN!AV58,SPD!AV58,SPMW!AV58,SSEH!AV58,SSES!AV58)","v":12.318057878537399}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E59,NPgN!E59,NPgY!E59,WMID!E59,EMID!E59,SWALES!E59,SWEST!E59,LPN!E59,SPN!E59,EPN!E59,SPD!E59,SPMW!E59,SSEH!E59,SSES!E59)","v":"High Value Projects Re-opener"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H59,NPgN!H59,NPgY!H59,WMID!H59,EMID!H59,SWALES!H59,SWEST!H59,LPN!H59,SPN!H59,EPN!H59,SPD!H59,SPMW!H59,SSEH!H59,SSES!H59)","v":"HVPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR59,NPgN!AR59,NPgY!AR59,WMID!AR59,EMID!AR59,SWALES!AR59,SWEST!AR59,LPN!AR59,SPN!AR59,EPN!AR59,SPD!AR59,SPMW!AR59,SSEH!AR59,SSES!AR59)","v":3.2723493415469374E-2},{"$f":"CHOOSE($B$3,ENWL!AS59,NPgN!AS59,NPgY!AS59,WMID!AS59,EMID!AS59,SWALES!AS59,SWEST!AS59,LPN!AS59,SPN!AS59,EPN!AS59,SPD!AS59,SPMW!AS59,SSEH!AS59,SSES!AS59)","v":3.1165231824253424E-2},{"$f":"CHOOSE($B$3,ENWL!AT59,NPgN!AT59,NPgY!AT59,WMID!AT59,EMID!AT59,SWALES!AT59,SWEST!AT59,LPN!AT59,SPN!AT59,EPN!AT59,SPD!AT59,SPMW!AT59,SSEH!AT59,SSES!AT59)","v":0.74505239373738474},{"$f":"CHOOSE($B$3,ENWL!AU59,NPgN!AU59,NPgY!AU59,WMID!AU59,EMID!AU59,SWALES!AU59,SWEST!AU59,LPN!AU59,SPN!AU59,EPN!AU59,SPD!AU59,SPMW!AU59,SSEH!AU59,SSES!AU59)","v":5.2368123313107597},{"$f":"CHOOSE($B$3,ENWL!AV59,NPgN!AV59,NPgY!AV59,WMID!AV59,EMID!AV59,SWALES!AV59,SWEST!AV59,LPN!AV59,SPN!AV59,EPN!AV59,SPD!AV59,SPMW!AV59,SSEH!AV59,SSES!AV59)","v":7.4672487590323335}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E60,NPgN!E60,NPgY!E60,WMID!E60,EMID!E60,SWALES!E60,SWEST!E60,LPN!E60,SPN!E60,EPN!E60,SPD!E60,SPMW!E60,SSEH!E60,SSES!E60)","v":"Strategic Investment"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H60,NPgN!H60,NPgY!H60,WMID!H60,EMID!H60,SWALES!H60,SWEST!H60,LPN!H60,SPN!H60,EPN!H60,SPD!H60,SPMW!H60,SSEH!H60,SSES!H60)","v":"SINVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E61,NPgN!E61,NPgY!E61,WMID!E61,EMID!E61,SWALES!E61,SWEST!E61,LPN!E61,SPN!E61,EPN!E61,SPD!E61,SPMW!E61,SSEH!E61,SSES!E61)","v":"Carry-over Green Recovery Scheme"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H61,NPgN!H61,NPgY!H61,WMID!H61,EMID!H61,SWALES!H61,SWEST!H61,LPN!H61,SPN!H61,EPN!H61,SPD!H61,SPMW!H61,SSEH!H61,SSES!H61)","v":"CGRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E62,NPgN!E62,NPgY!E62,WMID!E62,EMID!E62,SWALES!E62,SWEST!E62,LPN!E62,SPN!E62,EPN!E62,SPD!E62,SPMW!E62,SSEH!E62,SSES!E62)","v":"1-in-20 Severe Weather Event"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H62,NPgN!H62,NPgY!H62,WMID!H62,EMID!H62,SWALES!H62,SWEST!H62,LPN!H62,SPN!H62,EPN!H62,SPD!H62,SPMW!H62,SSEH!H62,SSES!H62)","v":"OTSWt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E63,NPgN!E63,NPgY!E63,WMID!E63,EMID!E63,SWALES!E63,SWEST!E63,LPN!E63,SPN!E63,EPN!E63,SPD!E63,SPMW!E63,SSEH!E63,SSES!E63)","v":"Net to Gross Load Related Expenditure"},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H63,NPgN!H63,NPgY!H63,WMID!H63,EMID!H63,SWALES!H63,SWEST!H63,LPN!H63,SPN!H63,EPN!H63,SPD!H63,SPMW!H63,SSEH!H63,SSES!H63)","v":"NGLREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E64,NPgN!E64,NPgY!E64,WMID!E64,EMID!E64,SWALES!E64,SWEST!E64,LPN!E64,SPN!E64,EPN!E64,SPD!E64,SPMW!E64,SSEH!E64,SSES!E64)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H64,NPgN!H64,NPgY!H64,WMID!H64,EMID!H64,SWALES!H64,SWEST!H64,LPN!H64,SPN!H64,EPN!H64,SPD!H64,SPMW!H64,SSEH!H64,SSES!H64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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$3,ENWL!E65,NPgN!E65,NPgY!E65,WMID!E65,EMID!E65,SWALES!E65,SWEST!E65,LPN!E65,SPN!E65,EPN!E65,SPD!E65,SPMW!E65,SSEH!E65,SSES!E65)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H65,NPgN!H65,NPgY!H65,WMID!H65,EMID!H65,SWALES!H65,SWEST!H65,LPN!H65,SPN!H65,EPN!H65,SPD!H65,SPMW!H65,SSEH!H65,SSES!H65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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$3,ENWL!E66,NPgN!E66,NPgY!E66,WMID!E66,EMID!E66,SWALES!E66,SWEST!E66,LPN!E66,SPN!E66,EPN!E66,SPD!E66,SPMW!E66,SSEH!E66,SSES!E66)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H66,NPgN!H66,NPgY!H66,WMID!H66,EMID!H66,SWALES!H66,SWEST!H66,LPN!H66,SPN!H66,EPN!H66,SPD!H66,SPMW!H66,SSEH!H66,SSES!H66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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$3,ENWL!E67,NPgN!E67,NPgY!E67,WMID!E67,EMID!E67,SWALES!E67,SWEST!E67,LPN!E67,SPN!E67,EPN!E67,SPD!E67,SPMW!E67,SSEH!E67,SSES!E67)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H67,NPgN!H67,NPgY!H67,WMID!H67,EMID!H67,SWALES!H67,SWEST!H67,LPN!H67,SPN!H67,EPN!H67,SPD!H67,SPMW!H67,SSEH!H67,SSES!H67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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$3,ENWL!E68,NPgN!E68,NPgY!E68,WMID!E68,EMID!E68,SWALES!E68,SWEST!E68,LPN!E68,SPN!E68,EPN!E68,SPD!E68,SPMW!E68,SSEH!E68,SSES!E68)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H68,NPgN!H68,NPgY!H68,WMID!H68,EMID!H68,SWALES!H68,SWEST!H68,LPN!H68,SPN!H68,EPN!H68,SPD!H68,SPMW!H68,SSEH!H68,SSES!H68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E69,NPgN!E69,NPgY!E69,WMID!E69,EMID!E69,SWALES!E69,SWEST!E69,LPN!E69,SPN!E69,EPN!E69,SPD!E69,SPMW!E69,SSEH!E69,SSES!E69)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H69,NPgN!H69,NPgY!H69,WMID!H69,EMID!H69,SWALES!H69,SWEST!H69,LPN!H69,SPN!H69,EPN!H69,SPD!H69,SPMW!H69,SSEH!H69,SSES!H69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E70,NPgN!E70,NPgY!E70,WMID!E70,EMID!E70,SWALES!E70,SWEST!E70,LPN!E70,SPN!E70,EPN!E70,SPD!E70,SPMW!E70,SSEH!E70,SSES!E70)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H70,NPgN!H70,NPgY!H70,WMID!H70,EMID!H70,SWALES!H70,SWEST!H70,LPN!H70,SPN!H70,EPN!H70,SPD!H70,SPMW!H70,SSEH!H70,SSES!H70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!E71,NPgN!E71,NPgY!E71,WMID!E71,EMID!E71,SWALES!E71,SWEST!E71,LPN!E71,SPN!E71,EPN!E71,SPD!E71,SPMW!E71,SSEH!E71,SSES!E71)","v":0},null,"£m 20/21 prices",{"$f":"CHOOSE($B$3,ENWL!H71,NPgN!H71,NPgY!H71,WMID!H71,EMID!H71,SWALES!H71,SWEST!H71,LPN!H71,SPN!H71,EPN!H71,SPD!H71,SPMW!H71,SSEH!H71,SSES!H71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV71,NPgN!AV71,NPgY!AV71,WMID!AV71,EMID!AV71,SWALES!AV71,SWEST!AV71,LPN!AV71,SPN!AV71,EPN!AV71,SPD!AV71,SPMW!AV71,SSEH!AV71,SSES!AV71)","v":0}]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)",null,"RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)","Check","Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)"]
[null,null,null,null,{"$f":"E24","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$3,ENWL!AJ74,NPgN!AJ74,NPgY!AJ74,WMID!AJ74,EMID!AJ74,SWALES!AJ74,SWEST!AJ74,LPN!AJ74,SPN!AJ74,EPN!AJ74,SPD!AJ74,SPMW!AJ74,SSEH!AJ74,SSES!AJ74)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL74,NPgN!AL74,NPgY!AL74,WMID!AL74,EMID!AL74,SWALES!AL74,SWEST!AL74,LPN!AL74,SPN!AL74,EPN!AL74,SPD!AL74,SPMW!AL74,SSEH!AL74,SSES!AL74)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM74,NPgN!AM74,NPgY!AM74,WMID!AM74,EMID!AM74,SWALES!AM74,SWEST!AM74,LPN!AM74,SPN!AM74,EPN!AM74,SPD!AM74,SPMW!AM74,SSEH!AM74,SSES!AM74)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO74,NPgN!AO74,NPgY!AO74,WMID!AO74,EMID!AO74,SWALES!AO74,SWEST!AO74,LPN!AO74,SPN!AO74,EPN!AO74,SPD!AO74,SPMW!AO74,SSEH!AO74,SSES!AO74)","v":0.11670994146899617},{"$f":"CHOOSE($B$3,ENWL!AP74,NPgN!AP74,NPgY!AP74,WMID!AP74,EMID!AP74,SWALES!AP74,SWEST!AP74,LPN!AP74,SPN!AP74,EPN!AP74,SPD!AP74,SPMW!AP74,SSEH!AP74,SSES!AP74)","v":0.26203154764524306},{"$f":"CHOOSE($B$3,ENWL!AQ74,NPgN!AQ74,NPgY!AQ74,WMID!AQ74,EMID!AQ74,SWALES!AQ74,SWEST!AQ74,LPN!AQ74,SPN!AQ74,EPN!AQ74,SPD!AQ74,SPMW!AQ74,SSEH!AQ74,SSES!AQ74)","v":9.3699901295729318E-2},{"$f":"CHOOSE($B$3,ENWL!AR74,NPgN!AR74,NPgY!AR74,WMID!AR74,EMID!AR74,SWALES!AR74,SWEST!AR74,LPN!AR74,SPN!AR74,EPN!AR74,SPD!AR74,SPMW!AR74,SSEH!AR74,SSES!AR74)","v":9.2115603447733896E-2},{"$f":"CHOOSE($B$3,ENWL!AS74,NPgN!AS74,NPgY!AS74,WMID!AS74,EMID!AS74,SWALES!AS74,SWEST!AS74,LPN!AS74,SPN!AS74,EPN!AS74,SPD!AS74,SPMW!AS74,SSEH!AS74,SSES!AS74)","v":1.6804873601951455E-2},{"$f":"CHOOSE($B$3,ENWL!AT74,NPgN!AT74,NPgY!AT74,WMID!AT74,EMID!AT74,SWALES!AT74,SWEST!AT74,LPN!AT74,SPN!AT74,EPN!AT74,SPD!AT74,SPMW!AT74,SSEH!AT74,SSES!AT74)","v":4.7522648543640494E-2},{"$f":"CHOOSE($B$3,ENWL!AU74,NPgN!AU74,NPgY!AU74,WMID!AU74,EMID!AU74,SWALES!AU74,SWEST!AU74,LPN!AU74,SPN!AU74,EPN!AU74,SPD!AU74,SPMW!AU74,SSEH!AU74,SSES!AU74)","v":0.37111548399670569}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ75,NPgN!AJ75,NPgY!AJ75,WMID!AJ75,EMID!AJ75,SWALES!AJ75,SWEST!AJ75,LPN!AJ75,SPN!AJ75,EPN!AJ75,SPD!AJ75,SPMW!AJ75,SSEH!AJ75,SSES!AJ75)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL75,NPgN!AL75,NPgY!AL75,WMID!AL75,EMID!AL75,SWALES!AL75,SWEST!AL75,LPN!AL75,SPN!AL75,EPN!AL75,SPD!AL75,SPMW!AL75,SSEH!AL75,SSES!AL75)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM75,NPgN!AM75,NPgY!AM75,WMID!AM75,EMID!AM75,SWALES!AM75,SWEST!AM75,LPN!AM75,SPN!AM75,EPN!AM75,SPD!AM75,SPMW!AM75,SSEH!AM75,SSES!AM75)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO75,NPgN!AO75,NPgY!AO75,WMID!AO75,EMID!AO75,SWALES!AO75,SWEST!AO75,LPN!AO75,SPN!AO75,EPN!AO75,SPD!AO75,SPMW!AO75,SSEH!AO75,SSES!AO75)","v":0.78399861910075919},{"$f":"CHOOSE($B$3,ENWL!AP75,NPgN!AP75,NPgY!AP75,WMID!AP75,EMID!AP75,SWALES!AP75,SWEST!AP75,LPN!AP75,SPN!AP75,EPN!AP75,SPD!AP75,SPMW!AP75,SSEH!AP75,SSES!AP75)","v":0.21600138089924087},{"$f":"CHOOSE($B$3,ENWL!AQ75,NPgN!AQ75,NPgY!AQ75,WMID!AQ75,EMID!AQ75,SWALES!AQ75,SWEST!AQ75,LPN!AQ75,SPN!AQ75,EPN!AQ75,SPD!AQ75,SPMW!AQ75,SSEH!AQ75,SSES!AQ75)","v":0},{"$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$3,ENWL!AU75,NPgN!AU75,NPgY!AU75,WMID!AU75,EMID!AU75,SWALES!AU75,SWEST!AU75,LPN!AU75,SPN!AU75,EPN!AU75,SPD!AU75,SPMW!AU75,SSEH!AU75,SSES!AU75)","v":0}]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ76,NPgN!AJ76,NPgY!AJ76,WMID!AJ76,EMID!AJ76,SWALES!AJ76,SWEST!AJ76,LPN!AJ76,SPN!AJ76,EPN!AJ76,SPD!AJ76,SPMW!AJ76,SSEH!AJ76,SSES!AJ76)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL76,NPgN!AL76,NPgY!AL76,WMID!AL76,EMID!AL76,SWALES!AL76,SWEST!AL76,LPN!AL76,SPN!AL76,EPN!AL76,SPD!AL76,SPMW!AL76,SSEH!AL76,SSES!AL76)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM76,NPgN!AM76,NPgY!AM76,WMID!AM76,EMID!AM76,SWALES!AM76,SWEST!AM76,LPN!AM76,SPN!AM76,EPN!AM76,SPD!AM76,SPMW!AM76,SSEH!AM76,SSES!AM76)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO76,NPgN!AO76,NPgY!AO76,WMID!AO76,EMID!AO76,SWALES!AO76,SWEST!AO76,LPN!AO76,SPN!AO76,EPN!AO76,SPD!AO76,SPMW!AO76,SSEH!AO76,SSES!AO76)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP76,NPgN!AP76,NPgY!AP76,WMID!AP76,EMID!AP76,SWALES!AP76,SWEST!AP76,LPN!AP76,SPN!AP76,EPN!AP76,SPD!AP76,SPMW!AP76,SSEH!AP76,SSES!AP76)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ76,NPgN!AQ76,NPgY!AQ76,WMID!AQ76,EMID!AQ76,SWALES!AQ76,SWEST!AQ76,LPN!AQ76,SPN!AQ76,EPN!AQ76,SPD!AQ76,SPMW!AQ76,SSEH!AQ76,SSES!AQ76)","v":0},{"$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$3,ENWL!AU76,NPgN!AU76,NPgY!AU76,WMID!AU76,EMID!AU76,SWALES!AU76,SWEST!AU76,LPN!AU76,SPN!AU76,EPN!AU76,SPD!AU76,SPMW!AU76,SSEH!AU76,SSES!AU76)","v":0}]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ77,NPgN!AJ77,NPgY!AJ77,WMID!AJ77,EMID!AJ77,SWALES!AJ77,SWEST!AJ77,LPN!AJ77,SPN!AJ77,EPN!AJ77,SPD!AJ77,SPMW!AJ77,SSEH!AJ77,SSES!AJ77)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL77,NPgN!AL77,NPgY!AL77,WMID!AL77,EMID!AL77,SWALES!AL77,SWEST!AL77,LPN!AL77,SPN!AL77,EPN!AL77,SPD!AL77,SPMW!AL77,SSEH!AL77,SSES!AL77)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM77,NPgN!AM77,NPgY!AM77,WMID!AM77,EMID!AM77,SWALES!AM77,SWEST!AM77,LPN!AM77,SPN!AM77,EPN!AM77,SPD!AM77,SPMW!AM77,SSEH!AM77,SSES!AM77)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO77,NPgN!AO77,NPgY!AO77,WMID!AO77,EMID!AO77,SWALES!AO77,SWEST!AO77,LPN!AO77,SPN!AO77,EPN!AO77,SPD!AO77,SPMW!AO77,SSEH!AO77,SSES!AO77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP77,NPgN!AP77,NPgY!AP77,WMID!AP77,EMID!AP77,SWALES!AP77,SWEST!AP77,LPN!AP77,SPN!AP77,EPN!AP77,SPD!AP77,SPMW!AP77,SSEH!AP77,SSES!AP77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ77,NPgN!AQ77,NPgY!AQ77,WMID!AQ77,EMID!AQ77,SWALES!AQ77,SWEST!AQ77,LPN!AQ77,SPN!AQ77,EPN!AQ77,SPD!AQ77,SPMW!AQ77,SSEH!AQ77,SSES!AQ77)","v":0},{"$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$3,ENWL!AU77,NPgN!AU77,NPgY!AU77,WMID!AU77,EMID!AU77,SWALES!AU77,SWEST!AU77,LPN!AU77,SPN!AU77,EPN!AU77,SPD!AU77,SPMW!AU77,SSEH!AU77,SSES!AU77)","v":1}]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ78,NPgN!AJ78,NPgY!AJ78,WMID!AJ78,EMID!AJ78,SWALES!AJ78,SWEST!AJ78,LPN!AJ78,SPN!AJ78,EPN!AJ78,SPD!AJ78,SPMW!AJ78,SSEH!AJ78,SSES!AJ78)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL78,NPgN!AL78,NPgY!AL78,WMID!AL78,EMID!AL78,SWALES!AL78,SWEST!AL78,LPN!AL78,SPN!AL78,EPN!AL78,SPD!AL78,SPMW!AL78,SSEH!AL78,SSES!AL78)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM78,NPgN!AM78,NPgY!AM78,WMID!AM78,EMID!AM78,SWALES!AM78,SWEST!AM78,LPN!AM78,SPN!AM78,EPN!AM78,SPD!AM78,SPMW!AM78,SSEH!AM78,SSES!AM78)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO78,NPgN!AO78,NPgY!AO78,WMID!AO78,EMID!AO78,SWALES!AO78,SWEST!AO78,LPN!AO78,SPN!AO78,EPN!AO78,SPD!AO78,SPMW!AO78,SSEH!AO78,SSES!AO78)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP78,NPgN!AP78,NPgY!AP78,WMID!AP78,EMID!AP78,SWALES!AP78,SWEST!AP78,LPN!AP78,SPN!AP78,EPN!AP78,SPD!AP78,SPMW!AP78,SSEH!AP78,SSES!AP78)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ78,NPgN!AQ78,NPgY!AQ78,WMID!AQ78,EMID!AQ78,SWALES!AQ78,SWEST!AQ78,LPN!AQ78,SPN!AQ78,EPN!AQ78,SPD!AQ78,SPMW!AQ78,SSEH!AQ78,SSES!AQ78)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR78,NPgN!AR78,NPgY!AR78,WMID!AR78,EMID!AR78,SWALES!AR78,SWEST!AR78,LPN!AR78,SPN!AR78,EPN!AR78,SPD!AR78,SPMW!AR78,SSEH!AR78,SSES!AR78)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS78,NPgN!AS78,NPgY!AS78,WMID!AS78,EMID!AS78,SWALES!AS78,SWEST!AS78,LPN!AS78,SPN!AS78,EPN!AS78,SPD!AS78,SPMW!AS78,SSEH!AS78,SSES!AS78)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT78,NPgN!AT78,NPgY!AT78,WMID!AT78,EMID!AT78,SWALES!AT78,SWEST!AT78,LPN!AT78,SPN!AT78,EPN!AT78,SPD!AT78,SPMW!AT78,SSEH!AT78,SSES!AT78)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU78,NPgN!AU78,NPgY!AU78,WMID!AU78,EMID!AU78,SWALES!AU78,SWEST!AU78,LPN!AU78,SPN!AU78,EPN!AU78,SPD!AU78,SPMW!AU78,SSEH!AU78,SSES!AU78)","v":0}]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ79,NPgN!AJ79,NPgY!AJ79,WMID!AJ79,EMID!AJ79,SWALES!AJ79,SWEST!AJ79,LPN!AJ79,SPN!AJ79,EPN!AJ79,SPD!AJ79,SPMW!AJ79,SSEH!AJ79,SSES!AJ79)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL79,NPgN!AL79,NPgY!AL79,WMID!AL79,EMID!AL79,SWALES!AL79,SWEST!AL79,LPN!AL79,SPN!AL79,EPN!AL79,SPD!AL79,SPMW!AL79,SSEH!AL79,SSES!AL79)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM79,NPgN!AM79,NPgY!AM79,WMID!AM79,EMID!AM79,SWALES!AM79,SWEST!AM79,LPN!AM79,SPN!AM79,EPN!AM79,SPD!AM79,SPMW!AM79,SSEH!AM79,SSES!AM79)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO79,NPgN!AO79,NPgY!AO79,WMID!AO79,EMID!AO79,SWALES!AO79,SWEST!AO79,LPN!AO79,SPN!AO79,EPN!AO79,SPD!AO79,SPMW!AO79,SSEH!AO79,SSES!AO79)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP79,NPgN!AP79,NPgY!AP79,WMID!AP79,EMID!AP79,SWALES!AP79,SWEST!AP79,LPN!AP79,SPN!AP79,EPN!AP79,SPD!AP79,SPMW!AP79,SSEH!AP79,SSES!AP79)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ79,NPgN!AQ79,NPgY!AQ79,WMID!AQ79,EMID!AQ79,SWALES!AQ79,SWEST!AQ79,LPN!AQ79,SPN!AQ79,EPN!AQ79,SPD!AQ79,SPMW!AQ79,SSEH!AQ79,SSES!AQ79)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR79,NPgN!AR79,NPgY!AR79,WMID!AR79,EMID!AR79,SWALES!AR79,SWEST!AR79,LPN!AR79,SPN!AR79,EPN!AR79,SPD!AR79,SPMW!AR79,SSEH!AR79,SSES!AR79)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS79,NPgN!AS79,NPgY!AS79,WMID!AS79,EMID!AS79,SWALES!AS79,SWEST!AS79,LPN!AS79,SPN!AS79,EPN!AS79,SPD!AS79,SPMW!AS79,SSEH!AS79,SSES!AS79)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT79,NPgN!AT79,NPgY!AT79,WMID!AT79,EMID!AT79,SWALES!AT79,SWEST!AT79,LPN!AT79,SPN!AT79,EPN!AT79,SPD!AT79,SPMW!AT79,SSEH!AT79,SSES!AT79)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU79,NPgN!AU79,NPgY!AU79,WMID!AU79,EMID!AU79,SWALES!AU79,SWEST!AU79,LPN!AU79,SPN!AU79,EPN!AU79,SPD!AU79,SPMW!AU79,SSEH!AU79,SSES!AU79)","v":0}]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ80,NPgN!AJ80,NPgY!AJ80,WMID!AJ80,EMID!AJ80,SWALES!AJ80,SWEST!AJ80,LPN!AJ80,SPN!AJ80,EPN!AJ80,SPD!AJ80,SPMW!AJ80,SSEH!AJ80,SSES!AJ80)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL80,NPgN!AL80,NPgY!AL80,WMID!AL80,EMID!AL80,SWALES!AL80,SWEST!AL80,LPN!AL80,SPN!AL80,EPN!AL80,SPD!AL80,SPMW!AL80,SSEH!AL80,SSES!AL80)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM80,NPgN!AM80,NPgY!AM80,WMID!AM80,EMID!AM80,SWALES!AM80,SWEST!AM80,LPN!AM80,SPN!AM80,EPN!AM80,SPD!AM80,SPMW!AM80,SSEH!AM80,SSES!AM80)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO80,NPgN!AO80,NPgY!AO80,WMID!AO80,EMID!AO80,SWALES!AO80,SWEST!AO80,LPN!AO80,SPN!AO80,EPN!AO80,SPD!AO80,SPMW!AO80,SSEH!AO80,SSES!AO80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP80,NPgN!AP80,NPgY!AP80,WMID!AP80,EMID!AP80,SWALES!AP80,SWEST!AP80,LPN!AP80,SPN!AP80,EPN!AP80,SPD!AP80,SPMW!AP80,SSEH!AP80,SSES!AP80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ80,NPgN!AQ80,NPgY!AQ80,WMID!AQ80,EMID!AQ80,SWALES!AQ80,SWEST!AQ80,LPN!AQ80,SPN!AQ80,EPN!AQ80,SPD!AQ80,SPMW!AQ80,SSEH!AQ80,SSES!AQ80)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR80,NPgN!AR80,NPgY!AR80,WMID!AR80,EMID!AR80,SWALES!AR80,SWEST!AR80,LPN!AR80,SPN!AR80,EPN!AR80,SPD!AR80,SPMW!AR80,SSEH!AR80,SSES!AR80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS80,NPgN!AS80,NPgY!AS80,WMID!AS80,EMID!AS80,SWALES!AS80,SWEST!AS80,LPN!AS80,SPN!AS80,EPN!AS80,SPD!AS80,SPMW!AS80,SSEH!AS80,SSES!AS80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT80,NPgN!AT80,NPgY!AT80,WMID!AT80,EMID!AT80,SWALES!AT80,SWEST!AT80,LPN!AT80,SPN!AT80,EPN!AT80,SPD!AT80,SPMW!AT80,SSEH!AT80,SSES!AT80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU80,NPgN!AU80,NPgY!AU80,WMID!AU80,EMID!AU80,SWALES!AU80,SWEST!AU80,LPN!AU80,SPN!AU80,EPN!AU80,SPD!AU80,SPMW!AU80,SSEH!AU80,SSES!AU80)","v":0}]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ81,NPgN!AJ81,NPgY!AJ81,WMID!AJ81,EMID!AJ81,SWALES!AJ81,SWEST!AJ81,LPN!AJ81,SPN!AJ81,EPN!AJ81,SPD!AJ81,SPMW!AJ81,SSEH!AJ81,SSES!AJ81)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL81,NPgN!AL81,NPgY!AL81,WMID!AL81,EMID!AL81,SWALES!AL81,SWEST!AL81,LPN!AL81,SPN!AL81,EPN!AL81,SPD!AL81,SPMW!AL81,SSEH!AL81,SSES!AL81)","v":"RPEs Don't Apply"},{"$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$3,ENWL!AO81,NPgN!AO81,NPgY!AO81,WMID!AO81,EMID!AO81,SWALES!AO81,SWEST!AO81,LPN!AO81,SPN!AO81,EPN!AO81,SPD!AO81,SPMW!AO81,SSEH!AO81,SSES!AO81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP81,NPgN!AP81,NPgY!AP81,WMID!AP81,EMID!AP81,SWALES!AP81,SWEST!AP81,LPN!AP81,SPN!AP81,EPN!AP81,SPD!AP81,SPMW!AP81,SSEH!AP81,SSES!AP81)","v":1},{"$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$3,ENWL!AU81,NPgN!AU81,NPgY!AU81,WMID!AU81,EMID!AU81,SWALES!AU81,SWEST!AU81,LPN!AU81,SPN!AU81,EPN!AU81,SPD!AU81,SPMW!AU81,SSEH!AU81,SSES!AU81)","v":0}]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ82,NPgN!AJ82,NPgY!AJ82,WMID!AJ82,EMID!AJ82,SWALES!AJ82,SWEST!AJ82,LPN!AJ82,SPN!AJ82,EPN!AJ82,SPD!AJ82,SPMW!AJ82,SSEH!AJ82,SSES!AJ82)","v":"Re-opener"},null,{"$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$3,ENWL!AU82,NPgN!AU82,NPgY!AU82,WMID!AU82,EMID!AU82,SWALES!AU82,SWEST!AU82,LPN!AU82,SPN!AU82,EPN!AU82,SPD!AU82,SPMW!AU82,SSEH!AU82,SSES!AU82)","v":0}]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ83,NPgN!AJ83,NPgY!AJ83,WMID!AJ83,EMID!AJ83,SWALES!AJ83,SWEST!AJ83,LPN!AJ83,SPN!AJ83,EPN!AJ83,SPD!AJ83,SPMW!AJ83,SSEH!AJ83,SSES!AJ83)","v":"PCD"},null,{"$f":"CHOOSE($B$3,ENWL!AL83,NPgN!AL83,NPgY!AL83,WMID!AL83,EMID!AL83,SWALES!AL83,SWEST!AL83,LPN!AL83,SPN!AL83,EPN!AL83,SPD!AL83,SPMW!AL83,SSEH!AL83,SSES!AL83)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM83,NPgN!AM83,NPgY!AM83,WMID!AM83,EMID!AM83,SWALES!AM83,SWEST!AM83,LPN!AM83,SPN!AM83,EPN!AM83,SPD!AM83,SPMW!AM83,SSEH!AM83,SSES!AM83)","v":1},null,{"$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$3,ENWL!AP83,NPgN!AP83,NPgY!AP83,WMID!AP83,EMID!AP83,SWALES!AP83,SWEST!AP83,LPN!AP83,SPN!AP83,EPN!AP83,SPD!AP83,SPMW!AP83,SSEH!AP83,SSES!AP83)","v":1},{"$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$3,ENWL!AU83,NPgN!AU83,NPgY!AU83,WMID!AU83,EMID!AU83,SWALES!AU83,SWEST!AU83,LPN!AU83,SPN!AU83,EPN!AU83,SPD!AU83,SPMW!AU83,SSEH!AU83,SSES!AU83)","v":0}]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ84,NPgN!AJ84,NPgY!AJ84,WMID!AJ84,EMID!AJ84,SWALES!AJ84,SWEST!AJ84,LPN!AJ84,SPN!AJ84,EPN!AJ84,SPD!AJ84,SPMW!AJ84,SSEH!AJ84,SSES!AJ84)","v":"Volume driver"},null,{"$f":"CHOOSE($B$3,ENWL!AL84,NPgN!AL84,NPgY!AL84,WMID!AL84,EMID!AL84,SWALES!AL84,SWEST!AL84,LPN!AL84,SPN!AL84,EPN!AL84,SPD!AL84,SPMW!AL84,SSEH!AL84,SSES!AL84)","v":"RPEs Apply"},{"$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$3,ENWL!AO84,NPgN!AO84,NPgY!AO84,WMID!AO84,EMID!AO84,SWALES!AO84,SWEST!AO84,LPN!AO84,SPN!AO84,EPN!AO84,SPD!AO84,SPMW!AO84,SSEH!AO84,SSES!AO84)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP84,NPgN!AP84,NPgY!AP84,WMID!AP84,EMID!AP84,SWALES!AP84,SWEST!AP84,LPN!AP84,SPN!AP84,EPN!AP84,SPD!AP84,SPMW!AP84,SSEH!AP84,SSES!AP84)","v":0},{"$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$3,ENWL!AU84,NPgN!AU84,NPgY!AU84,WMID!AU84,EMID!AU84,SWALES!AU84,SWEST!AU84,LPN!AU84,SPN!AU84,EPN!AU84,SPD!AU84,SPMW!AU84,SSEH!AU84,SSES!AU84)","v":0}]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ85,NPgN!AJ85,NPgY!AJ85,WMID!AJ85,EMID!AJ85,SWALES!AJ85,SWEST!AJ85,LPN!AJ85,SPN!AJ85,EPN!AJ85,SPD!AJ85,SPMW!AJ85,SSEH!AJ85,SSES!AJ85)","v":"Volume driver"},null,{"$f":"CHOOSE($B$3,ENWL!AL85,NPgN!AL85,NPgY!AL85,WMID!AL85,EMID!AL85,SWALES!AL85,SWEST!AL85,LPN!AL85,SPN!AL85,EPN!AL85,SPD!AL85,SPMW!AL85,SSEH!AL85,SSES!AL85)","v":"RPEs Apply"},{"$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$3,ENWL!AU85,NPgN!AU85,NPgY!AU85,WMID!AU85,EMID!AU85,SWALES!AU85,SWEST!AU85,LPN!AU85,SPN!AU85,EPN!AU85,SPD!AU85,SPMW!AU85,SSEH!AU85,SSES!AU85)","v":0}]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ86,NPgN!AJ86,NPgY!AJ86,WMID!AJ86,EMID!AJ86,SWALES!AJ86,SWEST!AJ86,LPN!AJ86,SPN!AJ86,EPN!AJ86,SPD!AJ86,SPMW!AJ86,SSEH!AJ86,SSES!AJ86)","v":"Re-opener"},null,{"$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$3,ENWL!AO86,NPgN!AO86,NPgY!AO86,WMID!AO86,EMID!AO86,SWALES!AO86,SWEST!AO86,LPN!AO86,SPN!AO86,EPN!AO86,SPD!AO86,SPMW!AO86,SSEH!AO86,SSES!AO86)","v":1},{"$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$3,ENWL!AQ86,NPgN!AQ86,NPgY!AQ86,WMID!AQ86,EMID!AQ86,SWALES!AQ86,SWEST!AQ86,LPN!AQ86,SPN!AQ86,EPN!AQ86,SPD!AQ86,SPMW!AQ86,SSEH!AQ86,SSES!AQ86)","v":0},{"$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$3,ENWL!AU86,NPgN!AU86,NPgY!AU86,WMID!AU86,EMID!AU86,SWALES!AU86,SWEST!AU86,LPN!AU86,SPN!AU86,EPN!AU86,SPD!AU86,SPMW!AU86,SSEH!AU86,SSES!AU86)","v":0}]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ87,NPgN!AJ87,NPgY!AJ87,WMID!AJ87,EMID!AJ87,SWALES!AJ87,SWEST!AJ87,LPN!AJ87,SPN!AJ87,EPN!AJ87,SPD!AJ87,SPMW!AJ87,SSEH!AJ87,SSES!AJ87)","v":"Re-opener"},null,{"$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$3,ENWL!AP87,NPgN!AP87,NPgY!AP87,WMID!AP87,EMID!AP87,SWALES!AP87,SWEST!AP87,LPN!AP87,SPN!AP87,EPN!AP87,SPD!AP87,SPMW!AP87,SSEH!AP87,SSES!AP87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ87,NPgN!AQ87,NPgY!AQ87,WMID!AQ87,EMID!AQ87,SWALES!AQ87,SWEST!AQ87,LPN!AQ87,SPN!AQ87,EPN!AQ87,SPD!AQ87,SPMW!AQ87,SSEH!AQ87,SSES!AQ87)","v":0.5},{"$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$3,ENWL!AU87,NPgN!AU87,NPgY!AU87,WMID!AU87,EMID!AU87,SWALES!AU87,SWEST!AU87,LPN!AU87,SPN!AU87,EPN!AU87,SPD!AU87,SPMW!AU87,SSEH!AU87,SSES!AU87)","v":0.5}]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ88,NPgN!AJ88,NPgY!AJ88,WMID!AJ88,EMID!AJ88,SWALES!AJ88,SWEST!AJ88,LPN!AJ88,SPN!AJ88,EPN!AJ88,SPD!AJ88,SPMW!AJ88,SSEH!AJ88,SSES!AJ88)","v":"Volume driver"},null,{"$f":"CHOOSE($B$3,ENWL!AL88,NPgN!AL88,NPgY!AL88,WMID!AL88,EMID!AL88,SWALES!AL88,SWEST!AL88,LPN!AL88,SPN!AL88,EPN!AL88,SPD!AL88,SPMW!AL88,SSEH!AL88,SSES!AL88)","v":"RPEs Apply"},{"$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$3,ENWL!AU88,NPgN!AU88,NPgY!AU88,WMID!AU88,EMID!AU88,SWALES!AU88,SWEST!AU88,LPN!AU88,SPN!AU88,EPN!AU88,SPD!AU88,SPMW!AU88,SSEH!AU88,SSES!AU88)","v":0}]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ89,NPgN!AJ89,NPgY!AJ89,WMID!AJ89,EMID!AJ89,SWALES!AJ89,SWEST!AJ89,LPN!AJ89,SPN!AJ89,EPN!AJ89,SPD!AJ89,SPMW!AJ89,SSEH!AJ89,SSES!AJ89)","v":"UIOLI"},null,{"$f":"CHOOSE($B$3,ENWL!AL89,NPgN!AL89,NPgY!AL89,WMID!AL89,EMID!AL89,SWALES!AL89,SWEST!AL89,LPN!AL89,SPN!AL89,EPN!AL89,SPD!AL89,SPMW!AL89,SSEH!AL89,SSES!AL89)","v":"RPEs Don't Apply"},{"$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$3,ENWL!AP89,NPgN!AP89,NPgY!AP89,WMID!AP89,EMID!AP89,SWALES!AP89,SWEST!AP89,LPN!AP89,SPN!AP89,EPN!AP89,SPD!AP89,SPMW!AP89,SSEH!AP89,SSES!AP89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ89,NPgN!AQ89,NPgY!AQ89,WMID!AQ89,EMID!AQ89,SWALES!AQ89,SWEST!AQ89,LPN!AQ89,SPN!AQ89,EPN!AQ89,SPD!AQ89,SPMW!AQ89,SSEH!AQ89,SSES!AQ89)","v":1},{"$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$3,ENWL!AU89,NPgN!AU89,NPgY!AU89,WMID!AU89,EMID!AU89,SWALES!AU89,SWEST!AU89,LPN!AU89,SPN!AU89,EPN!AU89,SPD!AU89,SPMW!AU89,SSEH!AU89,SSES!AU89)","v":0}]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ90,NPgN!AJ90,NPgY!AJ90,WMID!AJ90,EMID!AJ90,SWALES!AJ90,SWEST!AJ90,LPN!AJ90,SPN!AJ90,EPN!AJ90,SPD!AJ90,SPMW!AJ90,SSEH!AJ90,SSES!AJ90)","v":"PCD"},null,{"$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$3,ENWL!AM90,NPgN!AM90,NPgY!AM90,WMID!AM90,EMID!AM90,SWALES!AM90,SWEST!AM90,LPN!AM90,SPN!AM90,EPN!AM90,SPD!AM90,SPMW!AM90,SSEH!AM90,SSES!AM90)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO90,NPgN!AO90,NPgY!AO90,WMID!AO90,EMID!AO90,SWALES!AO90,SWEST!AO90,LPN!AO90,SPN!AO90,EPN!AO90,SPD!AO90,SPMW!AO90,SSEH!AO90,SSES!AO90)","v":0},{"$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$3,ENWL!AQ90,NPgN!AQ90,NPgY!AQ90,WMID!AQ90,EMID!AQ90,SWALES!AQ90,SWEST!AQ90,LPN!AQ90,SPN!AQ90,EPN!AQ90,SPD!AQ90,SPMW!AQ90,SSEH!AQ90,SSES!AQ90)","v":1},{"$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$3,ENWL!AU90,NPgN!AU90,NPgY!AU90,WMID!AU90,EMID!AU90,SWALES!AU90,SWEST!AU90,LPN!AU90,SPN!AU90,EPN!AU90,SPD!AU90,SPMW!AU90,SSEH!AU90,SSES!AU90)","v":0}]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ91,NPgN!AJ91,NPgY!AJ91,WMID!AJ91,EMID!AJ91,SWALES!AJ91,SWEST!AJ91,LPN!AJ91,SPN!AJ91,EPN!AJ91,SPD!AJ91,SPMW!AJ91,SSEH!AJ91,SSES!AJ91)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL91,NPgN!AL91,NPgY!AL91,WMID!AL91,EMID!AL91,SWALES!AL91,SWEST!AL91,LPN!AL91,SPN!AL91,EPN!AL91,SPD!AL91,SPMW!AL91,SSEH!AL91,SSES!AL91)","v":"RPEs Don't Apply"},{"$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$3,ENWL!AO91,NPgN!AO91,NPgY!AO91,WMID!AO91,EMID!AO91,SWALES!AO91,SWEST!AO91,LPN!AO91,SPN!AO91,EPN!AO91,SPD!AO91,SPMW!AO91,SSEH!AO91,SSES!AO91)","v":0},{"$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$3,ENWL!AQ91,NPgN!AQ91,NPgY!AQ91,WMID!AQ91,EMID!AQ91,SWALES!AQ91,SWEST!AQ91,LPN!AQ91,SPN!AQ91,EPN!AQ91,SPD!AQ91,SPMW!AQ91,SSEH!AQ91,SSES!AQ91)","v":1},{"$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$3,ENWL!AU91,NPgN!AU91,NPgY!AU91,WMID!AU91,EMID!AU91,SWALES!AU91,SWEST!AU91,LPN!AU91,SPN!AU91,EPN!AU91,SPD!AU91,SPMW!AU91,SSEH!AU91,SSES!AU91)","v":0}]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ92,NPgN!AJ92,NPgY!AJ92,WMID!AJ92,EMID!AJ92,SWALES!AJ92,SWEST!AJ92,LPN!AJ92,SPN!AJ92,EPN!AJ92,SPD!AJ92,SPMW!AJ92,SSEH!AJ92,SSES!AJ92)","v":"Re-opener"},null,{"$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$3,ENWL!AO92,NPgN!AO92,NPgY!AO92,WMID!AO92,EMID!AO92,SWALES!AO92,SWEST!AO92,LPN!AO92,SPN!AO92,EPN!AO92,SPD!AO92,SPMW!AO92,SSEH!AO92,SSES!AO92)","v":0},{"$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$3,ENWL!AU92,NPgN!AU92,NPgY!AU92,WMID!AU92,EMID!AU92,SWALES!AU92,SWEST!AU92,LPN!AU92,SPN!AU92,EPN!AU92,SPD!AU92,SPMW!AU92,SSEH!AU92,SSES!AU92)","v":1}]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ93,NPgN!AJ93,NPgY!AJ93,WMID!AJ93,EMID!AJ93,SWALES!AJ93,SWEST!AJ93,LPN!AJ93,SPN!AJ93,EPN!AJ93,SPD!AJ93,SPMW!AJ93,SSEH!AJ93,SSES!AJ93)","v":"PCD"},null,{"$f":"CHOOSE($B$3,ENWL!AL93,NPgN!AL93,NPgY!AL93,WMID!AL93,EMID!AL93,SWALES!AL93,SWEST!AL93,LPN!AL93,SPN!AL93,EPN!AL93,SPD!AL93,SPMW!AL93,SSEH!AL93,SSES!AL93)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM93,NPgN!AM93,NPgY!AM93,WMID!AM93,EMID!AM93,SWALES!AM93,SWEST!AM93,LPN!AM93,SPN!AM93,EPN!AM93,SPD!AM93,SPMW!AM93,SSEH!AM93,SSES!AM93)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO93,NPgN!AO93,NPgY!AO93,WMID!AO93,EMID!AO93,SWALES!AO93,SWEST!AO93,LPN!AO93,SPN!AO93,EPN!AO93,SPD!AO93,SPMW!AO93,SSEH!AO93,SSES!AO93)","v":1},{"$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$3,ENWL!AQ93,NPgN!AQ93,NPgY!AQ93,WMID!AQ93,EMID!AQ93,SWALES!AQ93,SWEST!AQ93,LPN!AQ93,SPN!AQ93,EPN!AQ93,SPD!AQ93,SPMW!AQ93,SSEH!AQ93,SSES!AQ93)","v":0},{"$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$3,ENWL!AU93,NPgN!AU93,NPgY!AU93,WMID!AU93,EMID!AU93,SWALES!AU93,SWEST!AU93,LPN!AU93,SPN!AU93,EPN!AU93,SPD!AU93,SPMW!AU93,SSEH!AU93,SSES!AU93)","v":0}]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ94,NPgN!AJ94,NPgY!AJ94,WMID!AJ94,EMID!AJ94,SWALES!AJ94,SWEST!AJ94,LPN!AJ94,SPN!AJ94,EPN!AJ94,SPD!AJ94,SPMW!AJ94,SSEH!AJ94,SSES!AJ94)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL94,NPgN!AL94,NPgY!AL94,WMID!AL94,EMID!AL94,SWALES!AL94,SWEST!AL94,LPN!AL94,SPN!AL94,EPN!AL94,SPD!AL94,SPMW!AL94,SSEH!AL94,SSES!AL94)","v":"RPEs Don't Apply"},{"$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$3,ENWL!AP94,NPgN!AP94,NPgY!AP94,WMID!AP94,EMID!AP94,SWALES!AP94,SWEST!AP94,LPN!AP94,SPN!AP94,EPN!AP94,SPD!AP94,SPMW!AP94,SSEH!AP94,SSES!AP94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ94,NPgN!AQ94,NPgY!AQ94,WMID!AQ94,EMID!AQ94,SWALES!AQ94,SWEST!AQ94,LPN!AQ94,SPN!AQ94,EPN!AQ94,SPD!AQ94,SPMW!AQ94,SSEH!AQ94,SSES!AQ94)","v":0.9},{"$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$3,ENWL!AU94,NPgN!AU94,NPgY!AU94,WMID!AU94,EMID!AU94,SWALES!AU94,SWEST!AU94,LPN!AU94,SPN!AU94,EPN!AU94,SPD!AU94,SPMW!AU94,SSEH!AU94,SSES!AU94)","v":0.1}]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ95,NPgN!AJ95,NPgY!AJ95,WMID!AJ95,EMID!AJ95,SWALES!AJ95,SWEST!AJ95,LPN!AJ95,SPN!AJ95,EPN!AJ95,SPD!AJ95,SPMW!AJ95,SSEH!AJ95,SSES!AJ95)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL95,NPgN!AL95,NPgY!AL95,WMID!AL95,EMID!AL95,SWALES!AL95,SWEST!AL95,LPN!AL95,SPN!AL95,EPN!AL95,SPD!AL95,SPMW!AL95,SSEH!AL95,SSES!AL95)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM95,NPgN!AM95,NPgY!AM95,WMID!AM95,EMID!AM95,SWALES!AM95,SWEST!AM95,LPN!AM95,SPN!AM95,EPN!AM95,SPD!AM95,SPMW!AM95,SSEH!AM95,SSES!AM95)","v":2},null,{"$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$3,ENWL!AU95,NPgN!AU95,NPgY!AU95,WMID!AU95,EMID!AU95,SWALES!AU95,SWEST!AU95,LPN!AU95,SPN!AU95,EPN!AU95,SPD!AU95,SPMW!AU95,SSEH!AU95,SSES!AU95)","v":0}]
[null,null,null,null,"Shetland Enduring Solution Re-opener (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ96,NPgN!AJ96,NPgY!AJ96,WMID!AJ96,EMID!AJ96,SWALES!AJ96,SWEST!AJ96,LPN!AJ96,SPN!AJ96,EPN!AJ96,SPD!AJ96,SPMW!AJ96,SSEH!AJ96,SSES!AJ96)","v":"Re-opener"},null,{"$f":"CHOOSE($B$3,ENWL!AL96,NPgN!AL96,NPgY!AL96,WMID!AL96,EMID!AL96,SWALES!AL96,SWEST!AL96,LPN!AL96,SPN!AL96,EPN!AL96,SPD!AL96,SPMW!AL96,SSEH!AL96,SSES!AL96)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM96,NPgN!AM96,NPgY!AM96,WMID!AM96,EMID!AM96,SWALES!AM96,SWEST!AM96,LPN!AM96,SPN!AM96,EPN!AM96,SPD!AM96,SPMW!AM96,SSEH!AM96,SSES!AM96)","v":2},null,{"$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$3,ENWL!AQ96,NPgN!AQ96,NPgY!AQ96,WMID!AQ96,EMID!AQ96,SWALES!AQ96,SWEST!AQ96,LPN!AQ96,SPN!AQ96,EPN!AQ96,SPD!AQ96,SPMW!AQ96,SSEH!AQ96,SSES!AQ96)","v":0},{"$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$3,ENWL!AU96,NPgN!AU96,NPgY!AU96,WMID!AU96,EMID!AU96,SWALES!AU96,SWEST!AU96,LPN!AU96,SPN!AU96,EPN!AU96,SPD!AU96,SPMW!AU96,SSEH!AU96,SSES!AU96)","v":1}]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ97,NPgN!AJ97,NPgY!AJ97,WMID!AJ97,EMID!AJ97,SWALES!AJ97,SWEST!AJ97,LPN!AJ97,SPN!AJ97,EPN!AJ97,SPD!AJ97,SPMW!AJ97,SSEH!AJ97,SSES!AJ97)","v":"Re-opener"},null,{"$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$3,ENWL!AP97,NPgN!AP97,NPgY!AP97,WMID!AP97,EMID!AP97,SWALES!AP97,SWEST!AP97,LPN!AP97,SPN!AP97,EPN!AP97,SPD!AP97,SPMW!AP97,SSEH!AP97,SSES!AP97)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ97,NPgN!AQ97,NPgY!AQ97,WMID!AQ97,EMID!AQ97,SWALES!AQ97,SWEST!AQ97,LPN!AQ97,SPN!AQ97,EPN!AQ97,SPD!AQ97,SPMW!AQ97,SSEH!AQ97,SSES!AQ97)","v":0},{"$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$3,ENWL!AU97,NPgN!AU97,NPgY!AU97,WMID!AU97,EMID!AU97,SWALES!AU97,SWEST!AU97,LPN!AU97,SPN!AU97,EPN!AU97,SPD!AU97,SPMW!AU97,SSEH!AU97,SSES!AU97)","v":0}]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ98,NPgN!AJ98,NPgY!AJ98,WMID!AJ98,EMID!AJ98,SWALES!AJ98,SWEST!AJ98,LPN!AJ98,SPN!AJ98,EPN!AJ98,SPD!AJ98,SPMW!AJ98,SSEH!AJ98,SSES!AJ98)","v":"Re-opener"},null,{"$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$3,ENWL!AP98,NPgN!AP98,NPgY!AP98,WMID!AP98,EMID!AP98,SWALES!AP98,SWEST!AP98,LPN!AP98,SPN!AP98,EPN!AP98,SPD!AP98,SPMW!AP98,SSEH!AP98,SSES!AP98)","v":1},{"$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$3,ENWL!AU98,NPgN!AU98,NPgY!AU98,WMID!AU98,EMID!AU98,SWALES!AU98,SWEST!AU98,LPN!AU98,SPN!AU98,EPN!AU98,SPD!AU98,SPMW!AU98,SSEH!AU98,SSES!AU98)","v":0}]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ99,NPgN!AJ99,NPgY!AJ99,WMID!AJ99,EMID!AJ99,SWALES!AJ99,SWEST!AJ99,LPN!AJ99,SPN!AJ99,EPN!AJ99,SPD!AJ99,SPMW!AJ99,SSEH!AJ99,SSES!AJ99)","v":"PCD"},null,{"$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$3,ENWL!AU99,NPgN!AU99,NPgY!AU99,WMID!AU99,EMID!AU99,SWALES!AU99,SWEST!AU99,LPN!AU99,SPN!AU99,EPN!AU99,SPD!AU99,SPMW!AU99,SSEH!AU99,SSES!AU99)","v":0}]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ100,NPgN!AJ100,NPgY!AJ100,WMID!AJ100,EMID!AJ100,SWALES!AJ100,SWEST!AJ100,LPN!AJ100,SPN!AJ100,EPN!AJ100,SPD!AJ100,SPMW!AJ100,SSEH!AJ100,SSES!AJ100)","v":"UIOLI"},null,{"$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$3,ENWL!AM100,NPgN!AM100,NPgY!AM100,WMID!AM100,EMID!AM100,SWALES!AM100,SWEST!AM100,LPN!AM100,SPN!AM100,EPN!AM100,SPD!AM100,SPMW!AM100,SSEH!AM100,SSES!AM100)","v":1},null,{"$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$3,ENWL!AQ100,NPgN!AQ100,NPgY!AQ100,WMID!AQ100,EMID!AQ100,SWALES!AQ100,SWEST!AQ100,LPN!AQ100,SPN!AQ100,EPN!AQ100,SPD!AQ100,SPMW!AQ100,SSEH!AQ100,SSES!AQ100)","v":1},{"$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$3,ENWL!AU100,NPgN!AU100,NPgY!AU100,WMID!AU100,EMID!AU100,SWALES!AU100,SWEST!AU100,LPN!AU100,SPN!AU100,EPN!AU100,SPD!AU100,SPMW!AU100,SSEH!AU100,SSES!AU100)","v":0}]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ101,NPgN!AJ101,NPgY!AJ101,WMID!AJ101,EMID!AJ101,SWALES!AJ101,SWEST!AJ101,LPN!AJ101,SPN!AJ101,EPN!AJ101,SPD!AJ101,SPMW!AJ101,SSEH!AJ101,SSES!AJ101)","v":"UIOLI"},null,{"$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$3,ENWL!AM101,NPgN!AM101,NPgY!AM101,WMID!AM101,EMID!AM101,SWALES!AM101,SWEST!AM101,LPN!AM101,SPN!AM101,EPN!AM101,SPD!AM101,SPMW!AM101,SSEH!AM101,SSES!AM101)","v":1},null,{"$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$3,ENWL!AQ101,NPgN!AQ101,NPgY!AQ101,WMID!AQ101,EMID!AQ101,SWALES!AQ101,SWEST!AQ101,LPN!AQ101,SPN!AQ101,EPN!AQ101,SPD!AQ101,SPMW!AQ101,SSEH!AQ101,SSES!AQ101)","v":0},{"$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$3,ENWL!AU101,NPgN!AU101,NPgY!AU101,WMID!AU101,EMID!AU101,SWALES!AU101,SWEST!AU101,LPN!AU101,SPN!AU101,EPN!AU101,SPD!AU101,SPMW!AU101,SSEH!AU101,SSES!AU101)","v":1}]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ102,NPgN!AJ102,NPgY!AJ102,WMID!AJ102,EMID!AJ102,SWALES!AJ102,SWEST!AJ102,LPN!AJ102,SPN!AJ102,EPN!AJ102,SPD!AJ102,SPMW!AJ102,SSEH!AJ102,SSES!AJ102)","v":"PCD"},null,{"$f":"CHOOSE($B$3,ENWL!AL102,NPgN!AL102,NPgY!AL102,WMID!AL102,EMID!AL102,SWALES!AL102,SWEST!AL102,LPN!AL102,SPN!AL102,EPN!AL102,SPD!AL102,SPMW!AL102,SSEH!AL102,SSES!AL102)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM102,NPgN!AM102,NPgY!AM102,WMID!AM102,EMID!AM102,SWALES!AM102,SWEST!AM102,LPN!AM102,SPN!AM102,EPN!AM102,SPD!AM102,SPMW!AM102,SSEH!AM102,SSES!AM102)","v":1},null,{"$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$3,ENWL!AU102,NPgN!AU102,NPgY!AU102,WMID!AU102,EMID!AU102,SWALES!AU102,SWEST!AU102,LPN!AU102,SPN!AU102,EPN!AU102,SPD!AU102,SPMW!AU102,SSEH!AU102,SSES!AU102)","v":1}]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ103,NPgN!AJ103,NPgY!AJ103,WMID!AJ103,EMID!AJ103,SWALES!AJ103,SWEST!AJ103,LPN!AJ103,SPN!AJ103,EPN!AJ103,SPD!AJ103,SPMW!AJ103,SSEH!AJ103,SSES!AJ103)","v":"Re-opener"},null,{"$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$3,ENWL!AU103,NPgN!AU103,NPgY!AU103,WMID!AU103,EMID!AU103,SWALES!AU103,SWEST!AU103,LPN!AU103,SPN!AU103,EPN!AU103,SPD!AU103,SPMW!AU103,SSEH!AU103,SSES!AU103)","v":0}]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ104,NPgN!AJ104,NPgY!AJ104,WMID!AJ104,EMID!AJ104,SWALES!AJ104,SWEST!AJ104,LPN!AJ104,SPN!AJ104,EPN!AJ104,SPD!AJ104,SPMW!AJ104,SSEH!AJ104,SSES!AJ104)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL104,NPgN!AL104,NPgY!AL104,WMID!AL104,EMID!AL104,SWALES!AL104,SWEST!AL104,LPN!AL104,SPN!AL104,EPN!AL104,SPD!AL104,SPMW!AL104,SSEH!AL104,SSES!AL104)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM104,NPgN!AM104,NPgY!AM104,WMID!AM104,EMID!AM104,SWALES!AM104,SWEST!AM104,LPN!AM104,SPN!AM104,EPN!AM104,SPD!AM104,SPMW!AM104,SSEH!AM104,SSES!AM104)","v":2},null,{"$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$3,ENWL!AQ104,NPgN!AQ104,NPgY!AQ104,WMID!AQ104,EMID!AQ104,SWALES!AQ104,SWEST!AQ104,LPN!AQ104,SPN!AQ104,EPN!AQ104,SPD!AQ104,SPMW!AQ104,SSEH!AQ104,SSES!AQ104)","v":0},{"$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$3,ENWL!AU104,NPgN!AU104,NPgY!AU104,WMID!AU104,EMID!AU104,SWALES!AU104,SWEST!AU104,LPN!AU104,SPN!AU104,EPN!AU104,SPD!AU104,SPMW!AU104,SSEH!AU104,SSES!AU104)","v":1}]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ105,NPgN!AJ105,NPgY!AJ105,WMID!AJ105,EMID!AJ105,SWALES!AJ105,SWEST!AJ105,LPN!AJ105,SPN!AJ105,EPN!AJ105,SPD!AJ105,SPMW!AJ105,SSEH!AJ105,SSES!AJ105)","v":"PCD"},null,{"$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$3,ENWL!AP105,NPgN!AP105,NPgY!AP105,WMID!AP105,EMID!AP105,SWALES!AP105,SWEST!AP105,LPN!AP105,SPN!AP105,EPN!AP105,SPD!AP105,SPMW!AP105,SSEH!AP105,SSES!AP105)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ105,NPgN!AQ105,NPgY!AQ105,WMID!AQ105,EMID!AQ105,SWALES!AQ105,SWEST!AQ105,LPN!AQ105,SPN!AQ105,EPN!AQ105,SPD!AQ105,SPMW!AQ105,SSEH!AQ105,SSES!AQ105)","v":0},{"$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$3,ENWL!AU105,NPgN!AU105,NPgY!AU105,WMID!AU105,EMID!AU105,SWALES!AU105,SWEST!AU105,LPN!AU105,SPN!AU105,EPN!AU105,SPD!AU105,SPMW!AU105,SSEH!AU105,SSES!AU105)","v":0}]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ106,NPgN!AJ106,NPgY!AJ106,WMID!AJ106,EMID!AJ106,SWALES!AJ106,SWEST!AJ106,LPN!AJ106,SPN!AJ106,EPN!AJ106,SPD!AJ106,SPMW!AJ106,SSEH!AJ106,SSES!AJ106)","v":"PCD"},null,{"$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$3,ENWL!AQ106,NPgN!AQ106,NPgY!AQ106,WMID!AQ106,EMID!AQ106,SWALES!AQ106,SWEST!AQ106,LPN!AQ106,SPN!AQ106,EPN!AQ106,SPD!AQ106,SPMW!AQ106,SSEH!AQ106,SSES!AQ106)","v":1},{"$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$3,ENWL!AU106,NPgN!AU106,NPgY!AU106,WMID!AU106,EMID!AU106,SWALES!AU106,SWEST!AU106,LPN!AU106,SPN!AU106,EPN!AU106,SPD!AU106,SPMW!AU106,SSEH!AU106,SSES!AU106)","v":0}]
[null,null,null,null,"New Control Room (SSES and SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ107,NPgN!AJ107,NPgY!AJ107,WMID!AJ107,EMID!AJ107,SWALES!AJ107,SWEST!AJ107,LPN!AJ107,SPN!AJ107,EPN!AJ107,SPD!AJ107,SPMW!AJ107,SSEH!AJ107,SSES!AJ107)","v":"PCD"},null,{"$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$3,ENWL!AP107,NPgN!AP107,NPgY!AP107,WMID!AP107,EMID!AP107,SWALES!AP107,SWEST!AP107,LPN!AP107,SPN!AP107,EPN!AP107,SPD!AP107,SPMW!AP107,SSEH!AP107,SSES!AP107)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ107,NPgN!AQ107,NPgY!AQ107,WMID!AQ107,EMID!AQ107,SWALES!AQ107,SWEST!AQ107,LPN!AQ107,SPN!AQ107,EPN!AQ107,SPD!AQ107,SPMW!AQ107,SSEH!AQ107,SSES!AQ107)","v":0},{"$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$3,ENWL!AU107,NPgN!AU107,NPgY!AU107,WMID!AU107,EMID!AU107,SWALES!AU107,SWEST!AU107,LPN!AU107,SPN!AU107,EPN!AU107,SPD!AU107,SPMW!AU107,SSEH!AU107,SSES!AU107)","v":0}]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ108,NPgN!AJ108,NPgY!AJ108,WMID!AJ108,EMID!AJ108,SWALES!AJ108,SWEST!AJ108,LPN!AJ108,SPN!AJ108,EPN!AJ108,SPD!AJ108,SPMW!AJ108,SSEH!AJ108,SSES!AJ108)","v":"Re-opener"},null,{"$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$3,ENWL!AP108,NPgN!AP108,NPgY!AP108,WMID!AP108,EMID!AP108,SWALES!AP108,SWEST!AP108,LPN!AP108,SPN!AP108,EPN!AP108,SPD!AP108,SPMW!AP108,SSEH!AP108,SSES!AP108)","v":0},{"$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$3,ENWL!AR108,NPgN!AR108,NPgY!AR108,WMID!AR108,EMID!AR108,SWALES!AR108,SWEST!AR108,LPN!AR108,SPN!AR108,EPN!AR108,SPD!AR108,SPMW!AR108,SSEH!AR108,SSES!AR108)","v":1},{"$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$3,ENWL!AU108,NPgN!AU108,NPgY!AU108,WMID!AU108,EMID!AU108,SWALES!AU108,SWEST!AU108,LPN!AU108,SPN!AU108,EPN!AU108,SPD!AU108,SPMW!AU108,SSEH!AU108,SSES!AU108)","v":0}]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ109,NPgN!AJ109,NPgY!AJ109,WMID!AJ109,EMID!AJ109,SWALES!AJ109,SWEST!AJ109,LPN!AJ109,SPN!AJ109,EPN!AJ109,SPD!AJ109,SPMW!AJ109,SSEH!AJ109,SSES!AJ109)","v":"Re-opener"},null,{"$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$3,ENWL!AP109,NPgN!AP109,NPgY!AP109,WMID!AP109,EMID!AP109,SWALES!AP109,SWEST!AP109,LPN!AP109,SPN!AP109,EPN!AP109,SPD!AP109,SPMW!AP109,SSEH!AP109,SSES!AP109)","v":1},{"$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$3,ENWL!AU109,NPgN!AU109,NPgY!AU109,WMID!AU109,EMID!AU109,SWALES!AU109,SWEST!AU109,LPN!AU109,SPN!AU109,EPN!AU109,SPD!AU109,SPMW!AU109,SSEH!AU109,SSES!AU109)","v":0}]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ110,NPgN!AJ110,NPgY!AJ110,WMID!AJ110,EMID!AJ110,SWALES!AJ110,SWEST!AJ110,LPN!AJ110,SPN!AJ110,EPN!AJ110,SPD!AJ110,SPMW!AJ110,SSEH!AJ110,SSES!AJ110)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL110,NPgN!AL110,NPgY!AL110,WMID!AL110,EMID!AL110,SWALES!AL110,SWEST!AL110,LPN!AL110,SPN!AL110,EPN!AL110,SPD!AL110,SPMW!AL110,SSEH!AL110,SSES!AL110)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM110,NPgN!AM110,NPgY!AM110,WMID!AM110,EMID!AM110,SWALES!AM110,SWEST!AM110,LPN!AM110,SPN!AM110,EPN!AM110,SPD!AM110,SPMW!AM110,SSEH!AM110,SSES!AM110)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO110,NPgN!AO110,NPgY!AO110,WMID!AO110,EMID!AO110,SWALES!AO110,SWEST!AO110,LPN!AO110,SPN!AO110,EPN!AO110,SPD!AO110,SPMW!AO110,SSEH!AO110,SSES!AO110)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP110,NPgN!AP110,NPgY!AP110,WMID!AP110,EMID!AP110,SWALES!AP110,SWEST!AP110,LPN!AP110,SPN!AP110,EPN!AP110,SPD!AP110,SPMW!AP110,SSEH!AP110,SSES!AP110)","v":0},{"$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$3,ENWL!AU110,NPgN!AU110,NPgY!AU110,WMID!AU110,EMID!AU110,SWALES!AU110,SWEST!AU110,LPN!AU110,SPN!AU110,EPN!AU110,SPD!AU110,SPMW!AU110,SSEH!AU110,SSES!AU110)","v":0}]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ111,NPgN!AJ111,NPgY!AJ111,WMID!AJ111,EMID!AJ111,SWALES!AJ111,SWEST!AJ111,LPN!AJ111,SPN!AJ111,EPN!AJ111,SPD!AJ111,SPMW!AJ111,SSEH!AJ111,SSES!AJ111)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL111,NPgN!AL111,NPgY!AL111,WMID!AL111,EMID!AL111,SWALES!AL111,SWEST!AL111,LPN!AL111,SPN!AL111,EPN!AL111,SPD!AL111,SPMW!AL111,SSEH!AL111,SSES!AL111)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM111,NPgN!AM111,NPgY!AM111,WMID!AM111,EMID!AM111,SWALES!AM111,SWEST!AM111,LPN!AM111,SPN!AM111,EPN!AM111,SPD!AM111,SPMW!AM111,SSEH!AM111,SSES!AM111)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO111,NPgN!AO111,NPgY!AO111,WMID!AO111,EMID!AO111,SWALES!AO111,SWEST!AO111,LPN!AO111,SPN!AO111,EPN!AO111,SPD!AO111,SPMW!AO111,SSEH!AO111,SSES!AO111)","v":1},{"$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$3,ENWL!AQ111,NPgN!AQ111,NPgY!AQ111,WMID!AQ111,EMID!AQ111,SWALES!AQ111,SWEST!AQ111,LPN!AQ111,SPN!AQ111,EPN!AQ111,SPD!AQ111,SPMW!AQ111,SSEH!AQ111,SSES!AQ111)","v":0},{"$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$3,ENWL!AU111,NPgN!AU111,NPgY!AU111,WMID!AU111,EMID!AU111,SWALES!AU111,SWEST!AU111,LPN!AU111,SPN!AU111,EPN!AU111,SPD!AU111,SPMW!AU111,SSEH!AU111,SSES!AU111)","v":0}]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ112,NPgN!AJ112,NPgY!AJ112,WMID!AJ112,EMID!AJ112,SWALES!AJ112,SWEST!AJ112,LPN!AJ112,SPN!AJ112,EPN!AJ112,SPD!AJ112,SPMW!AJ112,SSEH!AJ112,SSES!AJ112)","v":"Other"},null,{"$f":"CHOOSE($B$3,ENWL!AL112,NPgN!AL112,NPgY!AL112,WMID!AL112,EMID!AL112,SWALES!AL112,SWEST!AL112,LPN!AL112,SPN!AL112,EPN!AL112,SPD!AL112,SPMW!AL112,SSEH!AL112,SSES!AL112)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM112,NPgN!AM112,NPgY!AM112,WMID!AM112,EMID!AM112,SWALES!AM112,SWEST!AM112,LPN!AM112,SPN!AM112,EPN!AM112,SPD!AM112,SPMW!AM112,SSEH!AM112,SSES!AM112)","v":2},null,{"$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$3,ENWL!AP112,NPgN!AP112,NPgY!AP112,WMID!AP112,EMID!AP112,SWALES!AP112,SWEST!AP112,LPN!AP112,SPN!AP112,EPN!AP112,SPD!AP112,SPMW!AP112,SSEH!AP112,SSES!AP112)","v":0},{"$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$3,ENWL!AR112,NPgN!AR112,NPgY!AR112,WMID!AR112,EMID!AR112,SWALES!AR112,SWEST!AR112,LPN!AR112,SPN!AR112,EPN!AR112,SPD!AR112,SPMW!AR112,SSEH!AR112,SSES!AR112)","v":1},{"$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$3,ENWL!AU112,NPgN!AU112,NPgY!AU112,WMID!AU112,EMID!AU112,SWALES!AU112,SWEST!AU112,LPN!AU112,SPN!AU112,EPN!AU112,SPD!AU112,SPMW!AU112,SSEH!AU112,SSES!AU112)","v":0}]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ113,NPgN!AJ113,NPgY!AJ113,WMID!AJ113,EMID!AJ113,SWALES!AJ113,SWEST!AJ113,LPN!AJ113,SPN!AJ113,EPN!AJ113,SPD!AJ113,SPMW!AJ113,SSEH!AJ113,SSES!AJ113)","v":"Other"},null,{"$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$3,ENWL!AO113,NPgN!AO113,NPgY!AO113,WMID!AO113,EMID!AO113,SWALES!AO113,SWEST!AO113,LPN!AO113,SPN!AO113,EPN!AO113,SPD!AO113,SPMW!AO113,SSEH!AO113,SSES!AO113)","v":1},{"$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$3,ENWL!AU113,NPgN!AU113,NPgY!AU113,WMID!AU113,EMID!AU113,SWALES!AU113,SWEST!AU113,LPN!AU113,SPN!AU113,EPN!AU113,SPD!AU113,SPMW!AU113,SSEH!AU113,SSES!AU113)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ114,NPgN!AJ114,NPgY!AJ114,WMID!AJ114,EMID!AJ114,SWALES!AJ114,SWEST!AJ114,LPN!AJ114,SPN!AJ114,EPN!AJ114,SPD!AJ114,SPMW!AJ114,SSEH!AJ114,SSES!AJ114)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AL114,NPgN!AL114,NPgY!AL114,WMID!AL114,EMID!AL114,SWALES!AL114,SWEST!AL114,LPN!AL114,SPN!AL114,EPN!AL114,SPD!AL114,SPMW!AL114,SSEH!AL114,SSES!AL114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM114,NPgN!AM114,NPgY!AM114,WMID!AM114,EMID!AM114,SWALES!AM114,SWEST!AM114,LPN!AM114,SPN!AM114,EPN!AM114,SPD!AM114,SPMW!AM114,SSEH!AM114,SSES!AM114)","v":0},null,{"$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$3,ENWL!AU114,NPgN!AU114,NPgY!AU114,WMID!AU114,EMID!AU114,SWALES!AU114,SWEST!AU114,LPN!AU114,SPN!AU114,EPN!AU114,SPD!AU114,SPMW!AU114,SSEH!AU114,SSES!AU114)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ115,NPgN!AJ115,NPgY!AJ115,WMID!AJ115,EMID!AJ115,SWALES!AJ115,SWEST!AJ115,LPN!AJ115,SPN!AJ115,EPN!AJ115,SPD!AJ115,SPMW!AJ115,SSEH!AJ115,SSES!AJ115)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AL115,NPgN!AL115,NPgY!AL115,WMID!AL115,EMID!AL115,SWALES!AL115,SWEST!AL115,LPN!AL115,SPN!AL115,EPN!AL115,SPD!AL115,SPMW!AL115,SSEH!AL115,SSES!AL115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM115,NPgN!AM115,NPgY!AM115,WMID!AM115,EMID!AM115,SWALES!AM115,SWEST!AM115,LPN!AM115,SPN!AM115,EPN!AM115,SPD!AM115,SPMW!AM115,SSEH!AM115,SSES!AM115)","v":0},null,{"$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$3,ENWL!AU115,NPgN!AU115,NPgY!AU115,WMID!AU115,EMID!AU115,SWALES!AU115,SWEST!AU115,LPN!AU115,SPN!AU115,EPN!AU115,SPD!AU115,SPMW!AU115,SSEH!AU115,SSES!AU115)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ116,NPgN!AJ116,NPgY!AJ116,WMID!AJ116,EMID!AJ116,SWALES!AJ116,SWEST!AJ116,LPN!AJ116,SPN!AJ116,EPN!AJ116,SPD!AJ116,SPMW!AJ116,SSEH!AJ116,SSES!AJ116)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AL116,NPgN!AL116,NPgY!AL116,WMID!AL116,EMID!AL116,SWALES!AL116,SWEST!AL116,LPN!AL116,SPN!AL116,EPN!AL116,SPD!AL116,SPMW!AL116,SSEH!AL116,SSES!AL116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM116,NPgN!AM116,NPgY!AM116,WMID!AM116,EMID!AM116,SWALES!AM116,SWEST!AM116,LPN!AM116,SPN!AM116,EPN!AM116,SPD!AM116,SPMW!AM116,SSEH!AM116,SSES!AM116)","v":0},null,{"$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$3,ENWL!AU116,NPgN!AU116,NPgY!AU116,WMID!AU116,EMID!AU116,SWALES!AU116,SWEST!AU116,LPN!AU116,SPN!AU116,EPN!AU116,SPD!AU116,SPMW!AU116,SSEH!AU116,SSES!AU116)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ117,NPgN!AJ117,NPgY!AJ117,WMID!AJ117,EMID!AJ117,SWALES!AJ117,SWEST!AJ117,LPN!AJ117,SPN!AJ117,EPN!AJ117,SPD!AJ117,SPMW!AJ117,SSEH!AJ117,SSES!AJ117)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AL117,NPgN!AL117,NPgY!AL117,WMID!AL117,EMID!AL117,SWALES!AL117,SWEST!AL117,LPN!AL117,SPN!AL117,EPN!AL117,SPD!AL117,SPMW!AL117,SSEH!AL117,SSES!AL117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM117,NPgN!AM117,NPgY!AM117,WMID!AM117,EMID!AM117,SWALES!AM117,SWEST!AM117,LPN!AM117,SPN!AM117,EPN!AM117,SPD!AM117,SPMW!AM117,SSEH!AM117,SSES!AM117)","v":0},null,{"$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$3,ENWL!AU117,NPgN!AU117,NPgY!AU117,WMID!AU117,EMID!AU117,SWALES!AU117,SWEST!AU117,LPN!AU117,SPN!AU117,EPN!AU117,SPD!AU117,SPMW!AU117,SSEH!AU117,SSES!AU117)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ118,NPgN!AJ118,NPgY!AJ118,WMID!AJ118,EMID!AJ118,SWALES!AJ118,SWEST!AJ118,LPN!AJ118,SPN!AJ118,EPN!AJ118,SPD!AJ118,SPMW!AJ118,SSEH!AJ118,SSES!AJ118)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AL118,NPgN!AL118,NPgY!AL118,WMID!AL118,EMID!AL118,SWALES!AL118,SWEST!AL118,LPN!AL118,SPN!AL118,EPN!AL118,SPD!AL118,SPMW!AL118,SSEH!AL118,SSES!AL118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM118,NPgN!AM118,NPgY!AM118,WMID!AM118,EMID!AM118,SWALES!AM118,SWEST!AM118,LPN!AM118,SPN!AM118,EPN!AM118,SPD!AM118,SPMW!AM118,SSEH!AM118,SSES!AM118)","v":0},null,{"$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$3,ENWL!AJ119,NPgN!AJ119,NPgY!AJ119,WMID!AJ119,EMID!AJ119,SWALES!AJ119,SWEST!AJ119,LPN!AJ119,SPN!AJ119,EPN!AJ119,SPD!AJ119,SPMW!AJ119,SSEH!AJ119,SSES!AJ119)","v":0},null,{"$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$3,ENWL!AJ120,NPgN!AJ120,NPgY!AJ120,WMID!AJ120,EMID!AJ120,SWALES!AJ120,SWEST!AJ120,LPN!AJ120,SPN!AJ120,EPN!AJ120,SPD!AJ120,SPMW!AJ120,SSEH!AJ120,SSES!AJ120)","v":0},null,{"$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$3,ENWL!AJ121,NPgN!AJ121,NPgY!AJ121,WMID!AJ121,EMID!AJ121,SWALES!AJ121,SWEST!AJ121,LPN!AJ121,SPN!AJ121,EPN!AJ121,SPD!AJ121,SPMW!AJ121,SSEH!AJ121,SSES!AJ121)","v":0},null,{"$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$3,ENWL!AU121,NPgN!AU121,NPgY!AU121,WMID!AU121,EMID!AU121,SWALES!AU121,SWEST!AU121,LPN!AU121,SPN!AU121,EPN!AU121,SPD!AU121,SPMW!AU121,SSEH!AU121,SSES!AU121)","v":0}]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR126,NPgN!AR126,NPgY!AR126,WMID!AR126,EMID!AR126,SWALES!AR126,SWEST!AR126,LPN!AR126,SPN!AR126,EPN!AR126,SPD!AR126,SPMW!AR126,SSEH!AR126,SSES!AR126)","v":24.749470504918811},{"$f":"CHOOSE($B$3,ENWL!AS126,NPgN!AS126,NPgY!AS126,WMID!AS126,EMID!AS126,SWALES!AS126,SWEST!AS126,LPN!AS126,SPN!AS126,EPN!AS126,SPD!AS126,SPMW!AS126,SSEH!AS126,SSES!AS126)","v":56.218596179455034},{"$f":"CHOOSE($B$3,ENWL!AT126,NPgN!AT126,NPgY!AT126,WMID!AT126,EMID!AT126,SWALES!AT126,SWEST!AT126,LPN!AT126,SPN!AT126,EPN!AT126,SPD!AT126,SPMW!AT126,SSEH!AT126,SSES!AT126)","v":41.975765863528736},{"$f":"CHOOSE($B$3,ENWL!AU126,NPgN!AU126,NPgY!AU126,WMID!AU126,EMID!AU126,SWALES!AU126,SWEST!AU126,LPN!AU126,SPN!AU126,EPN!AU126,SPD!AU126,SPMW!AU126,SSEH!AU126,SSES!AU126)","v":31.870564315112517},{"$f":"CHOOSE($B$3,ENWL!AV126,NPgN!AV126,NPgY!AV126,WMID!AV126,EMID!AV126,SWALES!AV126,SWEST!AV126,LPN!AV126,SPN!AV126,EPN!AV126,SPD!AV126,SPMW!AV126,SSEH!AV126,SSES!AV126)","v":32.705033768168164}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR127,NPgN!AR127,NPgY!AR127,WMID!AR127,EMID!AR127,SWALES!AR127,SWEST!AR127,LPN!AR127,SPN!AR127,EPN!AR127,SPD!AR127,SPMW!AR127,SSEH!AR127,SSES!AR127)","v":61.571399470284348},{"$f":"CHOOSE($B$3,ENWL!AS127,NPgN!AS127,NPgY!AS127,WMID!AS127,EMID!AS127,SWALES!AS127,SWEST!AS127,LPN!AS127,SPN!AS127,EPN!AS127,SPD!AS127,SPMW!AS127,SSEH!AS127,SSES!AS127)","v":77.627001789921152},{"$f":"CHOOSE($B$3,ENWL!AT127,NPgN!AT127,NPgY!AT127,WMID!AT127,EMID!AT127,SWALES!AT127,SWEST!AT127,LPN!AT127,SPN!AT127,EPN!AT127,SPD!AT127,SPMW!AT127,SSEH!AT127,SSES!AT127)","v":89.13515767610177},{"$f":"CHOOSE($B$3,ENWL!AU127,NPgN!AU127,NPgY!AU127,WMID!AU127,EMID!AU127,SWALES!AU127,SWEST!AU127,LPN!AU127,SPN!AU127,EPN!AU127,SPD!AU127,SPMW!AU127,SSEH!AU127,SSES!AU127)","v":97.554682164373958},{"$f":"CHOOSE($B$3,ENWL!AV127,NPgN!AV127,NPgY!AV127,WMID!AV127,EMID!AV127,SWALES!AV127,SWEST!AV127,LPN!AV127,SPN!AV127,EPN!AV127,SPD!AV127,SPMW!AV127,SSEH!AV127,SSES!AV127)","v":93.814685979993811}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR128,NPgN!AR128,NPgY!AR128,WMID!AR128,EMID!AR128,SWALES!AR128,SWEST!AR128,LPN!AR128,SPN!AR128,EPN!AR128,SPD!AR128,SPMW!AR128,SSEH!AR128,SSES!AR128)","v":34.996172735871681},{"$f":"CHOOSE($B$3,ENWL!AS128,NPgN!AS128,NPgY!AS128,WMID!AS128,EMID!AS128,SWALES!AS128,SWEST!AS128,LPN!AS128,SPN!AS128,EPN!AS128,SPD!AS128,SPMW!AS128,SSEH!AS128,SSES!AS128)","v":38.843885299746688},{"$f":"CHOOSE($B$3,ENWL!AT128,NPgN!AT128,NPgY!AT128,WMID!AT128,EMID!AT128,SWALES!AT128,SWEST!AT128,LPN!AT128,SPN!AT128,EPN!AT128,SPD!AT128,SPMW!AT128,SSEH!AT128,SSES!AT128)","v":38.558717256420906},{"$f":"CHOOSE($B$3,ENWL!AU128,NPgN!AU128,NPgY!AU128,WMID!AU128,EMID!AU128,SWALES!AU128,SWEST!AU128,LPN!AU128,SPN!AU128,EPN!AU128,SPD!AU128,SPMW!AU128,SSEH!AU128,SSES!AU128)","v":31.211406685727638},{"$f":"CHOOSE($B$3,ENWL!AV128,NPgN!AV128,NPgY!AV128,WMID!AV128,EMID!AV128,SWALES!AV128,SWEST!AV128,LPN!AV128,SPN!AV128,EPN!AV128,SPD!AV128,SPMW!AV128,SSEH!AV128,SSES!AV128)","v":26.127254339102397}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR129,NPgN!AR129,NPgY!AR129,WMID!AR129,EMID!AR129,SWALES!AR129,SWEST!AR129,LPN!AR129,SPN!AR129,EPN!AR129,SPD!AR129,SPMW!AR129,SSEH!AR129,SSES!AR129)","v":28.902803686529925},{"$f":"CHOOSE($B$3,ENWL!AS129,NPgN!AS129,NPgY!AS129,WMID!AS129,EMID!AS129,SWALES!AS129,SWEST!AS129,LPN!AS129,SPN!AS129,EPN!AS129,SPD!AS129,SPMW!AS129,SSEH!AS129,SSES!AS129)","v":29.143169208271821},{"$f":"CHOOSE($B$3,ENWL!AT129,NPgN!AT129,NPgY!AT129,WMID!AT129,EMID!AT129,SWALES!AT129,SWEST!AT129,LPN!AT129,SPN!AT129,EPN!AT129,SPD!AT129,SPMW!AT129,SSEH!AT129,SSES!AT129)","v":30.348755187720009},{"$f":"CHOOSE($B$3,ENWL!AU129,NPgN!AU129,NPgY!AU129,WMID!AU129,EMID!AU129,SWALES!AU129,SWEST!AU129,LPN!AU129,SPN!AU129,EPN!AU129,SPD!AU129,SPMW!AU129,SSEH!AU129,SSES!AU129)","v":31.266603040578239},{"$f":"CHOOSE($B$3,ENWL!AV129,NPgN!AV129,NPgY!AV129,WMID!AV129,EMID!AV129,SWALES!AV129,SWEST!AV129,LPN!AV129,SPN!AV129,EPN!AV129,SPD!AV129,SPMW!AV129,SSEH!AV129,SSES!AV129)","v":31.427628083482336}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR130,NPgN!AR130,NPgY!AR130,WMID!AR130,EMID!AR130,SWALES!AR130,SWEST!AR130,LPN!AR130,SPN!AR130,EPN!AR130,SPD!AR130,SPMW!AR130,SSEH!AR130,SSES!AR130)","v":5.4933536209762854},{"$f":"CHOOSE($B$3,ENWL!AS130,NPgN!AS130,NPgY!AS130,WMID!AS130,EMID!AS130,SWALES!AS130,SWEST!AS130,LPN!AS130,SPN!AS130,EPN!AS130,SPD!AS130,SPMW!AS130,SSEH!AS130,SSES!AS130)","v":5.5344202968291825},{"$f":"CHOOSE($B$3,ENWL!AT130,NPgN!AT130,NPgY!AT130,WMID!AT130,EMID!AT130,SWALES!AT130,SWEST!AT130,LPN!AT130,SPN!AT130,EPN!AT130,SPD!AT130,SPMW!AT130,SSEH!AT130,SSES!AT130)","v":5.5691940758123835},{"$f":"CHOOSE($B$3,ENWL!AU130,NPgN!AU130,NPgY!AU130,WMID!AU130,EMID!AU130,SWALES!AU130,SWEST!AU130,LPN!AU130,SPN!AU130,EPN!AU130,SPD!AU130,SPMW!AU130,SSEH!AU130,SSES!AU130)","v":5.4951738695044305},{"$f":"CHOOSE($B$3,ENWL!AV130,NPgN!AV130,NPgY!AV130,WMID!AV130,EMID!AV130,SWALES!AV130,SWEST!AV130,LPN!AV130,SPN!AV130,EPN!AV130,SPD!AV130,SPMW!AV130,SSEH!AV130,SSES!AV130)","v":5.4611675950459775}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR131,NPgN!AR131,NPgY!AR131,WMID!AR131,EMID!AR131,SWALES!AR131,SWEST!AR131,LPN!AR131,SPN!AR131,EPN!AR131,SPD!AR131,SPMW!AR131,SSEH!AR131,SSES!AR131)","v":14.548204838695739},{"$f":"CHOOSE($B$3,ENWL!AS131,NPgN!AS131,NPgY!AS131,WMID!AS131,EMID!AS131,SWALES!AS131,SWEST!AS131,LPN!AS131,SPN!AS131,EPN!AS131,SPD!AS131,SPMW!AS131,SSEH!AS131,SSES!AS131)","v":15.268458777090785},{"$f":"CHOOSE($B$3,ENWL!AT131,NPgN!AT131,NPgY!AT131,WMID!AT131,EMID!AT131,SWALES!AT131,SWEST!AT131,LPN!AT131,SPN!AT131,EPN!AT131,SPD!AT131,SPMW!AT131,SSEH!AT131,SSES!AT131)","v":15.469376571377039},{"$f":"CHOOSE($B$3,ENWL!AU131,NPgN!AU131,NPgY!AU131,WMID!AU131,EMID!AU131,SWALES!AU131,SWEST!AU131,LPN!AU131,SPN!AU131,EPN!AU131,SPD!AU131,SPMW!AU131,SSEH!AU131,SSES!AU131)","v":15.583631272058838},{"$f":"CHOOSE($B$3,ENWL!AV131,NPgN!AV131,NPgY!AV131,WMID!AV131,EMID!AV131,SWALES!AV131,SWEST!AV131,LPN!AV131,SPN!AV131,EPN!AV131,SPD!AV131,SPMW!AV131,SSEH!AV131,SSES!AV131)","v":15.587255036858997}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR132,NPgN!AR132,NPgY!AR132,WMID!AR132,EMID!AR132,SWALES!AR132,SWEST!AR132,LPN!AR132,SPN!AR132,EPN!AR132,SPD!AR132,SPMW!AR132,SSEH!AR132,SSES!AR132)","v":117.9379716643452},{"$f":"CHOOSE($B$3,ENWL!AS132,NPgN!AS132,NPgY!AS132,WMID!AS132,EMID!AS132,SWALES!AS132,SWEST!AS132,LPN!AS132,SPN!AS132,EPN!AS132,SPD!AS132,SPMW!AS132,SSEH!AS132,SSES!AS132)","v":117.7610772905749},{"$f":"CHOOSE($B$3,ENWL!AT132,NPgN!AT132,NPgY!AT132,WMID!AT132,EMID!AT132,SWALES!AT132,SWEST!AT132,LPN!AT132,SPN!AT132,EPN!AT132,SPD!AT132,SPMW!AT132,SSEH!AT132,SSES!AT132)","v":119.3093587107489},{"$f":"CHOOSE($B$3,ENWL!AU132,NPgN!AU132,NPgY!AU132,WMID!AU132,EMID!AU132,SWALES!AU132,SWEST!AU132,LPN!AU132,SPN!AU132,EPN!AU132,SPD!AU132,SPMW!AU132,SSEH!AU132,SSES!AU132)","v":119.48930737611947},{"$f":"CHOOSE($B$3,ENWL!AV132,NPgN!AV132,NPgY!AV132,WMID!AV132,EMID!AV132,SWALES!AV132,SWEST!AV132,LPN!AV132,SPN!AV132,EPN!AV132,SPD!AV132,SPMW!AV132,SSEH!AV132,SSES!AV132)","v":120.09616618132007}]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR135,NPgN!AR135,NPgY!AR135,WMID!AR135,EMID!AR135,SWALES!AR135,SWEST!AR135,LPN!AR135,SPN!AR135,EPN!AR135,SPD!AR135,SPMW!AR135,SSEH!AR135,SSES!AR135)","v":14.680947141749266},{"$f":"CHOOSE($B$3,ENWL!AS135,NPgN!AS135,NPgY!AS135,WMID!AS135,EMID!AS135,SWALES!AS135,SWEST!AS135,LPN!AS135,SPN!AS135,EPN!AS135,SPD!AS135,SPMW!AS135,SSEH!AS135,SSES!AS135)","v":17.32433129465927},{"$f":"CHOOSE($B$3,ENWL!AT135,NPgN!AT135,NPgY!AT135,WMID!AT135,EMID!AT135,SWALES!AT135,SWEST!AT135,LPN!AT135,SPN!AT135,EPN!AT135,SPD!AT135,SPMW!AT135,SSEH!AT135,SSES!AT135)","v":35.703708871658762},{"$f":"CHOOSE($B$3,ENWL!AU135,NPgN!AU135,NPgY!AU135,WMID!AU135,EMID!AU135,SWALES!AU135,SWEST!AU135,LPN!AU135,SPN!AU135,EPN!AU135,SPD!AU135,SPMW!AU135,SSEH!AU135,SSES!AU135)","v":45.084420276836113},{"$f":"CHOOSE($B$3,ENWL!AV135,NPgN!AV135,NPgY!AV135,WMID!AV135,EMID!AV135,SWALES!AV135,SWEST!AV135,LPN!AV135,SPN!AV135,EPN!AV135,SPD!AV135,SPMW!AV135,SSEH!AV135,SSES!AV135)","v":54.686707130714382}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR136,NPgN!AR136,NPgY!AR136,WMID!AR136,EMID!AR136,SWALES!AR136,SWEST!AR136,LPN!AR136,SPN!AR136,EPN!AR136,SPD!AR136,SPMW!AR136,SSEH!AR136,SSES!AR136)","v":4.7505189151546565},{"$f":"CHOOSE($B$3,ENWL!AS136,NPgN!AS136,NPgY!AS136,WMID!AS136,EMID!AS136,SWALES!AS136,SWEST!AS136,LPN!AS136,SPN!AS136,EPN!AS136,SPD!AS136,SPMW!AS136,SSEH!AS136,SSES!AS136)","v":8.381396778207499},{"$f":"CHOOSE($B$3,ENWL!AT136,NPgN!AT136,NPgY!AT136,WMID!AT136,EMID!AT136,SWALES!AT136,SWEST!AT136,LPN!AT136,SPN!AT136,EPN!AT136,SPD!AT136,SPMW!AT136,SSEH!AT136,SSES!AT136)","v":12.336862423013248},{"$f":"CHOOSE($B$3,ENWL!AU136,NPgN!AU136,NPgY!AU136,WMID!AU136,EMID!AU136,SWALES!AU136,SWEST!AU136,LPN!AU136,SPN!AU136,EPN!AU136,SPD!AU136,SPMW!AU136,SSEH!AU136,SSES!AU136)","v":11.577874525915727},{"$f":"CHOOSE($B$3,ENWL!AV136,NPgN!AV136,NPgY!AV136,WMID!AV136,EMID!AV136,SWALES!AV136,SWEST!AV136,LPN!AV136,SPN!AV136,EPN!AV136,SPD!AV136,SPMW!AV136,SSEH!AV136,SSES!AV136)","v":11.25516331138849}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR137,NPgN!AR137,NPgY!AR137,WMID!AR137,EMID!AR137,SWALES!AR137,SWEST!AR137,LPN!AR137,SPN!AR137,EPN!AR137,SPD!AR137,SPMW!AR137,SSEH!AR137,SSES!AR137)","v":6.2},{"$f":"CHOOSE($B$3,ENWL!AS137,NPgN!AS137,NPgY!AS137,WMID!AS137,EMID!AS137,SWALES!AS137,SWEST!AS137,LPN!AS137,SPN!AS137,EPN!AS137,SPD!AS137,SPMW!AS137,SSEH!AS137,SSES!AS137)","v":3.5757591578334003},{"$f":"CHOOSE($B$3,ENWL!AT137,NPgN!AT137,NPgY!AT137,WMID!AT137,EMID!AT137,SWALES!AT137,SWEST!AT137,LPN!AT137,SPN!AT137,EPN!AT137,SPD!AT137,SPMW!AT137,SSEH!AT137,SSES!AT137)","v":2.0931619895870548},{"$f":"CHOOSE($B$3,ENWL!AU137,NPgN!AU137,NPgY!AU137,WMID!AU137,EMID!AU137,SWALES!AU137,SWEST!AU137,LPN!AU137,SPN!AU137,EPN!AU137,SPD!AU137,SPMW!AU137,SSEH!AU137,SSES!AU137)","v":1.6215564051016722},{"$f":"CHOOSE($B$3,ENWL!AV137,NPgN!AV137,NPgY!AV137,WMID!AV137,EMID!AV137,SWALES!AV137,SWEST!AV137,LPN!AV137,SPN!AV137,EPN!AV137,SPD!AV137,SPMW!AV137,SSEH!AV137,SSES!AV137)","v":1.1749211141363789}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR138,NPgN!AR138,NPgY!AR138,WMID!AR138,EMID!AR138,SWALES!AR138,SWEST!AR138,LPN!AR138,SPN!AR138,EPN!AR138,SPD!AR138,SPMW!AR138,SSEH!AR138,SSES!AR138)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS138,NPgN!AS138,NPgY!AS138,WMID!AS138,EMID!AS138,SWALES!AS138,SWEST!AS138,LPN!AS138,SPN!AS138,EPN!AS138,SPD!AS138,SPMW!AS138,SSEH!AS138,SSES!AS138)","v":3.8956539780320681E-2},{"$f":"CHOOSE($B$3,ENWL!AT138,NPgN!AT138,NPgY!AT138,WMID!AT138,EMID!AT138,SWALES!AT138,SWEST!AT138,LPN!AT138,SPN!AT138,EPN!AT138,SPD!AT138,SPMW!AT138,SSEH!AT138,SSES!AT138)","v":3.5528364279652456},{"$f":"CHOOSE($B$3,ENWL!AU138,NPgN!AU138,NPgY!AU138,WMID!AU138,EMID!AU138,SWALES!AU138,SWEST!AU138,LPN!AU138,SPN!AU138,EPN!AU138,SPD!AU138,SPMW!AU138,SSEH!AU138,SSES!AU138)","v":4.0203149053290943},{"$f":"CHOOSE($B$3,ENWL!AV138,NPgN!AV138,NPgY!AV138,WMID!AV138,EMID!AV138,SWALES!AV138,SWEST!AV138,LPN!AV138,SPN!AV138,EPN!AV138,SPD!AV138,SPMW!AV138,SSEH!AV138,SSES!AV138)","v":12.318057878537399}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR139,NPgN!AR139,NPgY!AR139,WMID!AR139,EMID!AR139,SWALES!AR139,SWEST!AR139,LPN!AR139,SPN!AR139,EPN!AR139,SPD!AR139,SPMW!AR139,SSEH!AR139,SSES!AR139)","v":0},{"$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$3,ENWL!AV139,NPgN!AV139,NPgY!AV139,WMID!AV139,EMID!AV139,SWALES!AV139,SWEST!AV139,LPN!AV139,SPN!AV139,EPN!AV139,SPD!AV139,SPMW!AV139,SSEH!AV139,SSES!AV139)","v":0}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR140,NPgN!AR140,NPgY!AR140,WMID!AR140,EMID!AR140,SWALES!AR140,SWEST!AR140,LPN!AR140,SPN!AR140,EPN!AR140,SPD!AR140,SPMW!AR140,SSEH!AR140,SSES!AR140)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS140,NPgN!AS140,NPgY!AS140,WMID!AS140,EMID!AS140,SWALES!AS140,SWEST!AS140,LPN!AS140,SPN!AS140,EPN!AS140,SPD!AS140,SPMW!AS140,SSEH!AS140,SSES!AS140)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT140,NPgN!AT140,NPgY!AT140,WMID!AT140,EMID!AT140,SWALES!AT140,SWEST!AT140,LPN!AT140,SPN!AT140,EPN!AT140,SPD!AT140,SPMW!AT140,SSEH!AT140,SSES!AT140)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU140,NPgN!AU140,NPgY!AU140,WMID!AU140,EMID!AU140,SWALES!AU140,SWEST!AU140,LPN!AU140,SPN!AU140,EPN!AU140,SPD!AU140,SPMW!AU140,SSEH!AU140,SSES!AU140)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV140,NPgN!AV140,NPgY!AV140,WMID!AV140,EMID!AV140,SWALES!AV140,SWEST!AV140,LPN!AV140,SPN!AV140,EPN!AV140,SPD!AV140,SPMW!AV140,SSEH!AV140,SSES!AV140)","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR141,NPgN!AR141,NPgY!AR141,WMID!AR141,EMID!AR141,SWALES!AR141,SWEST!AR141,LPN!AR141,SPN!AR141,EPN!AR141,SPD!AR141,SPMW!AR141,SSEH!AR141,SSES!AR141)","v":5.9228182034741224},{"$f":"CHOOSE($B$3,ENWL!AS141,NPgN!AS141,NPgY!AS141,WMID!AS141,EMID!AS141,SWALES!AS141,SWEST!AS141,LPN!AS141,SPN!AS141,EPN!AS141,SPD!AS141,SPMW!AS141,SSEH!AS141,SSES!AS141)","v":4.6640051090930461},{"$f":"CHOOSE($B$3,ENWL!AT141,NPgN!AT141,NPgY!AT141,WMID!AT141,EMID!AT141,SWALES!AT141,SWEST!AT141,LPN!AT141,SPN!AT141,EPN!AT141,SPD!AT141,SPMW!AT141,SSEH!AT141,SSES!AT141)","v":4.367430530677245},{"$f":"CHOOSE($B$3,ENWL!AU141,NPgN!AU141,NPgY!AU141,WMID!AU141,EMID!AU141,SWALES!AU141,SWEST!AU141,LPN!AU141,SPN!AU141,EPN!AU141,SPD!AU141,SPMW!AU141,SSEH!AU141,SSES!AU141)","v":4.1697642227037326},{"$f":"CHOOSE($B$3,ENWL!AV141,NPgN!AV141,NPgY!AV141,WMID!AV141,EMID!AV141,SWALES!AV141,SWEST!AV141,LPN!AV141,SPN!AV141,EPN!AV141,SPD!AV141,SPMW!AV141,SSEH!AV141,SSES!AV141)","v":3.923412171180833}]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR145,NPgN!AR145,NPgY!AR145,WMID!AR145,EMID!AR145,SWALES!AR145,SWEST!AR145,LPN!AR145,SPN!AR145,EPN!AR145,SPD!AR145,SPMW!AR145,SSEH!AR145,SSES!AR145)","v":2.2735240796708363},{"$f":"CHOOSE($B$3,ENWL!AS145,NPgN!AS145,NPgY!AS145,WMID!AS145,EMID!AS145,SWALES!AS145,SWEST!AS145,LPN!AS145,SPN!AS145,EPN!AS145,SPD!AS145,SPMW!AS145,SSEH!AS145,SSES!AS145)","v":2.4655116139045727},{"$f":"CHOOSE($B$3,ENWL!AT145,NPgN!AT145,NPgY!AT145,WMID!AT145,EMID!AT145,SWALES!AT145,SWEST!AT145,LPN!AT145,SPN!AT145,EPN!AT145,SPD!AT145,SPMW!AT145,SSEH!AT145,SSES!AT145)","v":2.6856080674969047},{"$f":"CHOOSE($B$3,ENWL!AU145,NPgN!AU145,NPgY!AU145,WMID!AU145,EMID!AU145,SWALES!AU145,SWEST!AU145,LPN!AU145,SPN!AU145,EPN!AU145,SPD!AU145,SPMW!AU145,SSEH!AU145,SSES!AU145)","v":2.9117244873401469},{"$f":"CHOOSE($B$3,ENWL!AV145,NPgN!AV145,NPgY!AV145,WMID!AV145,EMID!AV145,SWALES!AV145,SWEST!AV145,LPN!AV145,SPN!AV145,EPN!AV145,SPD!AV145,SPMW!AV145,SSEH!AV145,SSES!AV145)","v":3.1277664722150349}]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR146,NPgN!AR146,NPgY!AR146,WMID!AR146,EMID!AR146,SWALES!AR146,SWEST!AR146,LPN!AR146,SPN!AR146,EPN!AR146,SPD!AR146,SPMW!AR146,SSEH!AR146,SSES!AR146)","v":23.337716072506659},{"$f":"CHOOSE($B$3,ENWL!AS146,NPgN!AS146,NPgY!AS146,WMID!AS146,EMID!AS146,SWALES!AS146,SWEST!AS146,LPN!AS146,SPN!AS146,EPN!AS146,SPD!AS146,SPMW!AS146,SSEH!AS146,SSES!AS146)","v":25.48016950535095},{"$f":"CHOOSE($B$3,ENWL!AT146,NPgN!AT146,NPgY!AT146,WMID!AT146,EMID!AT146,SWALES!AT146,SWEST!AT146,LPN!AT146,SPN!AT146,EPN!AT146,SPD!AT146,SPMW!AT146,SSEH!AT146,SSES!AT146)","v":26.01164804846783},{"$f":"CHOOSE($B$3,ENWL!AU146,NPgN!AU146,NPgY!AU146,WMID!AU146,EMID!AU146,SWALES!AU146,SWEST!AU146,LPN!AU146,SPN!AU146,EPN!AU146,SPD!AU146,SPMW!AU146,SSEH!AU146,SSES!AU146)","v":26.314388661676873},{"$f":"CHOOSE($B$3,ENWL!AV146,NPgN!AV146,NPgY!AV146,WMID!AV146,EMID!AV146,SWALES!AV146,SWEST!AV146,LPN!AV146,SPN!AV146,EPN!AV146,SPD!AV146,SPMW!AV146,SSEH!AV146,SSES!AV146)","v":26.43090615352607}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR147,NPgN!AR147,NPgY!AR147,WMID!AR147,EMID!AR147,SWALES!AR147,SWEST!AR147,LPN!AR147,SPN!AR147,EPN!AR147,SPD!AR147,SPMW!AR147,SSEH!AR147,SSES!AR147)","v":14.683403384753909},{"$f":"CHOOSE($B$3,ENWL!AS147,NPgN!AS147,NPgY!AS147,WMID!AS147,EMID!AS147,SWALES!AS147,SWEST!AS147,LPN!AS147,SPN!AS147,EPN!AS147,SPD!AS147,SPMW!AS147,SSEH!AS147,SSES!AS147)","v":14.789754689117771},{"$f":"CHOOSE($B$3,ENWL!AT147,NPgN!AT147,NPgY!AT147,WMID!AT147,EMID!AT147,SWALES!AT147,SWEST!AT147,LPN!AT147,SPN!AT147,EPN!AT147,SPD!AT147,SPMW!AT147,SSEH!AT147,SSES!AT147)","v":14.118321367776787},{"$f":"CHOOSE($B$3,ENWL!AU147,NPgN!AU147,NPgY!AU147,WMID!AU147,EMID!AU147,SWALES!AU147,SWEST!AU147,LPN!AU147,SPN!AU147,EPN!AU147,SPD!AU147,SPMW!AU147,SSEH!AU147,SSES!AU147)","v":13.857273899939777},{"$f":"CHOOSE($B$3,ENWL!AV147,NPgN!AV147,NPgY!AV147,WMID!AV147,EMID!AV147,SWALES!AV147,SWEST!AV147,LPN!AV147,SPN!AV147,EPN!AV147,SPD!AV147,SPMW!AV147,SSEH!AV147,SSES!AV147)","v":13.755774221985543}]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR148,NPgN!AR148,NPgY!AR148,WMID!AR148,EMID!AR148,SWALES!AR148,SWEST!AR148,LPN!AR148,SPN!AR148,EPN!AR148,SPD!AR148,SPMW!AR148,SSEH!AR148,SSES!AR148)","v":2.4259171580012855},{"$f":"CHOOSE($B$3,ENWL!AS148,NPgN!AS148,NPgY!AS148,WMID!AS148,EMID!AS148,SWALES!AS148,SWEST!AS148,LPN!AS148,SPN!AS148,EPN!AS148,SPD!AS148,SPMW!AS148,SSEH!AS148,SSES!AS148)","v":2.5544029770445507},{"$f":"CHOOSE($B$3,ENWL!AT148,NPgN!AT148,NPgY!AT148,WMID!AT148,EMID!AT148,SWALES!AT148,SWEST!AT148,LPN!AT148,SPN!AT148,EPN!AT148,SPD!AT148,SPMW!AT148,SSEH!AT148,SSES!AT148)","v":2.6434601746982054},{"$f":"CHOOSE($B$3,ENWL!AU148,NPgN!AU148,NPgY!AU148,WMID!AU148,EMID!AU148,SWALES!AU148,SWEST!AU148,LPN!AU148,SPN!AU148,EPN!AU148,SPD!AU148,SPMW!AU148,SSEH!AU148,SSES!AU148)","v":2.7153684147863908},{"$f":"CHOOSE($B$3,ENWL!AV148,NPgN!AV148,NPgY!AV148,WMID!AV148,EMID!AV148,SWALES!AV148,SWEST!AV148,LPN!AV148,SPN!AV148,EPN!AV148,SPD!AV148,SPMW!AV148,SSEH!AV148,SSES!AV148)","v":2.8513641907101754}]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR149,NPgN!AR149,NPgY!AR149,WMID!AR149,EMID!AR149,SWALES!AR149,SWEST!AR149,LPN!AR149,SPN!AR149,EPN!AR149,SPD!AR149,SPMW!AR149,SSEH!AR149,SSES!AR149)","v":1.3252921411428575},{"$f":"CHOOSE($B$3,ENWL!AS149,NPgN!AS149,NPgY!AS149,WMID!AS149,EMID!AS149,SWALES!AS149,SWEST!AS149,LPN!AS149,SPN!AS149,EPN!AS149,SPD!AS149,SPMW!AS149,SSEH!AS149,SSES!AS149)","v":2.5673795441591727},{"$f":"CHOOSE($B$3,ENWL!AT149,NPgN!AT149,NPgY!AT149,WMID!AT149,EMID!AT149,SWALES!AT149,SWEST!AT149,LPN!AT149,SPN!AT149,EPN!AT149,SPD!AT149,SPMW!AT149,SSEH!AT149,SSES!AT149)","v":1.1840340559115401},{"$f":"CHOOSE($B$3,ENWL!AU149,NPgN!AU149,NPgY!AU149,WMID!AU149,EMID!AU149,SWALES!AU149,SWEST!AU149,LPN!AU149,SPN!AU149,EPN!AU149,SPD!AU149,SPMW!AU149,SSEH!AU149,SSES!AU149)","v":1.1978376333088614},{"$f":"CHOOSE($B$3,ENWL!AV149,NPgN!AV149,NPgY!AV149,WMID!AV149,EMID!AV149,SWALES!AV149,SWEST!AV149,LPN!AV149,SPN!AV149,EPN!AV149,SPD!AV149,SPMW!AV149,SSEH!AV149,SSES!AV149)","v":1.2031183458591979}]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR150,NPgN!AR150,NPgY!AR150,WMID!AR150,EMID!AR150,SWALES!AR150,SWEST!AR150,LPN!AR150,SPN!AR150,EPN!AR150,SPD!AR150,SPMW!AR150,SSEH!AR150,SSES!AR150)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS150,NPgN!AS150,NPgY!AS150,WMID!AS150,EMID!AS150,SWALES!AS150,SWEST!AS150,LPN!AS150,SPN!AS150,EPN!AS150,SPD!AS150,SPMW!AS150,SSEH!AS150,SSES!AS150)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT150,NPgN!AT150,NPgY!AT150,WMID!AT150,EMID!AT150,SWALES!AT150,SWEST!AT150,LPN!AT150,SPN!AT150,EPN!AT150,SPD!AT150,SPMW!AT150,SSEH!AT150,SSES!AT150)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU150,NPgN!AU150,NPgY!AU150,WMID!AU150,EMID!AU150,SWALES!AU150,SWEST!AU150,LPN!AU150,SPN!AU150,EPN!AU150,SPD!AU150,SPMW!AU150,SSEH!AU150,SSES!AU150)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV150,NPgN!AV150,NPgY!AV150,WMID!AV150,EMID!AV150,SWALES!AV150,SWEST!AV150,LPN!AV150,SPN!AV150,EPN!AV150,SPD!AV150,SPMW!AV150,SSEH!AV150,SSES!AV150)","v":0}]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR151,NPgN!AR151,NPgY!AR151,WMID!AR151,EMID!AR151,SWALES!AR151,SWEST!AR151,LPN!AR151,SPN!AR151,EPN!AR151,SPD!AR151,SPMW!AR151,SSEH!AR151,SSES!AR151)","v":17.025248309772881},{"$f":"CHOOSE($B$3,ENWL!AS151,NPgN!AS151,NPgY!AS151,WMID!AS151,EMID!AS151,SWALES!AS151,SWEST!AS151,LPN!AS151,SPN!AS151,EPN!AS151,SPD!AS151,SPMW!AS151,SSEH!AS151,SSES!AS151)","v":0.53033777885688127},{"$f":"CHOOSE($B$3,ENWL!AT151,NPgN!AT151,NPgY!AT151,WMID!AT151,EMID!AT151,SWALES!AT151,SWEST!AT151,LPN!AT151,SPN!AT151,EPN!AT151,SPD!AT151,SPMW!AT151,SSEH!AT151,SSES!AT151)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU151,NPgN!AU151,NPgY!AU151,WMID!AU151,EMID!AU151,SWALES!AU151,SWEST!AU151,LPN!AU151,SPN!AU151,EPN!AU151,SPD!AU151,SPMW!AU151,SSEH!AU151,SSES!AU151)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV151,NPgN!AV151,NPgY!AV151,WMID!AV151,EMID!AV151,SWALES!AV151,SWEST!AV151,LPN!AV151,SPN!AV151,EPN!AV151,SPD!AV151,SPMW!AV151,SSEH!AV151,SSES!AV151)","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR152,NPgN!AR152,NPgY!AR152,WMID!AR152,EMID!AR152,SWALES!AR152,SWEST!AR152,LPN!AR152,SPN!AR152,EPN!AR152,SPD!AR152,SPMW!AR152,SSEH!AR152,SSES!AR152)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS152,NPgN!AS152,NPgY!AS152,WMID!AS152,EMID!AS152,SWALES!AS152,SWEST!AS152,LPN!AS152,SPN!AS152,EPN!AS152,SPD!AS152,SPMW!AS152,SSEH!AS152,SSES!AS152)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT152,NPgN!AT152,NPgY!AT152,WMID!AT152,EMID!AT152,SWALES!AT152,SWEST!AT152,LPN!AT152,SPN!AT152,EPN!AT152,SPD!AT152,SPMW!AT152,SSEH!AT152,SSES!AT152)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU152,NPgN!AU152,NPgY!AU152,WMID!AU152,EMID!AU152,SWALES!AU152,SWEST!AU152,LPN!AU152,SPN!AU152,EPN!AU152,SPD!AU152,SPMW!AU152,SSEH!AU152,SSES!AU152)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV152,NPgN!AV152,NPgY!AV152,WMID!AV152,EMID!AV152,SWALES!AV152,SWEST!AV152,LPN!AV152,SPN!AV152,EPN!AV152,SPD!AV152,SPMW!AV152,SSEH!AV152,SSES!AV152)","v":0}]
[null,null,null,null,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR153,NPgN!AR153,NPgY!AR153,WMID!AR153,EMID!AR153,SWALES!AR153,SWEST!AR153,LPN!AR153,SPN!AR153,EPN!AR153,SPD!AR153,SPMW!AR153,SSEH!AR153,SSES!AR153)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS153,NPgN!AS153,NPgY!AS153,WMID!AS153,EMID!AS153,SWALES!AS153,SWEST!AS153,LPN!AS153,SPN!AS153,EPN!AS153,SPD!AS153,SPMW!AS153,SSEH!AS153,SSES!AS153)","v":-7.2817562255393451},{"$f":"CHOOSE($B$3,ENWL!AT153,NPgN!AT153,NPgY!AT153,WMID!AT153,EMID!AT153,SWALES!AT153,SWEST!AT153,LPN!AT153,SPN!AT153,EPN!AT153,SPD!AT153,SPMW!AT153,SSEH!AT153,SSES!AT153)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU153,NPgN!AU153,NPgY!AU153,WMID!AU153,EMID!AU153,SWALES!AU153,SWEST!AU153,LPN!AU153,SPN!AU153,EPN!AU153,SPD!AU153,SPMW!AU153,SSEH!AU153,SSES!AU153)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV153,NPgN!AV153,NPgY!AV153,WMID!AV153,EMID!AV153,SWALES!AV153,SWEST!AV153,LPN!AV153,SPN!AV153,EPN!AV153,SPD!AV153,SPMW!AV153,SSEH!AV153,SSES!AV153)","v":0}]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR154,NPgN!AR154,NPgY!AR154,WMID!AR154,EMID!AR154,SWALES!AR154,SWEST!AR154,LPN!AR154,SPN!AR154,EPN!AR154,SPD!AR154,SPMW!AR154,SSEH!AR154,SSES!AR154)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS154,NPgN!AS154,NPgY!AS154,WMID!AS154,EMID!AS154,SWALES!AS154,SWEST!AS154,LPN!AS154,SPN!AS154,EPN!AS154,SPD!AS154,SPMW!AS154,SSEH!AS154,SSES!AS154)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT154,NPgN!AT154,NPgY!AT154,WMID!AT154,EMID!AT154,SWALES!AT154,SWEST!AT154,LPN!AT154,SPN!AT154,EPN!AT154,SPD!AT154,SPMW!AT154,SSEH!AT154,SSES!AT154)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU154,NPgN!AU154,NPgY!AU154,WMID!AU154,EMID!AU154,SWALES!AU154,SWEST!AU154,LPN!AU154,SPN!AU154,EPN!AU154,SPD!AU154,SPMW!AU154,SSEH!AU154,SSES!AU154)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV154,NPgN!AV154,NPgY!AV154,WMID!AV154,EMID!AV154,SWALES!AV154,SWEST!AV154,LPN!AV154,SPN!AV154,EPN!AV154,SPD!AV154,SPMW!AV154,SSEH!AV154,SSES!AV154)","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR155,NPgN!AR155,NPgY!AR155,WMID!AR155,EMID!AR155,SWALES!AR155,SWEST!AR155,LPN!AR155,SPN!AR155,EPN!AR155,SPD!AR155,SPMW!AR155,SSEH!AR155,SSES!AR155)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS155,NPgN!AS155,NPgY!AS155,WMID!AS155,EMID!AS155,SWALES!AS155,SWEST!AS155,LPN!AS155,SPN!AS155,EPN!AS155,SPD!AS155,SPMW!AS155,SSEH!AS155,SSES!AS155)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT155,NPgN!AT155,NPgY!AT155,WMID!AT155,EMID!AT155,SWALES!AT155,SWEST!AT155,LPN!AT155,SPN!AT155,EPN!AT155,SPD!AT155,SPMW!AT155,SSEH!AT155,SSES!AT155)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU155,NPgN!AU155,NPgY!AU155,WMID!AU155,EMID!AU155,SWALES!AU155,SWEST!AU155,LPN!AU155,SPN!AU155,EPN!AU155,SPD!AU155,SPMW!AU155,SSEH!AU155,SSES!AU155)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV155,NPgN!AV155,NPgY!AV155,WMID!AV155,EMID!AV155,SWALES!AV155,SWEST!AV155,LPN!AV155,SPN!AV155,EPN!AV155,SPD!AV155,SPMW!AV155,SSEH!AV155,SSES!AV155)","v":0}]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR156,NPgN!AR156,NPgY!AR156,WMID!AR156,EMID!AR156,SWALES!AR156,SWEST!AR156,LPN!AR156,SPN!AR156,EPN!AR156,SPD!AR156,SPMW!AR156,SSEH!AR156,SSES!AR156)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS156,NPgN!AS156,NPgY!AS156,WMID!AS156,EMID!AS156,SWALES!AS156,SWEST!AS156,LPN!AS156,SPN!AS156,EPN!AS156,SPD!AS156,SPMW!AS156,SSEH!AS156,SSES!AS156)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT156,NPgN!AT156,NPgY!AT156,WMID!AT156,EMID!AT156,SWALES!AT156,SWEST!AT156,LPN!AT156,SPN!AT156,EPN!AT156,SPD!AT156,SPMW!AT156,SSEH!AT156,SSES!AT156)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU156,NPgN!AU156,NPgY!AU156,WMID!AU156,EMID!AU156,SWALES!AU156,SWEST!AU156,LPN!AU156,SPN!AU156,EPN!AU156,SPD!AU156,SPMW!AU156,SSEH!AU156,SSES!AU156)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV156,NPgN!AV156,NPgY!AV156,WMID!AV156,EMID!AV156,SWALES!AV156,SWEST!AV156,LPN!AV156,SPN!AV156,EPN!AV156,SPD!AV156,SPMW!AV156,SSEH!AV156,SSES!AV156)","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV157,NPgN!AV157,NPgY!AV157,WMID!AV157,EMID!AV157,SWALES!AV157,SWEST!AV157,LPN!AV157,SPN!AV157,EPN!AV157,SPD!AV157,SPMW!AV157,SSEH!AV157,SSES!AV157)","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV158,NPgN!AV158,NPgY!AV158,WMID!AV158,EMID!AV158,SWALES!AV158,SWEST!AV158,LPN!AV158,SPN!AV158,EPN!AV158,SPD!AV158,SPMW!AV158,SSEH!AV158,SSES!AV158)","v":0}]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR162,NPgN!AR162,NPgY!AR162,WMID!AR162,EMID!AR162,SWALES!AR162,SWEST!AR162,LPN!AR162,SPN!AR162,EPN!AR162,SPD!AR162,SPMW!AR162,SSEH!AR162,SSES!AR162)","v":0.78264189999999978},{"$f":"CHOOSE($B$3,ENWL!AS162,NPgN!AS162,NPgY!AS162,WMID!AS162,EMID!AS162,SWALES!AS162,SWEST!AS162,LPN!AS162,SPN!AS162,EPN!AS162,SPD!AS162,SPMW!AS162,SSEH!AS162,SSES!AS162)","v":0.90005189999999979},{"$f":"CHOOSE($B$3,ENWL!AT162,NPgN!AT162,NPgY!AT162,WMID!AT162,EMID!AT162,SWALES!AT162,SWEST!AT162,LPN!AT162,SPN!AT162,EPN!AT162,SPD!AT162,SPMW!AT162,SSEH!AT162,SSES!AT162)","v":1.0799288999999999},{"$f":"CHOOSE($B$3,ENWL!AU162,NPgN!AU162,NPgY!AU162,WMID!AU162,EMID!AU162,SWALES!AU162,SWEST!AU162,LPN!AU162,SPN!AU162,EPN!AU162,SPD!AU162,SPMW!AU162,SSEH!AU162,SSES!AU162)","v":1.1690358999999999},{"$f":"CHOOSE($B$3,ENWL!AV162,NPgN!AV162,NPgY!AV162,WMID!AV162,EMID!AV162,SWALES!AV162,SWEST!AV162,LPN!AV162,SPN!AV162,EPN!AV162,SPD!AV162,SPMW!AV162,SSEH!AV162,SSES!AV162)","v":1.2162178999999997}]
[null,null,null,null,"Broad Measure of Customer Service ODI",null,"£m 20/21 prices","BMCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR163,NPgN!AR163,NPgY!AR163,WMID!AR163,EMID!AR163,SWALES!AR163,SWEST!AR163,LPN!AR163,SPN!AR163,EPN!AR163,SPD!AR163,SPMW!AR163,SSEH!AR163,SSES!AR163)","v":0.83944000000000074},{"$f":"CHOOSE($B$3,ENWL!AS163,NPgN!AS163,NPgY!AS163,WMID!AS163,EMID!AS163,SWALES!AS163,SWEST!AS163,LPN!AS163,SPN!AS163,EPN!AS163,SPD!AS163,SPMW!AS163,SSEH!AS163,SSES!AS163)","v":1.7838099999999995},{"$f":"CHOOSE($B$3,ENWL!AT163,NPgN!AT163,NPgY!AT163,WMID!AT163,EMID!AT163,SWALES!AT163,SWEST!AT163,LPN!AT163,SPN!AT163,EPN!AT163,SPD!AT163,SPMW!AT163,SSEH!AT163,SSES!AT163)","v":2.3084600000000068},{"$f":"CHOOSE($B$3,ENWL!AU163,NPgN!AU163,NPgY!AU163,WMID!AU163,EMID!AU163,SWALES!AU163,SWEST!AU163,LPN!AU163,SPN!AU163,EPN!AU163,SPD!AU163,SPMW!AU163,SSEH!AU163,SSES!AU163)","v":2.6232500000000001},{"$f":"CHOOSE($B$3,ENWL!AV163,NPgN!AV163,NPgY!AV163,WMID!AV163,EMID!AV163,SWALES!AV163,SWEST!AV163,LPN!AV163,SPN!AV163,EPN!AV163,SPD!AV163,SPMW!AV163,SSEH!AV163,SSES!AV163)","v":2.7281800000000165}]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR164,NPgN!AR164,NPgY!AR164,WMID!AR164,EMID!AR164,SWALES!AR164,SWEST!AR164,LPN!AR164,SPN!AR164,EPN!AR164,SPD!AR164,SPMW!AR164,SSEH!AR164,SSES!AR164)","v":0.2409847004333299},{"$f":"CHOOSE($B$3,ENWL!AS164,NPgN!AS164,NPgY!AS164,WMID!AS164,EMID!AS164,SWALES!AS164,SWEST!AS164,LPN!AS164,SPN!AS164,EPN!AS164,SPD!AS164,SPMW!AS164,SSEH!AS164,SSES!AS164)","v":1.9787226510486624},{"$f":"CHOOSE($B$3,ENWL!AT164,NPgN!AT164,NPgY!AT164,WMID!AT164,EMID!AT164,SWALES!AT164,SWEST!AT164,LPN!AT164,SPN!AT164,EPN!AT164,SPD!AT164,SPMW!AT164,SSEH!AT164,SSES!AT164)","v":2.2207209823044827},{"$f":"CHOOSE($B$3,ENWL!AU164,NPgN!AU164,NPgY!AU164,WMID!AU164,EMID!AU164,SWALES!AU164,SWEST!AU164,LPN!AU164,SPN!AU164,EPN!AU164,SPD!AU164,SPMW!AU164,SSEH!AU164,SSES!AU164)","v":2.4987366846841641},{"$f":"CHOOSE($B$3,ENWL!AV164,NPgN!AV164,NPgY!AV164,WMID!AV164,EMID!AV164,SWALES!AV164,SWEST!AV164,LPN!AV164,SPN!AV164,EPN!AV164,SPD!AV164,SPMW!AV164,SSEH!AV164,SSES!AV164)","v":2.9051694526791048}]
[null,null,null,null,"Major connections ODI",null,"£m 20/21 prices","MCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR165,NPgN!AR165,NPgY!AR165,WMID!AR165,EMID!AR165,SWALES!AR165,SWEST!AR165,LPN!AR165,SPN!AR165,EPN!AR165,SPD!AR165,SPMW!AR165,SSEH!AR165,SSES!AR165)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS165,NPgN!AS165,NPgY!AS165,WMID!AS165,EMID!AS165,SWALES!AS165,SWEST!AS165,LPN!AS165,SPN!AS165,EPN!AS165,SPD!AS165,SPMW!AS165,SSEH!AS165,SSES!AS165)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT165,NPgN!AT165,NPgY!AT165,WMID!AT165,EMID!AT165,SWALES!AT165,SWEST!AT165,LPN!AT165,SPN!AT165,EPN!AT165,SPD!AT165,SPMW!AT165,SSEH!AT165,SSES!AT165)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU165,NPgN!AU165,NPgY!AU165,WMID!AU165,EMID!AU165,SWALES!AU165,SWEST!AU165,LPN!AU165,SPN!AU165,EPN!AU165,SPD!AU165,SPMW!AU165,SSEH!AU165,SSES!AU165)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV165,NPgN!AV165,NPgY!AV165,WMID!AV165,EMID!AV165,SWALES!AV165,SWEST!AV165,LPN!AV165,SPN!AV165,EPN!AV165,SPD!AV165,SPMW!AV165,SSEH!AV165,SSES!AV165)","v":0}]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR166,NPgN!AR166,NPgY!AR166,WMID!AR166,EMID!AR166,SWALES!AR166,SWEST!AR166,LPN!AR166,SPN!AR166,EPN!AR166,SPD!AR166,SPMW!AR166,SSEH!AR166,SSES!AR166)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS166,NPgN!AS166,NPgY!AS166,WMID!AS166,EMID!AS166,SWALES!AS166,SWEST!AS166,LPN!AS166,SPN!AS166,EPN!AS166,SPD!AS166,SPMW!AS166,SSEH!AS166,SSES!AS166)","v":1.8148399999999996},{"$f":"CHOOSE($B$3,ENWL!AT166,NPgN!AT166,NPgY!AT166,WMID!AT166,EMID!AT166,SWALES!AT166,SWEST!AT166,LPN!AT166,SPN!AT166,EPN!AT166,SPD!AT166,SPMW!AT166,SSEH!AT166,SSES!AT166)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU166,NPgN!AU166,NPgY!AU166,WMID!AU166,EMID!AU166,SWALES!AU166,SWEST!AU166,LPN!AU166,SPN!AU166,EPN!AU166,SPD!AU166,SPMW!AU166,SSEH!AU166,SSES!AU166)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV166,NPgN!AV166,NPgY!AV166,WMID!AV166,EMID!AV166,SWALES!AV166,SWEST!AV166,LPN!AV166,SPN!AV166,EPN!AV166,SPD!AV166,SPMW!AV166,SSEH!AV166,SSES!AV166)","v":2.9705560000000002}]
[null,null,null,null,"Distribution System Operator ODI",null,"£m 20/21 prices","DSOIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR167,NPgN!AR167,NPgY!AR167,WMID!AR167,EMID!AR167,SWALES!AR167,SWEST!AR167,LPN!AR167,SPN!AR167,EPN!AR167,SPD!AR167,SPMW!AR167,SSEH!AR167,SSES!AR167)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS167,NPgN!AS167,NPgY!AS167,WMID!AS167,EMID!AS167,SWALES!AS167,SWEST!AS167,LPN!AS167,SPN!AS167,EPN!AS167,SPD!AS167,SPMW!AS167,SSEH!AS167,SSES!AS167)","v":1.1801999999999992},{"$f":"CHOOSE($B$3,ENWL!AT167,NPgN!AT167,NPgY!AT167,WMID!AT167,EMID!AT167,SWALES!AT167,SWEST!AT167,LPN!AT167,SPN!AT167,EPN!AT167,SPD!AT167,SPMW!AT167,SSEH!AT167,SSES!AT167)","v":1.5672499999999996},{"$f":"CHOOSE($B$3,ENWL!AU167,NPgN!AU167,NPgY!AU167,WMID!AU167,EMID!AU167,SWALES!AU167,SWEST!AU167,LPN!AU167,SPN!AU167,EPN!AU167,SPD!AU167,SPMW!AU167,SSEH!AU167,SSES!AU167)","v":1.7703000000000007},{"$f":"CHOOSE($B$3,ENWL!AV167,NPgN!AV167,NPgY!AV167,WMID!AV167,EMID!AV167,SWALES!AV167,SWEST!AV167,LPN!AV167,SPN!AV167,EPN!AV167,SPD!AV167,SPMW!AV167,SSEH!AV167,SSES!AV167)","v":2.2525499999999989}]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR168,NPgN!AR168,NPgY!AR168,WMID!AR168,EMID!AR168,SWALES!AR168,SWEST!AR168,LPN!AR168,SPN!AR168,EPN!AR168,SPD!AR168,SPMW!AR168,SSEH!AR168,SSES!AR168)","v":0.49},{"$f":"CHOOSE($B$3,ENWL!AS168,NPgN!AS168,NPgY!AS168,WMID!AS168,EMID!AS168,SWALES!AS168,SWEST!AS168,LPN!AS168,SPN!AS168,EPN!AS168,SPD!AS168,SPMW!AS168,SSEH!AS168,SSES!AS168)","v":0.58799999999999963},{"$f":"CHOOSE($B$3,ENWL!AT168,NPgN!AT168,NPgY!AT168,WMID!AT168,EMID!AT168,SWALES!AT168,SWEST!AT168,LPN!AT168,SPN!AT168,EPN!AT168,SPD!AT168,SPMW!AT168,SSEH!AT168,SSES!AT168)","v":0.68599999999999928},{"$f":"CHOOSE($B$3,ENWL!AU168,NPgN!AU168,NPgY!AU168,WMID!AU168,EMID!AU168,SWALES!AU168,SWEST!AU168,LPN!AU168,SPN!AU168,EPN!AU168,SPD!AU168,SPMW!AU168,SSEH!AU168,SSES!AU168)","v":0.78399999999999981},{"$f":"CHOOSE($B$3,ENWL!AV168,NPgN!AV168,NPgY!AV168,WMID!AV168,EMID!AV168,SWALES!AV168,SWEST!AV168,LPN!AV168,SPN!AV168,EPN!AV168,SPD!AV168,SPMW!AV168,SSEH!AV168,SSES!AV168)","v":0.78399999999999981}]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR169,NPgN!AR169,NPgY!AR169,WMID!AR169,EMID!AR169,SWALES!AR169,SWEST!AR169,LPN!AR169,SPN!AR169,EPN!AR169,SPD!AR169,SPMW!AR169,SSEH!AR169,SSES!AR169)","v":0},{"$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$3,ENWL!AV169,NPgN!AV169,NPgY!AV169,WMID!AV169,EMID!AV169,SWALES!AV169,SWEST!AV169,LPN!AV169,SPN!AV169,EPN!AV169,SPD!AV169,SPMW!AV169,SSEH!AV169,SSES!AV169)","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV170,NPgN!AV170,NPgY!AV170,WMID!AV170,EMID!AV170,SWALES!AV170,SWEST!AV170,LPN!AV170,SPN!AV170,EPN!AV170,SPD!AV170,SPMW!AV170,SSEH!AV170,SSES!AV170)","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV171,NPgN!AV171,NPgY!AV171,WMID!AV171,EMID!AV171,SWALES!AV171,SWEST!AV171,LPN!AV171,SPN!AV171,EPN!AV171,SPD!AV171,SPMW!AV171,SSEH!AV171,SSES!AV171)","v":0}]
[]
[null,null,null,null,"Business Plan Incentive reward/penalty",null,"£m 20/21 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR173,NPgN!AR173,NPgY!AR173,WMID!AR173,EMID!AR173,SWALES!AR173,SWEST!AR173,LPN!AR173,SPN!AR173,EPN!AR173,SPD!AR173,SPMW!AR173,SSEH!AR173,SSES!AR173)","v":0},{"$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$3,ENWL!AV173,NPgN!AV173,NPgY!AV173,WMID!AV173,EMID!AV173,SWALES!AV173,SWEST!AV173,LPN!AV173,SPN!AV173,EPN!AV173,SPD!AV173,SPMW!AV173,SSEH!AV173,SSES!AV173)","v":0}]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance",null,"£m 20/21 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR177,NPgN!AR177,NPgY!AR177,WMID!AR177,EMID!AR177,SWALES!AR177,SWEST!AR177,LPN!AR177,SPN!AR177,EPN!AR177,SPD!AR177,SPMW!AR177,SSEH!AR177,SSES!AR177)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AS177,NPgN!AS177,NPgY!AS177,WMID!AS177,EMID!AS177,SWALES!AS177,SWEST!AS177,LPN!AS177,SPN!AS177,EPN!AS177,SPD!AS177,SPMW!AS177,SSEH!AS177,SSES!AS177)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AT177,NPgN!AT177,NPgY!AT177,WMID!AT177,EMID!AT177,SWALES!AT177,SWEST!AT177,LPN!AT177,SPN!AT177,EPN!AT177,SPD!AT177,SPMW!AT177,SSEH!AT177,SSES!AT177)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AU177,NPgN!AU177,NPgY!AU177,WMID!AU177,EMID!AU177,SWALES!AU177,SWEST!AU177,LPN!AU177,SPN!AU177,EPN!AU177,SPD!AU177,SPMW!AU177,SSEH!AU177,SSES!AU177)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AV177,NPgN!AV177,NPgY!AV177,WMID!AV177,EMID!AV177,SWALES!AV177,SWEST!AV177,LPN!AV177,SPN!AV177,EPN!AV177,SPD!AV177,SPMW!AV177,SSEH!AV177,SSES!AV177)","v":1.6799999999999997}]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR178,NPgN!AR178,NPgY!AR178,WMID!AR178,EMID!AR178,SWALES!AR178,SWEST!AR178,LPN!AR178,SPN!AR178,EPN!AR178,SPD!AR178,SPMW!AR178,SSEH!AR178,SSES!AR178)","v":0},{"$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$3,ENWL!AV178,NPgN!AV178,NPgY!AV178,WMID!AV178,EMID!AV178,SWALES!AV178,SWEST!AV178,LPN!AV178,SPN!AV178,EPN!AV178,SPD!AV178,SPMW!AV178,SSEH!AV178,SSES!AV178)","v":0}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR179,NPgN!AR179,NPgY!AR179,WMID!AR179,EMID!AR179,SWALES!AR179,SWEST!AR179,LPN!AR179,SPN!AR179,EPN!AR179,SPD!AR179,SPMW!AR179,SSEH!AR179,SSES!AR179)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS179,NPgN!AS179,NPgY!AS179,WMID!AS179,EMID!AS179,SWALES!AS179,SWEST!AS179,LPN!AS179,SPN!AS179,EPN!AS179,SPD!AS179,SPMW!AS179,SSEH!AS179,SSES!AS179)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT179,NPgN!AT179,NPgY!AT179,WMID!AT179,EMID!AT179,SWALES!AT179,SWEST!AT179,LPN!AT179,SPN!AT179,EPN!AT179,SPD!AT179,SPMW!AT179,SSEH!AT179,SSES!AT179)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU179,NPgN!AU179,NPgY!AU179,WMID!AU179,EMID!AU179,SWALES!AU179,SWEST!AU179,LPN!AU179,SPN!AU179,EPN!AU179,SPD!AU179,SPMW!AU179,SSEH!AU179,SSES!AU179)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV179,NPgN!AV179,NPgY!AV179,WMID!AV179,EMID!AV179,SWALES!AV179,SWEST!AV179,LPN!AV179,SPN!AV179,EPN!AV179,SPD!AV179,SPMW!AV179,SSEH!AV179,SSES!AV179)","v":0}]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR180,NPgN!AR180,NPgY!AR180,WMID!AR180,EMID!AR180,SWALES!AR180,SWEST!AR180,LPN!AR180,SPN!AR180,EPN!AR180,SPD!AR180,SPMW!AR180,SSEH!AR180,SSES!AR180)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS180,NPgN!AS180,NPgY!AS180,WMID!AS180,EMID!AS180,SWALES!AS180,SWEST!AS180,LPN!AS180,SPN!AS180,EPN!AS180,SPD!AS180,SPMW!AS180,SSEH!AS180,SSES!AS180)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT180,NPgN!AT180,NPgY!AT180,WMID!AT180,EMID!AT180,SWALES!AT180,SWEST!AT180,LPN!AT180,SPN!AT180,EPN!AT180,SPD!AT180,SPMW!AT180,SSEH!AT180,SSES!AT180)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU180,NPgN!AU180,NPgY!AU180,WMID!AU180,EMID!AU180,SWALES!AU180,SWEST!AU180,LPN!AU180,SPN!AU180,EPN!AU180,SPD!AU180,SPMW!AU180,SSEH!AU180,SSES!AU180)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV180,NPgN!AV180,NPgY!AV180,WMID!AV180,EMID!AV180,SWALES!AV180,SWEST!AV180,LPN!AV180,SPN!AV180,EPN!AV180,SPD!AV180,SPMW!AV180,SSEH!AV180,SSES!AV180)","v":0}]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR181,NPgN!AR181,NPgY!AR181,WMID!AR181,EMID!AR181,SWALES!AR181,SWEST!AR181,LPN!AR181,SPN!AR181,EPN!AR181,SPD!AR181,SPMW!AR181,SSEH!AR181,SSES!AR181)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS181,NPgN!AS181,NPgY!AS181,WMID!AS181,EMID!AS181,SWALES!AS181,SWEST!AS181,LPN!AS181,SPN!AS181,EPN!AS181,SPD!AS181,SPMW!AS181,SSEH!AS181,SSES!AS181)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT181,NPgN!AT181,NPgY!AT181,WMID!AT181,EMID!AT181,SWALES!AT181,SWEST!AT181,LPN!AT181,SPN!AT181,EPN!AT181,SPD!AT181,SPMW!AT181,SSEH!AT181,SSES!AT181)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU181,NPgN!AU181,NPgY!AU181,WMID!AU181,EMID!AU181,SWALES!AU181,SWEST!AU181,LPN!AU181,SPN!AU181,EPN!AU181,SPD!AU181,SPMW!AU181,SSEH!AU181,SSES!AU181)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV181,NPgN!AV181,NPgY!AV181,WMID!AV181,EMID!AV181,SWALES!AV181,SWEST!AV181,LPN!AV181,SPN!AV181,EPN!AV181,SPD!AV181,SPMW!AV181,SSEH!AV181,SSES!AV181)","v":0}]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 prices","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR182,NPgN!AR182,NPgY!AR182,WMID!AR182,EMID!AR182,SWALES!AR182,SWEST!AR182,LPN!AR182,SPN!AR182,EPN!AR182,SPD!AR182,SPMW!AR182,SSEH!AR182,SSES!AR182)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS182,NPgN!AS182,NPgY!AS182,WMID!AS182,EMID!AS182,SWALES!AS182,SWEST!AS182,LPN!AS182,SPN!AS182,EPN!AS182,SPD!AS182,SPMW!AS182,SSEH!AS182,SSES!AS182)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT182,NPgN!AT182,NPgY!AT182,WMID!AT182,EMID!AT182,SWALES!AT182,SWEST!AT182,LPN!AT182,SPN!AT182,EPN!AT182,SPD!AT182,SPMW!AT182,SSEH!AT182,SSES!AT182)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU182,NPgN!AU182,NPgY!AU182,WMID!AU182,EMID!AU182,SWALES!AU182,SWEST!AU182,LPN!AU182,SPN!AU182,EPN!AU182,SPD!AU182,SPMW!AU182,SSEH!AU182,SSES!AU182)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV182,NPgN!AV182,NPgY!AV182,WMID!AV182,EMID!AV182,SWALES!AV182,SWEST!AV182,LPN!AV182,SPN!AV182,EPN!AV182,SPD!AV182,SPMW!AV182,SSEH!AV182,SSES!AV182)","v":0}]
[]
[null,null,null,null,"Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR184,NPgN!AR184,NPgY!AR184,WMID!AR184,EMID!AR184,SWALES!AR184,SWEST!AR184,LPN!AR184,SPN!AR184,EPN!AR184,SPD!AR184,SPMW!AR184,SSEH!AR184,SSES!AR184)","v":1.111111}]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR185,NPgN!AR185,NPgY!AR185,WMID!AR185,EMID!AR185,SWALES!AR185,SWEST!AR185,LPN!AR185,SPN!AR185,EPN!AR185,SPD!AR185,SPMW!AR185,SSEH!AR185,SSES!AR185)","v":1.111111}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR186,NPgN!AR186,NPgY!AR186,WMID!AR186,EMID!AR186,SWALES!AR186,SWEST!AR186,LPN!AR186,SPN!AR186,EPN!AR186,SPD!AR186,SPMW!AR186,SSEH!AR186,SSES!AR186)","v":1.111111}]
[]
[null,null,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR191,NPgN!AR191,NPgY!AR191,WMID!AR191,EMID!AR191,SWALES!AR191,SWEST!AR191,LPN!AR191,SPN!AR191,EPN!AR191,SPD!AR191,SPMW!AR191,SSEH!AR191,SSES!AR191)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS191,NPgN!AS191,NPgY!AS191,WMID!AS191,EMID!AS191,SWALES!AS191,SWEST!AS191,LPN!AS191,SPN!AS191,EPN!AS191,SPD!AS191,SPMW!AS191,SSEH!AS191,SSES!AS191)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT191,NPgN!AT191,NPgY!AT191,WMID!AT191,EMID!AT191,SWALES!AT191,SWEST!AT191,LPN!AT191,SPN!AT191,EPN!AT191,SPD!AT191,SPMW!AT191,SSEH!AT191,SSES!AT191)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU191,NPgN!AU191,NPgY!AU191,WMID!AU191,EMID!AU191,SWALES!AU191,SWEST!AU191,LPN!AU191,SPN!AU191,EPN!AU191,SPD!AU191,SPMW!AU191,SSEH!AU191,SSES!AU191)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV191,NPgN!AV191,NPgY!AV191,WMID!AV191,EMID!AV191,SWALES!AV191,SWEST!AV191,LPN!AV191,SPN!AV191,EPN!AV191,SPD!AV191,SPMW!AV191,SSEH!AV191,SSES!AV191)","v":0}]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR192,NPgN!AR192,NPgY!AR192,WMID!AR192,EMID!AR192,SWALES!AR192,SWEST!AR192,LPN!AR192,SPN!AR192,EPN!AR192,SPD!AR192,SPMW!AR192,SSEH!AR192,SSES!AR192)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS192,NPgN!AS192,NPgY!AS192,WMID!AS192,EMID!AS192,SWALES!AS192,SWEST!AS192,LPN!AS192,SPN!AS192,EPN!AS192,SPD!AS192,SPMW!AS192,SSEH!AS192,SSES!AS192)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT192,NPgN!AT192,NPgY!AT192,WMID!AT192,EMID!AT192,SWALES!AT192,SWEST!AT192,LPN!AT192,SPN!AT192,EPN!AT192,SPD!AT192,SPMW!AT192,SSEH!AT192,SSES!AT192)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU192,NPgN!AU192,NPgY!AU192,WMID!AU192,EMID!AU192,SWALES!AU192,SWEST!AU192,LPN!AU192,SPN!AU192,EPN!AU192,SPD!AU192,SPMW!AU192,SSEH!AU192,SSES!AU192)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV192,NPgN!AV192,NPgY!AV192,WMID!AV192,EMID!AV192,SWALES!AV192,SWEST!AV192,LPN!AV192,SPN!AV192,EPN!AV192,SPD!AV192,SPMW!AV192,SSEH!AV192,SSES!AV192)","v":0}]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR193,NPgN!AR193,NPgY!AR193,WMID!AR193,EMID!AR193,SWALES!AR193,SWEST!AR193,LPN!AR193,SPN!AR193,EPN!AR193,SPD!AR193,SPMW!AR193,SSEH!AR193,SSES!AR193)","v":11.6596688150736},{"$f":"CHOOSE($B$3,ENWL!AS193,NPgN!AS193,NPgY!AS193,WMID!AS193,EMID!AS193,SWALES!AS193,SWEST!AS193,LPN!AS193,SPN!AS193,EPN!AS193,SPD!AS193,SPMW!AS193,SSEH!AS193,SSES!AS193)","v":14.2134707728957},{"$f":"CHOOSE($B$3,ENWL!AT193,NPgN!AT193,NPgY!AT193,WMID!AT193,EMID!AT193,SWALES!AT193,SWEST!AT193,LPN!AT193,SPN!AT193,EPN!AT193,SPD!AT193,SPMW!AT193,SSEH!AT193,SSES!AT193)","v":15.3849395608874},{"$f":"CHOOSE($B$3,ENWL!AU193,NPgN!AU193,NPgY!AU193,WMID!AU193,EMID!AU193,SWALES!AU193,SWEST!AU193,LPN!AU193,SPN!AU193,EPN!AU193,SPD!AU193,SPMW!AU193,SSEH!AU193,SSES!AU193)","v":15.3849395608874},{"$f":"CHOOSE($B$3,ENWL!AV193,NPgN!AV193,NPgY!AV193,WMID!AV193,EMID!AV193,SWALES!AV193,SWEST!AV193,LPN!AV193,SPN!AV193,EPN!AV193,SPD!AV193,SPMW!AV193,SSEH!AV193,SSES!AV193)","v":14.2134707728957}]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR194,NPgN!AR194,NPgY!AR194,WMID!AR194,EMID!AR194,SWALES!AR194,SWEST!AR194,LPN!AR194,SPN!AR194,EPN!AR194,SPD!AR194,SPMW!AR194,SSEH!AR194,SSES!AR194)","v":-11.5442265495778},{"$f":"CHOOSE($B$3,ENWL!AS194,NPgN!AS194,NPgY!AS194,WMID!AS194,EMID!AS194,SWALES!AS194,SWEST!AS194,LPN!AS194,SPN!AS194,EPN!AS194,SPD!AS194,SPMW!AS194,SSEH!AS194,SSES!AS194)","v":-14.0727433395007},{"$f":"CHOOSE($B$3,ENWL!AT194,NPgN!AT194,NPgY!AT194,WMID!AT194,EMID!AT194,SWALES!AT194,SWEST!AT194,LPN!AT194,SPN!AT194,EPN!AT194,SPD!AT194,SPMW!AT194,SSEH!AT194,SSES!AT194)","v":-15.232613426621199},{"$f":"CHOOSE($B$3,ENWL!AU194,NPgN!AU194,NPgY!AU194,WMID!AU194,EMID!AU194,SWALES!AU194,SWEST!AU194,LPN!AU194,SPN!AU194,EPN!AU194,SPD!AU194,SPMW!AU194,SSEH!AU194,SSES!AU194)","v":-15.232613426621199},{"$f":"CHOOSE($B$3,ENWL!AV194,NPgN!AV194,NPgY!AV194,WMID!AV194,EMID!AV194,SWALES!AV194,SWEST!AV194,LPN!AV194,SPN!AV194,EPN!AV194,SPD!AV194,SPMW!AV194,SSEH!AV194,SSES!AV194)","v":-14.0727433395007}]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR195,NPgN!AR195,NPgY!AR195,WMID!AR195,EMID!AR195,SWALES!AR195,SWEST!AR195,LPN!AR195,SPN!AR195,EPN!AR195,SPD!AR195,SPMW!AR195,SSEH!AR195,SSES!AR195)","v":1.84037811629849},{"$f":"CHOOSE($B$3,ENWL!AS195,NPgN!AS195,NPgY!AS195,WMID!AS195,EMID!AS195,SWALES!AS195,SWEST!AS195,LPN!AS195,SPN!AS195,EPN!AS195,SPD!AS195,SPMW!AS195,SSEH!AS195,SSES!AS195)","v":1.84037811629849},{"$f":"CHOOSE($B$3,ENWL!AT195,NPgN!AT195,NPgY!AT195,WMID!AT195,EMID!AT195,SWALES!AT195,SWEST!AT195,LPN!AT195,SPN!AT195,EPN!AT195,SPD!AT195,SPMW!AT195,SSEH!AT195,SSES!AT195)","v":1.84037811629849},{"$f":"CHOOSE($B$3,ENWL!AU195,NPgN!AU195,NPgY!AU195,WMID!AU195,EMID!AU195,SWALES!AU195,SWEST!AU195,LPN!AU195,SPN!AU195,EPN!AU195,SPD!AU195,SPMW!AU195,SSEH!AU195,SSES!AU195)","v":1.84037811629849},{"$f":"CHOOSE($B$3,ENWL!AV195,NPgN!AV195,NPgY!AV195,WMID!AV195,EMID!AV195,SWALES!AV195,SWEST!AV195,LPN!AV195,SPN!AV195,EPN!AV195,SPD!AV195,SPMW!AV195,SSEH!AV195,SSES!AV195)","v":1.84037811629849}]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR196,NPgN!AR196,NPgY!AR196,WMID!AR196,EMID!AR196,SWALES!AR196,SWEST!AR196,LPN!AR196,SPN!AR196,EPN!AR196,SPD!AR196,SPMW!AR196,SSEH!AR196,SSES!AR196)","v":-1.8221565507905899},{"$f":"CHOOSE($B$3,ENWL!AS196,NPgN!AS196,NPgY!AS196,WMID!AS196,EMID!AS196,SWALES!AS196,SWEST!AS196,LPN!AS196,SPN!AS196,EPN!AS196,SPD!AS196,SPMW!AS196,SSEH!AS196,SSES!AS196)","v":-1.8221565507905899},{"$f":"CHOOSE($B$3,ENWL!AT196,NPgN!AT196,NPgY!AT196,WMID!AT196,EMID!AT196,SWALES!AT196,SWEST!AT196,LPN!AT196,SPN!AT196,EPN!AT196,SPD!AT196,SPMW!AT196,SSEH!AT196,SSES!AT196)","v":-1.8221565507905899},{"$f":"CHOOSE($B$3,ENWL!AU196,NPgN!AU196,NPgY!AU196,WMID!AU196,EMID!AU196,SWALES!AU196,SWEST!AU196,LPN!AU196,SPN!AU196,EPN!AU196,SPD!AU196,SPMW!AU196,SSEH!AU196,SSES!AU196)","v":-1.8221565507905899},{"$f":"CHOOSE($B$3,ENWL!AV196,NPgN!AV196,NPgY!AV196,WMID!AV196,EMID!AV196,SWALES!AV196,SWEST!AV196,LPN!AV196,SPN!AV196,EPN!AV196,SPD!AV196,SPMW!AV196,SSEH!AV196,SSES!AV196)","v":-1.8221565507905899}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR197,NPgN!AR197,NPgY!AR197,WMID!AR197,EMID!AR197,SWALES!AR197,SWEST!AR197,LPN!AR197,SPN!AR197,EPN!AR197,SPD!AR197,SPMW!AR197,SSEH!AR197,SSES!AR197)","v":0},{"$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$3,ENWL!AV197,NPgN!AV197,NPgY!AV197,WMID!AV197,EMID!AV197,SWALES!AV197,SWEST!AV197,LPN!AV197,SPN!AV197,EPN!AV197,SPD!AV197,SPMW!AV197,SSEH!AV197,SSES!AV197)","v":0}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR198,NPgN!AR198,NPgY!AR198,WMID!AR198,EMID!AR198,SWALES!AR198,SWEST!AR198,LPN!AR198,SPN!AR198,EPN!AR198,SPD!AR198,SPMW!AR198,SSEH!AR198,SSES!AR198)","v":0},{"$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$3,ENWL!AV198,NPgN!AV198,NPgY!AV198,WMID!AV198,EMID!AV198,SWALES!AV198,SWEST!AV198,LPN!AV198,SPN!AV198,EPN!AV198,SPD!AV198,SPMW!AV198,SSEH!AV198,SSES!AV198)","v":0}]
[null,null,null,null,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR199,NPgN!AR199,NPgY!AR199,WMID!AR199,EMID!AR199,SWALES!AR199,SWEST!AR199,LPN!AR199,SPN!AR199,EPN!AR199,SPD!AR199,SPMW!AR199,SSEH!AR199,SSES!AR199)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS199,NPgN!AS199,NPgY!AS199,WMID!AS199,EMID!AS199,SWALES!AS199,SWEST!AS199,LPN!AS199,SPN!AS199,EPN!AS199,SPD!AS199,SPMW!AS199,SSEH!AS199,SSES!AS199)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT199,NPgN!AT199,NPgY!AT199,WMID!AT199,EMID!AT199,SWALES!AT199,SWEST!AT199,LPN!AT199,SPN!AT199,EPN!AT199,SPD!AT199,SPMW!AT199,SSEH!AT199,SSES!AT199)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU199,NPgN!AU199,NPgY!AU199,WMID!AU199,EMID!AU199,SWALES!AU199,SWEST!AU199,LPN!AU199,SPN!AU199,EPN!AU199,SPD!AU199,SPMW!AU199,SSEH!AU199,SSES!AU199)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV199,NPgN!AV199,NPgY!AV199,WMID!AV199,EMID!AV199,SWALES!AV199,SWEST!AV199,LPN!AV199,SPN!AV199,EPN!AV199,SPD!AV199,SPMW!AV199,SSEH!AV199,SSES!AV199)","v":0}]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR200,NPgN!AR200,NPgY!AR200,WMID!AR200,EMID!AR200,SWALES!AR200,SWEST!AR200,LPN!AR200,SPN!AR200,EPN!AR200,SPD!AR200,SPMW!AR200,SSEH!AR200,SSES!AR200)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS200,NPgN!AS200,NPgY!AS200,WMID!AS200,EMID!AS200,SWALES!AS200,SWEST!AS200,LPN!AS200,SPN!AS200,EPN!AS200,SPD!AS200,SPMW!AS200,SSEH!AS200,SSES!AS200)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT200,NPgN!AT200,NPgY!AT200,WMID!AT200,EMID!AT200,SWALES!AT200,SWEST!AT200,LPN!AT200,SPN!AT200,EPN!AT200,SPD!AT200,SPMW!AT200,SSEH!AT200,SSES!AT200)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU200,NPgN!AU200,NPgY!AU200,WMID!AU200,EMID!AU200,SWALES!AU200,SWEST!AU200,LPN!AU200,SPN!AU200,EPN!AU200,SPD!AU200,SPMW!AU200,SSEH!AU200,SSES!AU200)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV200,NPgN!AV200,NPgY!AV200,WMID!AV200,EMID!AV200,SWALES!AV200,SWEST!AV200,LPN!AV200,SPN!AV200,EPN!AV200,SPD!AV200,SPMW!AV200,SSEH!AV200,SSES!AV200)","v":0}]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR201,NPgN!AR201,NPgY!AR201,WMID!AR201,EMID!AR201,SWALES!AR201,SWEST!AR201,LPN!AR201,SPN!AR201,EPN!AR201,SPD!AR201,SPMW!AR201,SSEH!AR201,SSES!AR201)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS201,NPgN!AS201,NPgY!AS201,WMID!AS201,EMID!AS201,SWALES!AS201,SWEST!AS201,LPN!AS201,SPN!AS201,EPN!AS201,SPD!AS201,SPMW!AS201,SSEH!AS201,SSES!AS201)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT201,NPgN!AT201,NPgY!AT201,WMID!AT201,EMID!AT201,SWALES!AT201,SWEST!AT201,LPN!AT201,SPN!AT201,EPN!AT201,SPD!AT201,SPMW!AT201,SSEH!AT201,SSES!AT201)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU201,NPgN!AU201,NPgY!AU201,WMID!AU201,EMID!AU201,SWALES!AU201,SWEST!AU201,LPN!AU201,SPN!AU201,EPN!AU201,SPD!AU201,SPMW!AU201,SSEH!AU201,SSES!AU201)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV201,NPgN!AV201,NPgY!AV201,WMID!AV201,EMID!AV201,SWALES!AV201,SWEST!AV201,LPN!AV201,SPN!AV201,EPN!AV201,SPD!AV201,SPMW!AV201,SSEH!AV201,SSES!AV201)","v":0}]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR202,NPgN!AR202,NPgY!AR202,WMID!AR202,EMID!AR202,SWALES!AR202,SWEST!AR202,LPN!AR202,SPN!AR202,EPN!AR202,SPD!AR202,SPMW!AR202,SSEH!AR202,SSES!AR202)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS202,NPgN!AS202,NPgY!AS202,WMID!AS202,EMID!AS202,SWALES!AS202,SWEST!AS202,LPN!AS202,SPN!AS202,EPN!AS202,SPD!AS202,SPMW!AS202,SSEH!AS202,SSES!AS202)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT202,NPgN!AT202,NPgY!AT202,WMID!AT202,EMID!AT202,SWALES!AT202,SWEST!AT202,LPN!AT202,SPN!AT202,EPN!AT202,SPD!AT202,SPMW!AT202,SSEH!AT202,SSES!AT202)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU202,NPgN!AU202,NPgY!AU202,WMID!AU202,EMID!AU202,SWALES!AU202,SWEST!AU202,LPN!AU202,SPN!AU202,EPN!AU202,SPD!AU202,SPMW!AU202,SSEH!AU202,SSES!AU202)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV202,NPgN!AV202,NPgY!AV202,WMID!AV202,EMID!AV202,SWALES!AV202,SWEST!AV202,LPN!AV202,SPN!AV202,EPN!AV202,SPD!AV202,SPMW!AV202,SSEH!AV202,SSES!AV202)","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR203,NPgN!AR203,NPgY!AR203,WMID!AR203,EMID!AR203,SWALES!AR203,SWEST!AR203,LPN!AR203,SPN!AR203,EPN!AR203,SPD!AR203,SPMW!AR203,SSEH!AR203,SSES!AR203)","v":0},{"$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$3,ENWL!AV203,NPgN!AV203,NPgY!AV203,WMID!AV203,EMID!AV203,SWALES!AV203,SWEST!AV203,LPN!AV203,SPN!AV203,EPN!AV203,SPD!AV203,SPMW!AV203,SSEH!AV203,SSES!AV203)","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR204,NPgN!AR204,NPgY!AR204,WMID!AR204,EMID!AR204,SWALES!AR204,SWEST!AR204,LPN!AR204,SPN!AR204,EPN!AR204,SPD!AR204,SPMW!AR204,SSEH!AR204,SSES!AR204)","v":0},{"$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$3,ENWL!AV204,NPgN!AV204,NPgY!AV204,WMID!AV204,EMID!AV204,SWALES!AV204,SWEST!AV204,LPN!AV204,SPN!AV204,EPN!AV204,SPD!AV204,SPMW!AV204,SSEH!AV204,SSES!AV204)","v":0}]
[null,null,null,null,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR205,NPgN!AR205,NPgY!AR205,WMID!AR205,EMID!AR205,SWALES!AR205,SWEST!AR205,LPN!AR205,SPN!AR205,EPN!AR205,SPD!AR205,SPMW!AR205,SSEH!AR205,SSES!AR205)","v":0},{"$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$3,ENWL!AV205,NPgN!AV205,NPgY!AV205,WMID!AV205,EMID!AV205,SWALES!AV205,SWEST!AV205,LPN!AV205,SPN!AV205,EPN!AV205,SPD!AV205,SPMW!AV205,SSEH!AV205,SSES!AV205)","v":0}]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR206,NPgN!AR206,NPgY!AR206,WMID!AR206,EMID!AR206,SWALES!AR206,SWEST!AR206,LPN!AR206,SPN!AR206,EPN!AR206,SPD!AR206,SPMW!AR206,SSEH!AR206,SSES!AR206)","v":0},{"$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$3,ENWL!AV206,NPgN!AV206,NPgY!AV206,WMID!AV206,EMID!AV206,SWALES!AV206,SWEST!AV206,LPN!AV206,SPN!AV206,EPN!AV206,SPD!AV206,SPMW!AV206,SSEH!AV206,SSES!AV206)","v":0}]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR211,NPgN!AR211,NPgY!AR211,WMID!AR211,EMID!AR211,SWALES!AR211,SWEST!AR211,LPN!AR211,SPN!AR211,EPN!AR211,SPD!AR211,SPMW!AR211,SSEH!AR211,SSES!AR211)","v":3.1E-2},{"$f":"CHOOSE($B$3,ENWL!AS211,NPgN!AS211,NPgY!AS211,WMID!AS211,EMID!AS211,SWALES!AS211,SWEST!AS211,LPN!AS211,SPN!AS211,EPN!AS211,SPD!AS211,SPMW!AS211,SSEH!AS211,SSES!AS211)","v":3.1699999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AT211,NPgN!AT211,NPgY!AT211,WMID!AT211,EMID!AT211,SWALES!AT211,SWEST!AT211,LPN!AT211,SPN!AT211,EPN!AT211,SPD!AT211,SPMW!AT211,SSEH!AT211,SSES!AT211)","v":3.2300000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AU211,NPgN!AU211,NPgY!AU211,WMID!AU211,EMID!AU211,SWALES!AU211,SWEST!AU211,LPN!AU211,SPN!AU211,EPN!AU211,SPD!AU211,SPMW!AU211,SSEH!AU211,SSES!AU211)","v":3.2399999999999998E-2},{"$f":"CHOOSE($B$3,ENWL!AV211,NPgN!AV211,NPgY!AV211,WMID!AV211,EMID!AV211,SWALES!AV211,SWEST!AV211,LPN!AV211,SPN!AV211,EPN!AV211,SPD!AV211,SPMW!AV211,SSEH!AV211,SSES!AV211)","v":3.2599999999999997E-2}]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR213,NPgN!AR213,NPgY!AR213,WMID!AR213,EMID!AR213,SWALES!AR213,SWEST!AR213,LPN!AR213,SPN!AR213,EPN!AR213,SPD!AR213,SPMW!AR213,SSEH!AR213,SSES!AR213)","v":1.46E-2},{"$f":"CHOOSE($B$3,ENWL!AS213,NPgN!AS213,NPgY!AS213,WMID!AS213,EMID!AS213,SWALES!AS213,SWEST!AS213,LPN!AS213,SPN!AS213,EPN!AS213,SPD!AS213,SPMW!AS213,SSEH!AS213,SSES!AS213)","v":2.7199999999999998E-2},{"$f":"CHOOSE($B$3,ENWL!AT213,NPgN!AT213,NPgY!AT213,WMID!AT213,EMID!AT213,SWALES!AT213,SWEST!AT213,LPN!AT213,SPN!AT213,EPN!AT213,SPD!AT213,SPMW!AT213,SSEH!AT213,SSES!AT213)","v":2.4299999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AU213,NPgN!AU213,NPgY!AU213,WMID!AU213,EMID!AU213,SWALES!AU213,SWEST!AU213,LPN!AU213,SPN!AU213,EPN!AU213,SPD!AU213,SPMW!AU213,SSEH!AU213,SSES!AU213)","v":2.4899999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AV213,NPgN!AV213,NPgY!AV213,WMID!AV213,EMID!AV213,SWALES!AV213,SWEST!AV213,LPN!AV213,SPN!AV213,EPN!AV213,SPD!AV213,SPMW!AV213,SSEH!AV213,SSES!AV213)","v":2.5600000000000001E-2}]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR214,NPgN!AR214,NPgY!AR214,WMID!AR214,EMID!AR214,SWALES!AR214,SWEST!AR214,LPN!AR214,SPN!AR214,EPN!AR214,SPD!AR214,SPMW!AR214,SSEH!AR214,SSES!AR214)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AS214,NPgN!AS214,NPgY!AS214,WMID!AS214,EMID!AS214,SWALES!AS214,SWEST!AS214,LPN!AS214,SPN!AS214,EPN!AS214,SPD!AS214,SPMW!AS214,SSEH!AS214,SSES!AS214)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AT214,NPgN!AT214,NPgY!AT214,WMID!AT214,EMID!AT214,SWALES!AT214,SWEST!AT214,LPN!AT214,SPN!AT214,EPN!AT214,SPD!AT214,SPMW!AT214,SSEH!AT214,SSES!AT214)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AU214,NPgN!AU214,NPgY!AU214,WMID!AU214,EMID!AU214,SWALES!AU214,SWEST!AU214,LPN!AU214,SPN!AU214,EPN!AU214,SPD!AU214,SPMW!AU214,SSEH!AU214,SSES!AU214)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AV214,NPgN!AV214,NPgY!AV214,WMID!AV214,EMID!AV214,SWALES!AV214,SWEST!AV214,LPN!AV214,SPN!AV214,EPN!AV214,SPD!AV214,SPMW!AV214,SSEH!AV214,SSES!AV214)","v":0.75861000000000001}]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR215,NPgN!AR215,NPgY!AR215,WMID!AR215,EMID!AR215,SWALES!AR215,SWEST!AR215,LPN!AR215,SPN!AR215,EPN!AR215,SPD!AR215,SPMW!AR215,SSEH!AR215,SSES!AR215)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AS215,NPgN!AS215,NPgY!AS215,WMID!AS215,EMID!AS215,SWALES!AS215,SWEST!AS215,LPN!AS215,SPN!AS215,EPN!AS215,SPD!AS215,SPMW!AS215,SSEH!AS215,SSES!AS215)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AT215,NPgN!AT215,NPgY!AT215,WMID!AT215,EMID!AT215,SWALES!AT215,SWEST!AT215,LPN!AT215,SPN!AT215,EPN!AT215,SPD!AT215,SPMW!AT215,SSEH!AT215,SSES!AT215)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AU215,NPgN!AU215,NPgY!AU215,WMID!AU215,EMID!AU215,SWALES!AU215,SWEST!AU215,LPN!AU215,SPN!AU215,EPN!AU215,SPD!AU215,SPMW!AU215,SSEH!AU215,SSES!AU215)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AV215,NPgN!AV215,NPgY!AV215,WMID!AV215,EMID!AV215,SWALES!AV215,SWEST!AV215,LPN!AV215,SPN!AV215,EPN!AV215,SPD!AV215,SPMW!AV215,SSEH!AV215,SSES!AV215)","v":6.5000000000000002E-2}]
[null,null,null,null,"Benchmark gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR216,NPgN!AR216,NPgY!AR216,WMID!AR216,EMID!AR216,SWALES!AR216,SWEST!AR216,LPN!AR216,SPN!AR216,EPN!AR216,SPD!AR216,SPMW!AR216,SSEH!AR216,SSES!AR216)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS216,NPgN!AS216,NPgY!AS216,WMID!AS216,EMID!AS216,SWALES!AS216,SWEST!AS216,LPN!AS216,SPN!AS216,EPN!AS216,SPD!AS216,SPMW!AS216,SSEH!AS216,SSES!AS216)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT216,NPgN!AT216,NPgY!AT216,WMID!AT216,EMID!AT216,SWALES!AT216,SWEST!AT216,LPN!AT216,SPN!AT216,EPN!AT216,SPD!AT216,SPMW!AT216,SSEH!AT216,SSES!AT216)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU216,NPgN!AU216,NPgY!AU216,WMID!AU216,EMID!AU216,SWALES!AU216,SWEST!AU216,LPN!AU216,SPN!AU216,EPN!AU216,SPD!AU216,SPMW!AU216,SSEH!AU216,SSES!AU216)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV216,NPgN!AV216,NPgY!AV216,WMID!AV216,EMID!AV216,SWALES!AV216,SWEST!AV216,LPN!AV216,SPN!AV216,EPN!AV216,SPD!AV216,SPMW!AV216,SSEH!AV216,SSES!AV216)","v":0.6}]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR217,NPgN!AR217,NPgY!AR217,WMID!AR217,EMID!AR217,SWALES!AR217,SWEST!AR217,LPN!AR217,SPN!AR217,EPN!AR217,SPD!AR217,SPMW!AR217,SSEH!AR217,SSES!AR217)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS217,NPgN!AS217,NPgY!AS217,WMID!AS217,EMID!AS217,SWALES!AS217,SWEST!AS217,LPN!AS217,SPN!AS217,EPN!AS217,SPD!AS217,SPMW!AS217,SSEH!AS217,SSES!AS217)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT217,NPgN!AT217,NPgY!AT217,WMID!AT217,EMID!AT217,SWALES!AT217,SWEST!AT217,LPN!AT217,SPN!AT217,EPN!AT217,SPD!AT217,SPMW!AT217,SSEH!AT217,SSES!AT217)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU217,NPgN!AU217,NPgY!AU217,WMID!AU217,EMID!AU217,SWALES!AU217,SWEST!AU217,LPN!AU217,SPN!AU217,EPN!AU217,SPD!AU217,SPMW!AU217,SSEH!AU217,SSES!AU217)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV217,NPgN!AV217,NPgY!AV217,WMID!AV217,EMID!AV217,SWALES!AV217,SWEST!AV217,LPN!AV217,SPN!AV217,EPN!AV217,SPD!AV217,SPMW!AV217,SSEH!AV217,SSES!AV217)","v":0.6}]
[]
[null,null,null,null,"RIIO-1 vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ219,NPgN!AJ219,NPgY!AJ219,WMID!AJ219,EMID!AJ219,SWALES!AJ219,SWEST!AJ219,LPN!AJ219,SPN!AJ219,EPN!AJ219,SPD!AJ219,SPMW!AJ219,SSEH!AJ219,SSES!AJ219)","v":3.7574999999999997E-2},{"$f":"CHOOSE($B$3,ENWL!AK219,NPgN!AK219,NPgY!AK219,WMID!AK219,EMID!AK219,SWALES!AK219,SWEST!AK219,LPN!AK219,SPN!AK219,EPN!AK219,SPD!AK219,SPMW!AK219,SSEH!AK219,SSES!AK219)","v":3.6729999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AL219,NPgN!AL219,NPgY!AL219,WMID!AL219,EMID!AL219,SWALES!AL219,SWEST!AL219,LPN!AL219,SPN!AL219,EPN!AL219,SPD!AL219,SPMW!AL219,SSEH!AL219,SSES!AL219)","v":3.5885E-2},{"$f":"CHOOSE($B$3,ENWL!AM219,NPgN!AM219,NPgY!AM219,WMID!AM219,EMID!AM219,SWALES!AM219,SWEST!AM219,LPN!AM219,SPN!AM219,EPN!AM219,SPD!AM219,SPMW!AM219,SSEH!AM219,SSES!AM219)","v":3.4584999999999998E-2},{"$f":"CHOOSE($B$3,ENWL!AN219,NPgN!AN219,NPgY!AN219,WMID!AN219,EMID!AN219,SWALES!AN219,SWEST!AN219,LPN!AN219,SPN!AN219,EPN!AN219,SPD!AN219,SPMW!AN219,SSEH!AN219,SSES!AN219)","v":3.3610000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AO219,NPgN!AO219,NPgY!AO219,WMID!AO219,EMID!AO219,SWALES!AO219,SWEST!AO219,LPN!AO219,SPN!AO219,EPN!AO219,SPD!AO219,SPMW!AO219,SSEH!AO219,SSES!AO219)","v":3.2570000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AP219,NPgN!AP219,NPgY!AP219,WMID!AP219,EMID!AP219,SWALES!AP219,SWEST!AP219,LPN!AP219,SPN!AP219,EPN!AP219,SPD!AP219,SPMW!AP219,SSEH!AP219,SSES!AP219)","v":3.1529999999999996E-2},{"$f":"CHOOSE($B$3,ENWL!AQ219,NPgN!AQ219,NPgY!AQ219,WMID!AQ219,EMID!AQ219,SWALES!AQ219,SWEST!AQ219,LPN!AQ219,SPN!AQ219,EPN!AQ219,SPD!AQ219,SPMW!AQ219,SSEH!AQ219,SSES!AQ219)","v":3.0359999999999998E-2}]
[null,null,null,null,"RIIO-1 notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ220,NPgN!AJ220,NPgY!AJ220,WMID!AJ220,EMID!AJ220,SWALES!AJ220,SWEST!AJ220,LPN!AJ220,SPN!AJ220,EPN!AJ220,SPD!AJ220,SPMW!AJ220,SSEH!AJ220,SSES!AJ220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AK220,NPgN!AK220,NPgY!AK220,WMID!AK220,EMID!AK220,SWALES!AK220,SWEST!AK220,LPN!AK220,SPN!AK220,EPN!AK220,SPD!AK220,SPMW!AK220,SSEH!AK220,SSES!AK220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AL220,NPgN!AL220,NPgY!AL220,WMID!AL220,EMID!AL220,SWALES!AL220,SWEST!AL220,LPN!AL220,SPN!AL220,EPN!AL220,SPD!AL220,SPMW!AL220,SSEH!AL220,SSES!AL220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AM220,NPgN!AM220,NPgY!AM220,WMID!AM220,EMID!AM220,SWALES!AM220,SWEST!AM220,LPN!AM220,SPN!AM220,EPN!AM220,SPD!AM220,SPMW!AM220,SSEH!AM220,SSES!AM220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AN220,NPgN!AN220,NPgY!AN220,WMID!AN220,EMID!AN220,SWALES!AN220,SWEST!AN220,LPN!AN220,SPN!AN220,EPN!AN220,SPD!AN220,SPMW!AN220,SSEH!AN220,SSES!AN220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AO220,NPgN!AO220,NPgY!AO220,WMID!AO220,EMID!AO220,SWALES!AO220,SWEST!AO220,LPN!AO220,SPN!AO220,EPN!AO220,SPD!AO220,SPMW!AO220,SSEH!AO220,SSES!AO220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AP220,NPgN!AP220,NPgY!AP220,WMID!AP220,EMID!AP220,SWALES!AP220,SWEST!AP220,LPN!AP220,SPN!AP220,EPN!AP220,SPD!AP220,SPMW!AP220,SSEH!AP220,SSES!AP220)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AQ220,NPgN!AQ220,NPgY!AQ220,WMID!AQ220,EMID!AQ220,SWALES!AQ220,SWEST!AQ220,LPN!AQ220,SPN!AQ220,EPN!AQ220,SPD!AQ220,SPMW!AQ220,SSEH!AQ220,SSES!AQ220)","v":0.65}]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","RPEIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR223,NPgN!AR223,NPgY!AR223,WMID!AR223,EMID!AR223,SWALES!AR223,SWEST!AR223,LPN!AR223,SPN!AR223,EPN!AR223,SPD!AR223,SPMW!AR223,SSEH!AR223,SSES!AR223)","v":0.9919},{"$f":"CHOOSE($B$3,ENWL!AS223,NPgN!AS223,NPgY!AS223,WMID!AS223,EMID!AS223,SWALES!AS223,SWEST!AS223,LPN!AS223,SPN!AS223,EPN!AS223,SPD!AS223,SPMW!AS223,SSEH!AS223,SSES!AS223)","v":1.0008999999999999},{"$f":"CHOOSE($B$3,ENWL!AT223,NPgN!AT223,NPgY!AT223,WMID!AT223,EMID!AT223,SWALES!AT223,SWEST!AT223,LPN!AT223,SPN!AT223,EPN!AT223,SPD!AT223,SPMW!AT223,SSEH!AT223,SSES!AT223)","v":1.0102},{"$f":"CHOOSE($B$3,ENWL!AU223,NPgN!AU223,NPgY!AU223,WMID!AU223,EMID!AU223,SWALES!AU223,SWEST!AU223,LPN!AU223,SPN!AU223,EPN!AU223,SPD!AU223,SPMW!AU223,SSEH!AU223,SSES!AU223)","v":1.0202},{"$f":"CHOOSE($B$3,ENWL!AV223,NPgN!AV223,NPgY!AV223,WMID!AV223,EMID!AV223,SWALES!AV223,SWEST!AV223,LPN!AV223,SPN!AV223,EPN!AV223,SPD!AV223,SPMW!AV223,SSEH!AV223,SSES!AV223)","v":1.0306}]
[]
[null,null,null,"Notional finance parameters"]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR226,NPgN!AR226,NPgY!AR226,WMID!AR226,EMID!AR226,SWALES!AR226,SWEST!AR226,LPN!AR226,SPN!AR226,EPN!AR226,SPD!AR226,SPMW!AR226,SSEH!AR226,SSES!AR226)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AS226,NPgN!AS226,NPgY!AS226,WMID!AS226,EMID!AS226,SWALES!AS226,SWEST!AS226,LPN!AS226,SPN!AS226,EPN!AS226,SPD!AS226,SPMW!AS226,SSEH!AS226,SSES!AS226)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AT226,NPgN!AT226,NPgY!AT226,WMID!AT226,EMID!AT226,SWALES!AT226,SWEST!AT226,LPN!AT226,SPN!AT226,EPN!AT226,SPD!AT226,SPMW!AT226,SSEH!AT226,SSES!AT226)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AU226,NPgN!AU226,NPgY!AU226,WMID!AU226,EMID!AU226,SWALES!AU226,SWEST!AU226,LPN!AU226,SPN!AU226,EPN!AU226,SPD!AU226,SPMW!AU226,SSEH!AU226,SSES!AU226)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AV226,NPgN!AV226,NPgY!AV226,WMID!AV226,EMID!AV226,SWALES!AV226,SWEST!AV226,LPN!AV226,SPN!AV226,EPN!AV226,SPD!AV226,SPMW!AV226,SSEH!AV226,SSES!AV226)","v":0.05}]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR227,NPgN!AR227,NPgY!AR227,WMID!AR227,EMID!AR227,SWALES!AR227,SWEST!AR227,LPN!AR227,SPN!AR227,EPN!AR227,SPD!AR227,SPMW!AR227,SSEH!AR227,SSES!AR227)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AS227,NPgN!AS227,NPgY!AS227,WMID!AS227,EMID!AS227,SWALES!AS227,SWEST!AS227,LPN!AS227,SPN!AS227,EPN!AS227,SPD!AS227,SPMW!AS227,SSEH!AS227,SSES!AS227)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AT227,NPgN!AT227,NPgY!AT227,WMID!AT227,EMID!AT227,SWALES!AT227,SWEST!AT227,LPN!AT227,SPN!AT227,EPN!AT227,SPD!AT227,SPMW!AT227,SSEH!AT227,SSES!AT227)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AU227,NPgN!AU227,NPgY!AU227,WMID!AU227,EMID!AU227,SWALES!AU227,SWEST!AU227,LPN!AU227,SPN!AU227,EPN!AU227,SPD!AU227,SPMW!AU227,SSEH!AU227,SSES!AU227)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AV227,NPgN!AV227,NPgY!AV227,WMID!AV227,EMID!AV227,SWALES!AV227,SWEST!AV227,LPN!AV227,SPN!AV227,EPN!AV227,SPD!AV227,SPMW!AV227,SSEH!AV227,SSES!AV227)","v":0.05}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR228,NPgN!AR228,NPgY!AR228,WMID!AR228,EMID!AR228,SWALES!AR228,SWEST!AR228,LPN!AR228,SPN!AR228,EPN!AR228,SPD!AR228,SPMW!AR228,SSEH!AR228,SSES!AR228)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AS228,NPgN!AS228,NPgY!AS228,WMID!AS228,EMID!AS228,SWALES!AS228,SWEST!AS228,LPN!AS228,SPN!AS228,EPN!AS228,SPD!AS228,SPMW!AS228,SSEH!AS228,SSES!AS228)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AT228,NPgN!AT228,NPgY!AT228,WMID!AT228,EMID!AT228,SWALES!AT228,SWEST!AT228,LPN!AT228,SPN!AT228,EPN!AT228,SPD!AT228,SPMW!AT228,SSEH!AT228,SSES!AT228)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AU228,NPgN!AU228,NPgY!AU228,WMID!AU228,EMID!AU228,SWALES!AU228,SWEST!AU228,LPN!AU228,SPN!AU228,EPN!AU228,SPD!AU228,SPMW!AU228,SSEH!AU228,SSES!AU228)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AV228,NPgN!AV228,NPgY!AV228,WMID!AV228,EMID!AV228,SWALES!AV228,SWEST!AV228,LPN!AV228,SPN!AV228,EPN!AV228,SPD!AV228,SPMW!AV228,SSEH!AV228,SSES!AV228)","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR229,NPgN!AR229,NPgY!AR229,WMID!AR229,EMID!AR229,SWALES!AR229,SWEST!AR229,LPN!AR229,SPN!AR229,EPN!AR229,SPD!AR229,SPMW!AR229,SSEH!AR229,SSES!AR229)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS229,NPgN!AS229,NPgY!AS229,WMID!AS229,EMID!AS229,SWALES!AS229,SWEST!AS229,LPN!AS229,SPN!AS229,EPN!AS229,SPD!AS229,SPMW!AS229,SSEH!AS229,SSES!AS229)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT229,NPgN!AT229,NPgY!AT229,WMID!AT229,EMID!AT229,SWALES!AT229,SWEST!AT229,LPN!AT229,SPN!AT229,EPN!AT229,SPD!AT229,SPMW!AT229,SSEH!AT229,SSES!AT229)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU229,NPgN!AU229,NPgY!AU229,WMID!AU229,EMID!AU229,SWALES!AU229,SWEST!AU229,LPN!AU229,SPN!AU229,EPN!AU229,SPD!AU229,SPMW!AU229,SSEH!AU229,SSES!AU229)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV229,NPgN!AV229,NPgY!AV229,WMID!AV229,EMID!AV229,SWALES!AV229,SWEST!AV229,LPN!AV229,SPN!AV229,EPN!AV229,SPD!AV229,SPMW!AV229,SSEH!AV229,SSES!AV229)","v":0.6}]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR230,NPgN!AR230,NPgY!AR230,WMID!AR230,EMID!AR230,SWALES!AR230,SWEST!AR230,LPN!AR230,SPN!AR230,EPN!AR230,SPD!AR230,SPMW!AR230,SSEH!AR230,SSES!AR230)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AS230,NPgN!AS230,NPgY!AS230,WMID!AS230,EMID!AS230,SWALES!AS230,SWEST!AS230,LPN!AS230,SPN!AS230,EPN!AS230,SPD!AS230,SPMW!AS230,SSEH!AS230,SSES!AS230)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AT230,NPgN!AT230,NPgY!AT230,WMID!AT230,EMID!AT230,SWALES!AT230,SWEST!AT230,LPN!AT230,SPN!AT230,EPN!AT230,SPD!AT230,SPMW!AT230,SSEH!AT230,SSES!AT230)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AU230,NPgN!AU230,NPgY!AU230,WMID!AU230,EMID!AU230,SWALES!AU230,SWEST!AU230,LPN!AU230,SPN!AU230,EPN!AU230,SPD!AU230,SPMW!AU230,SSEH!AU230,SSES!AU230)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AV230,NPgN!AV230,NPgY!AV230,WMID!AV230,EMID!AV230,SWALES!AV230,SWEST!AV230,LPN!AV230,SPN!AV230,EPN!AV230,SPD!AV230,SPMW!AV230,SSEH!AV230,SSES!AV230)","v":0.25}]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR231,NPgN!AR231,NPgY!AR231,WMID!AR231,EMID!AR231,SWALES!AR231,SWEST!AR231,LPN!AR231,SPN!AR231,EPN!AR231,SPD!AR231,SPMW!AR231,SSEH!AR231,SSES!AR231)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS231,NPgN!AS231,NPgY!AS231,WMID!AS231,EMID!AS231,SWALES!AS231,SWEST!AS231,LPN!AS231,SPN!AS231,EPN!AS231,SPD!AS231,SPMW!AS231,SSEH!AS231,SSES!AS231)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT231,NPgN!AT231,NPgY!AT231,WMID!AT231,EMID!AT231,SWALES!AT231,SWEST!AT231,LPN!AT231,SPN!AT231,EPN!AT231,SPD!AT231,SPMW!AT231,SSEH!AT231,SSES!AT231)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU231,NPgN!AU231,NPgY!AU231,WMID!AU231,EMID!AU231,SWALES!AU231,SWEST!AU231,LPN!AU231,SPN!AU231,EPN!AU231,SPD!AU231,SPMW!AU231,SSEH!AU231,SSES!AU231)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV231,NPgN!AV231,NPgY!AV231,WMID!AV231,EMID!AV231,SWALES!AV231,SWEST!AV231,LPN!AV231,SPN!AV231,EPN!AV231,SPD!AV231,SPMW!AV231,SSEH!AV231,SSES!AV231)","v":0}]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I234,NPgN!I234,NPgY!I234,WMID!I234,EMID!I234,SWALES!I234,SWEST!I234,LPN!I234,SPN!I234,EPN!I234,SPD!I234,SPMW!I234,SSEH!I234,SSES!I234)","v":0.68}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I235,NPgN!I235,NPgY!I235,WMID!I235,EMID!I235,SWALES!I235,SWEST!I235,LPN!I235,SPN!I235,EPN!I235,SPD!I235,SPMW!I235,SSEH!I235,SSES!I235)","v":0.85}]
[]
[null,null,null,null,"Totex Incentive Strength Rate",null,"%","TISt",{"$f":"CHOOSE($B$3,ENWL!I237,NPgN!I237,NPgY!I237,WMID!I237,EMID!I237,SWALES!I237,SWEST!I237,LPN!I237,SPN!I237,EPN!I237,SPD!I237,SPMW!I237,SSEH!I237,SSES!I237)","v":0.49399999999999999}]
[]
[null,"RAV"]
[]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"CHOOSE($B$3,ENWL!I241,NPgN!I241,NPgY!I241,WMID!I241,EMID!I241,SWALES!I241,SWEST!I241,LPN!I241,SPN!I241,EPN!I241,SPD!I241,SPMW!I241,SSEH!I241,SSES!I241)","v":34.633772164543871}]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"CHOOSE($B$3,ENWL!I242,NPgN!I242,NPgY!I242,WMID!I242,EMID!I242,SWALES!I242,SWEST!I242,LPN!I242,SPN!I242,EPN!I242,SPD!I242,SPMW!I242,SSEH!I242,SSES!I242)","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,{"$f":"CHOOSE($B$3,ENWL!I243,NPgN!I243,NPgY!I243,WMID!I243,EMID!I243,SWALES!I243,SWEST!I243,LPN!I243,SPN!I243,EPN!I243,SPD!I243,SPMW!I243,SSEH!I243,SSES!I243)","v":3.5}]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I245,NPgN!I245,NPgY!I245,WMID!I245,EMID!I245,SWALES!I245,SWEST!I245,LPN!I245,SPN!I245,EPN!I245,SPD!I245,SPMW!I245,SSEH!I245,SSES!I245)","v":11}]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K246,NPgN!K246,NPgY!K246,WMID!K246,EMID!K246,SWALES!K246,SWEST!K246,LPN!K246,SPN!K246,EPN!K246,SPD!K246,SPMW!K246,SSEH!K246,SSES!K246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!L246,NPgN!L246,NPgY!L246,WMID!L246,EMID!L246,SWALES!L246,SWEST!L246,LPN!L246,SPN!L246,EPN!L246,SPD!L246,SPMW!L246,SSEH!L246,SSES!L246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!M246,NPgN!M246,NPgY!M246,WMID!M246,EMID!M246,SWALES!M246,SWEST!M246,LPN!M246,SPN!M246,EPN!M246,SPD!M246,SPMW!M246,SSEH!M246,SSES!M246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!N246,NPgN!N246,NPgY!N246,WMID!N246,EMID!N246,SWALES!N246,SWEST!N246,LPN!N246,SPN!N246,EPN!N246,SPD!N246,SPMW!N246,SSEH!N246,SSES!N246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!O246,NPgN!O246,NPgY!O246,WMID!O246,EMID!O246,SWALES!O246,SWEST!O246,LPN!O246,SPN!O246,EPN!O246,SPD!O246,SPMW!O246,SSEH!O246,SSES!O246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!P246,NPgN!P246,NPgY!P246,WMID!P246,EMID!P246,SWALES!P246,SWEST!P246,LPN!P246,SPN!P246,EPN!P246,SPD!P246,SPMW!P246,SSEH!P246,SSES!P246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Q246,NPgN!Q246,NPgY!Q246,WMID!Q246,EMID!Q246,SWALES!Q246,SWEST!Q246,LPN!Q246,SPN!Q246,EPN!Q246,SPD!Q246,SPMW!Q246,SSEH!Q246,SSES!Q246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!R246,NPgN!R246,NPgY!R246,WMID!R246,EMID!R246,SWALES!R246,SWEST!R246,LPN!R246,SPN!R246,EPN!R246,SPD!R246,SPMW!R246,SSEH!R246,SSES!R246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!S246,NPgN!S246,NPgY!S246,WMID!S246,EMID!S246,SWALES!S246,SWEST!S246,LPN!S246,SPN!S246,EPN!S246,SPD!S246,SPMW!S246,SSEH!S246,SSES!S246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!T246,NPgN!T246,NPgY!T246,WMID!T246,EMID!T246,SWALES!T246,SWEST!T246,LPN!T246,SPN!T246,EPN!T246,SPD!T246,SPMW!T246,SSEH!T246,SSES!T246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!U246,NPgN!U246,NPgY!U246,WMID!U246,EMID!U246,SWALES!U246,SWEST!U246,LPN!U246,SPN!U246,EPN!U246,SPD!U246,SPMW!U246,SSEH!U246,SSES!U246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!V246,NPgN!V246,NPgY!V246,WMID!V246,EMID!V246,SWALES!V246,SWEST!V246,LPN!V246,SPN!V246,EPN!V246,SPD!V246,SPMW!V246,SSEH!V246,SSES!V246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!W246,NPgN!W246,NPgY!W246,WMID!W246,EMID!W246,SWALES!W246,SWEST!W246,LPN!W246,SPN!W246,EPN!W246,SPD!W246,SPMW!W246,SSEH!W246,SSES!W246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!X246,NPgN!X246,NPgY!X246,WMID!X246,EMID!X246,SWALES!X246,SWEST!X246,LPN!X246,SPN!X246,EPN!X246,SPD!X246,SPMW!X246,SSEH!X246,SSES!X246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Y246,NPgN!Y246,NPgY!Y246,WMID!Y246,EMID!Y246,SWALES!Y246,SWEST!Y246,LPN!Y246,SPN!Y246,EPN!Y246,SPD!Y246,SPMW!Y246,SSEH!Y246,SSES!Y246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Z246,NPgN!Z246,NPgY!Z246,WMID!Z246,EMID!Z246,SWALES!Z246,SWEST!Z246,LPN!Z246,SPN!Z246,EPN!Z246,SPD!Z246,SPMW!Z246,SSEH!Z246,SSES!Z246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AA246,NPgN!AA246,NPgY!AA246,WMID!AA246,EMID!AA246,SWALES!AA246,SWEST!AA246,LPN!AA246,SPN!AA246,EPN!AA246,SPD!AA246,SPMW!AA246,SSEH!AA246,SSES!AA246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AB246,NPgN!AB246,NPgY!AB246,WMID!AB246,EMID!AB246,SWALES!AB246,SWEST!AB246,LPN!AB246,SPN!AB246,EPN!AB246,SPD!AB246,SPMW!AB246,SSEH!AB246,SSES!AB246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AC246,NPgN!AC246,NPgY!AC246,WMID!AC246,EMID!AC246,SWALES!AC246,SWEST!AC246,LPN!AC246,SPN!AC246,EPN!AC246,SPD!AC246,SPMW!AC246,SSEH!AC246,SSES!AC246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AD246,NPgN!AD246,NPgY!AD246,WMID!AD246,EMID!AD246,SWALES!AD246,SWEST!AD246,LPN!AD246,SPN!AD246,EPN!AD246,SPD!AD246,SPMW!AD246,SSEH!AD246,SSES!AD246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AE246,NPgN!AE246,NPgY!AE246,WMID!AE246,EMID!AE246,SWALES!AE246,SWEST!AE246,LPN!AE246,SPN!AE246,EPN!AE246,SPD!AE246,SPMW!AE246,SSEH!AE246,SSES!AE246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AF246,NPgN!AF246,NPgY!AF246,WMID!AF246,EMID!AF246,SWALES!AF246,SWEST!AF246,LPN!AF246,SPN!AF246,EPN!AF246,SPD!AF246,SPMW!AF246,SSEH!AF246,SSES!AF246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AG246,NPgN!AG246,NPgY!AG246,WMID!AG246,EMID!AG246,SWALES!AG246,SWEST!AG246,LPN!AG246,SPN!AG246,EPN!AG246,SPD!AG246,SPMW!AG246,SSEH!AG246,SSES!AG246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AH246,NPgN!AH246,NPgY!AH246,WMID!AH246,EMID!AH246,SWALES!AH246,SWEST!AH246,LPN!AH246,SPN!AH246,EPN!AH246,SPD!AH246,SPMW!AH246,SSEH!AH246,SSES!AH246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AI246,NPgN!AI246,NPgY!AI246,WMID!AI246,EMID!AI246,SWALES!AI246,SWEST!AI246,LPN!AI246,SPN!AI246,EPN!AI246,SPD!AI246,SPMW!AI246,SSEH!AI246,SSES!AI246)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AJ246,NPgN!AJ246,NPgY!AJ246,WMID!AJ246,EMID!AJ246,SWALES!AJ246,SWEST!AJ246,LPN!AJ246,SPN!AJ246,EPN!AJ246,SPD!AJ246,SPMW!AJ246,SSEH!AJ246,SSES!AJ246)","v":23.125},{"$f":"CHOOSE($B$3,ENWL!AK246,NPgN!AK246,NPgY!AK246,WMID!AK246,EMID!AK246,SWALES!AK246,SWEST!AK246,LPN!AK246,SPN!AK246,EPN!AK246,SPD!AK246,SPMW!AK246,SSEH!AK246,SSES!AK246)","v":26.25},{"$f":"CHOOSE($B$3,ENWL!AL246,NPgN!AL246,NPgY!AL246,WMID!AL246,EMID!AL246,SWALES!AL246,SWEST!AL246,LPN!AL246,SPN!AL246,EPN!AL246,SPD!AL246,SPMW!AL246,SSEH!AL246,SSES!AL246)","v":29.375},{"$f":"CHOOSE($B$3,ENWL!AM246,NPgN!AM246,NPgY!AM246,WMID!AM246,EMID!AM246,SWALES!AM246,SWEST!AM246,LPN!AM246,SPN!AM246,EPN!AM246,SPD!AM246,SPMW!AM246,SSEH!AM246,SSES!AM246)","v":32.5},{"$f":"CHOOSE($B$3,ENWL!AN246,NPgN!AN246,NPgY!AN246,WMID!AN246,EMID!AN246,SWALES!AN246,SWEST!AN246,LPN!AN246,SPN!AN246,EPN!AN246,SPD!AN246,SPMW!AN246,SSEH!AN246,SSES!AN246)","v":35.625},{"$f":"CHOOSE($B$3,ENWL!AO246,NPgN!AO246,NPgY!AO246,WMID!AO246,EMID!AO246,SWALES!AO246,SWEST!AO246,LPN!AO246,SPN!AO246,EPN!AO246,SPD!AO246,SPMW!AO246,SSEH!AO246,SSES!AO246)","v":38.75},{"$f":"CHOOSE($B$3,ENWL!AP246,NPgN!AP246,NPgY!AP246,WMID!AP246,EMID!AP246,SWALES!AP246,SWEST!AP246,LPN!AP246,SPN!AP246,EPN!AP246,SPD!AP246,SPMW!AP246,SSEH!AP246,SSES!AP246)","v":41.875},{"$f":"CHOOSE($B$3,ENWL!AQ246,NPgN!AQ246,NPgY!AQ246,WMID!AQ246,EMID!AQ246,SWALES!AQ246,SWEST!AQ246,LPN!AQ246,SPN!AQ246,EPN!AQ246,SPD!AQ246,SPMW!AQ246,SSEH!AQ246,SSES!AQ246)","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K247,NPgN!K247,NPgY!K247,WMID!K247,EMID!K247,SWALES!K247,SWEST!K247,LPN!K247,SPN!K247,EPN!K247,SPD!K247,SPMW!K247,SSEH!K247,SSES!K247)","v":20},{"$f":"CHOOSE($B$3,ENWL!L247,NPgN!L247,NPgY!L247,WMID!L247,EMID!L247,SWALES!L247,SWEST!L247,LPN!L247,SPN!L247,EPN!L247,SPD!L247,SPMW!L247,SSEH!L247,SSES!L247)","v":20},{"$f":"CHOOSE($B$3,ENWL!M247,NPgN!M247,NPgY!M247,WMID!M247,EMID!M247,SWALES!M247,SWEST!M247,LPN!M247,SPN!M247,EPN!M247,SPD!M247,SPMW!M247,SSEH!M247,SSES!M247)","v":20},{"$f":"CHOOSE($B$3,ENWL!N247,NPgN!N247,NPgY!N247,WMID!N247,EMID!N247,SWALES!N247,SWEST!N247,LPN!N247,SPN!N247,EPN!N247,SPD!N247,SPMW!N247,SSEH!N247,SSES!N247)","v":20},{"$f":"CHOOSE($B$3,ENWL!O247,NPgN!O247,NPgY!O247,WMID!O247,EMID!O247,SWALES!O247,SWEST!O247,LPN!O247,SPN!O247,EPN!O247,SPD!O247,SPMW!O247,SSEH!O247,SSES!O247)","v":20},{"$f":"CHOOSE($B$3,ENWL!P247,NPgN!P247,NPgY!P247,WMID!P247,EMID!P247,SWALES!P247,SWEST!P247,LPN!P247,SPN!P247,EPN!P247,SPD!P247,SPMW!P247,SSEH!P247,SSES!P247)","v":20},{"$f":"CHOOSE($B$3,ENWL!Q247,NPgN!Q247,NPgY!Q247,WMID!Q247,EMID!Q247,SWALES!Q247,SWEST!Q247,LPN!Q247,SPN!Q247,EPN!Q247,SPD!Q247,SPMW!Q247,SSEH!Q247,SSES!Q247)","v":20},{"$f":"CHOOSE($B$3,ENWL!R247,NPgN!R247,NPgY!R247,WMID!R247,EMID!R247,SWALES!R247,SWEST!R247,LPN!R247,SPN!R247,EPN!R247,SPD!R247,SPMW!R247,SSEH!R247,SSES!R247)","v":20},{"$f":"CHOOSE($B$3,ENWL!S247,NPgN!S247,NPgY!S247,WMID!S247,EMID!S247,SWALES!S247,SWEST!S247,LPN!S247,SPN!S247,EPN!S247,SPD!S247,SPMW!S247,SSEH!S247,SSES!S247)","v":20},{"$f":"CHOOSE($B$3,ENWL!T247,NPgN!T247,NPgY!T247,WMID!T247,EMID!T247,SWALES!T247,SWEST!T247,LPN!T247,SPN!T247,EPN!T247,SPD!T247,SPMW!T247,SSEH!T247,SSES!T247)","v":20},{"$f":"CHOOSE($B$3,ENWL!U247,NPgN!U247,NPgY!U247,WMID!U247,EMID!U247,SWALES!U247,SWEST!U247,LPN!U247,SPN!U247,EPN!U247,SPD!U247,SPMW!U247,SSEH!U247,SSES!U247)","v":20},{"$f":"CHOOSE($B$3,ENWL!V247,NPgN!V247,NPgY!V247,WMID!V247,EMID!V247,SWALES!V247,SWEST!V247,LPN!V247,SPN!V247,EPN!V247,SPD!V247,SPMW!V247,SSEH!V247,SSES!V247)","v":20},{"$f":"CHOOSE($B$3,ENWL!W247,NPgN!W247,NPgY!W247,WMID!W247,EMID!W247,SWALES!W247,SWEST!W247,LPN!W247,SPN!W247,EPN!W247,SPD!W247,SPMW!W247,SSEH!W247,SSES!W247)","v":20},{"$f":"CHOOSE($B$3,ENWL!X247,NPgN!X247,NPgY!X247,WMID!X247,EMID!X247,SWALES!X247,SWEST!X247,LPN!X247,SPN!X247,EPN!X247,SPD!X247,SPMW!X247,SSEH!X247,SSES!X247)","v":20},{"$f":"CHOOSE($B$3,ENWL!Y247,NPgN!Y247,NPgY!Y247,WMID!Y247,EMID!Y247,SWALES!Y247,SWEST!Y247,LPN!Y247,SPN!Y247,EPN!Y247,SPD!Y247,SPMW!Y247,SSEH!Y247,SSES!Y247)","v":20},{"$f":"CHOOSE($B$3,ENWL!Z247,NPgN!Z247,NPgY!Z247,WMID!Z247,EMID!Z247,SWALES!Z247,SWEST!Z247,LPN!Z247,SPN!Z247,EPN!Z247,SPD!Z247,SPMW!Z247,SSEH!Z247,SSES!Z247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AA247,NPgN!AA247,NPgY!AA247,WMID!AA247,EMID!AA247,SWALES!AA247,SWEST!AA247,LPN!AA247,SPN!AA247,EPN!AA247,SPD!AA247,SPMW!AA247,SSEH!AA247,SSES!AA247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AB247,NPgN!AB247,NPgY!AB247,WMID!AB247,EMID!AB247,SWALES!AB247,SWEST!AB247,LPN!AB247,SPN!AB247,EPN!AB247,SPD!AB247,SPMW!AB247,SSEH!AB247,SSES!AB247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AC247,NPgN!AC247,NPgY!AC247,WMID!AC247,EMID!AC247,SWALES!AC247,SWEST!AC247,LPN!AC247,SPN!AC247,EPN!AC247,SPD!AC247,SPMW!AC247,SSEH!AC247,SSES!AC247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AD247,NPgN!AD247,NPgY!AD247,WMID!AD247,EMID!AD247,SWALES!AD247,SWEST!AD247,LPN!AD247,SPN!AD247,EPN!AD247,SPD!AD247,SPMW!AD247,SSEH!AD247,SSES!AD247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AE247,NPgN!AE247,NPgY!AE247,WMID!AE247,EMID!AE247,SWALES!AE247,SWEST!AE247,LPN!AE247,SPN!AE247,EPN!AE247,SPD!AE247,SPMW!AE247,SSEH!AE247,SSES!AE247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AF247,NPgN!AF247,NPgY!AF247,WMID!AF247,EMID!AF247,SWALES!AF247,SWEST!AF247,LPN!AF247,SPN!AF247,EPN!AF247,SPD!AF247,SPMW!AF247,SSEH!AF247,SSES!AF247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AG247,NPgN!AG247,NPgY!AG247,WMID!AG247,EMID!AG247,SWALES!AG247,SWEST!AG247,LPN!AG247,SPN!AG247,EPN!AG247,SPD!AG247,SPMW!AG247,SSEH!AG247,SSES!AG247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AH247,NPgN!AH247,NPgY!AH247,WMID!AH247,EMID!AH247,SWALES!AH247,SWEST!AH247,LPN!AH247,SPN!AH247,EPN!AH247,SPD!AH247,SPMW!AH247,SSEH!AH247,SSES!AH247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AI247,NPgN!AI247,NPgY!AI247,WMID!AI247,EMID!AI247,SWALES!AI247,SWEST!AI247,LPN!AI247,SPN!AI247,EPN!AI247,SPD!AI247,SPMW!AI247,SSEH!AI247,SSES!AI247)","v":20},{"$f":"CHOOSE($B$3,ENWL!AJ247,NPgN!AJ247,NPgY!AJ247,WMID!AJ247,EMID!AJ247,SWALES!AJ247,SWEST!AJ247,LPN!AJ247,SPN!AJ247,EPN!AJ247,SPD!AJ247,SPMW!AJ247,SSEH!AJ247,SSES!AJ247)","v":23.125},{"$f":"CHOOSE($B$3,ENWL!AK247,NPgN!AK247,NPgY!AK247,WMID!AK247,EMID!AK247,SWALES!AK247,SWEST!AK247,LPN!AK247,SPN!AK247,EPN!AK247,SPD!AK247,SPMW!AK247,SSEH!AK247,SSES!AK247)","v":26.25},{"$f":"CHOOSE($B$3,ENWL!AL247,NPgN!AL247,NPgY!AL247,WMID!AL247,EMID!AL247,SWALES!AL247,SWEST!AL247,LPN!AL247,SPN!AL247,EPN!AL247,SPD!AL247,SPMW!AL247,SSEH!AL247,SSES!AL247)","v":29.375},{"$f":"CHOOSE($B$3,ENWL!AM247,NPgN!AM247,NPgY!AM247,WMID!AM247,EMID!AM247,SWALES!AM247,SWEST!AM247,LPN!AM247,SPN!AM247,EPN!AM247,SPD!AM247,SPMW!AM247,SSEH!AM247,SSES!AM247)","v":32.5},{"$f":"CHOOSE($B$3,ENWL!AN247,NPgN!AN247,NPgY!AN247,WMID!AN247,EMID!AN247,SWALES!AN247,SWEST!AN247,LPN!AN247,SPN!AN247,EPN!AN247,SPD!AN247,SPMW!AN247,SSEH!AN247,SSES!AN247)","v":35.625},{"$f":"CHOOSE($B$3,ENWL!AO247,NPgN!AO247,NPgY!AO247,WMID!AO247,EMID!AO247,SWALES!AO247,SWEST!AO247,LPN!AO247,SPN!AO247,EPN!AO247,SPD!AO247,SPMW!AO247,SSEH!AO247,SSES!AO247)","v":38.75},{"$f":"CHOOSE($B$3,ENWL!AP247,NPgN!AP247,NPgY!AP247,WMID!AP247,EMID!AP247,SWALES!AP247,SWEST!AP247,LPN!AP247,SPN!AP247,EPN!AP247,SPD!AP247,SPMW!AP247,SSEH!AP247,SSES!AP247)","v":41.875},{"$f":"CHOOSE($B$3,ENWL!AQ247,NPgN!AQ247,NPgY!AQ247,WMID!AQ247,EMID!AQ247,SWALES!AQ247,SWEST!AQ247,LPN!AQ247,SPN!AQ247,EPN!AQ247,SPD!AQ247,SPMW!AQ247,SSEH!AQ247,SSES!AQ247)","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I248,NPgN!I248,NPgY!I248,WMID!I248,EMID!I248,SWALES!I248,SWEST!I248,LPN!I248,SPN!I248,EPN!I248,SPD!I248,SPMW!I248,SSEH!I248,SSES!I248)","v":15}]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I249,NPgN!I249,NPgY!I249,WMID!I249,EMID!I249,SWALES!I249,SWEST!I249,LPN!I249,SPN!I249,EPN!I249,SPD!I249,SPMW!I249,SSEH!I249,SSES!I249)","v":45}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K250,NPgN!K250,NPgY!K250,WMID!K250,EMID!K250,SWALES!K250,SWEST!K250,LPN!K250,SPN!K250,EPN!K250,SPD!K250,SPMW!K250,SSEH!K250,SSES!K250)","v":28.526000944534815},{"$f":"CHOOSE($B$3,ENWL!L250,NPgN!L250,NPgY!L250,WMID!L250,EMID!L250,SWALES!L250,SWEST!L250,LPN!L250,SPN!L250,EPN!L250,SPD!L250,SPMW!L250,SSEH!L250,SSES!L250)","v":69.833132182400178},{"$f":"CHOOSE($B$3,ENWL!M250,NPgN!M250,NPgY!M250,WMID!M250,EMID!M250,SWALES!M250,SWEST!M250,LPN!M250,SPN!M250,EPN!M250,SPD!M250,SPMW!M250,SSEH!M250,SSES!M250)","v":144.48234244634517},{"$f":"CHOOSE($B$3,ENWL!N250,NPgN!N250,NPgY!N250,WMID!N250,EMID!N250,SWALES!N250,SWEST!N250,LPN!N250,SPN!N250,EPN!N250,SPD!N250,SPMW!N250,SSEH!N250,SSES!N250)","v":130.21934197407776},{"$f":"CHOOSE($B$3,ENWL!O250,NPgN!O250,NPgY!O250,WMID!O250,EMID!O250,SWALES!O250,SWEST!O250,LPN!O250,SPN!O250,EPN!O250,SPD!O250,SPMW!O250,SSEH!O250,SSES!O250)","v":129.10793933987514},{"$f":"CHOOSE($B$3,ENWL!P250,NPgN!P250,NPgY!P250,WMID!P250,EMID!P250,SWALES!P250,SWEST!P250,LPN!P250,SPN!P250,EPN!P250,SPD!P250,SPMW!P250,SSEH!P250,SSES!P250)","v":132.25691347011596},{"$f":"CHOOSE($B$3,ENWL!Q250,NPgN!Q250,NPgY!Q250,WMID!Q250,EMID!Q250,SWALES!Q250,SWEST!Q250,LPN!Q250,SPN!Q250,EPN!Q250,SPD!Q250,SPMW!Q250,SSEH!Q250,SSES!Q250)","v":138.18439418586345},{"$f":"CHOOSE($B$3,ENWL!R250,NPgN!R250,NPgY!R250,WMID!R250,EMID!R250,SWALES!R250,SWEST!R250,LPN!R250,SPN!R250,EPN!R250,SPD!R250,SPMW!R250,SSEH!R250,SSES!R250)","v":168.37749908170227},{"$f":"CHOOSE($B$3,ENWL!S250,NPgN!S250,NPgY!S250,WMID!S250,EMID!S250,SWALES!S250,SWEST!S250,LPN!S250,SPN!S250,EPN!S250,SPD!S250,SPMW!S250,SSEH!S250,SSES!S250)","v":180.29446944987433},{"$f":"CHOOSE($B$3,ENWL!T250,NPgN!T250,NPgY!T250,WMID!T250,EMID!T250,SWALES!T250,SWEST!T250,LPN!T250,SPN!T250,EPN!T250,SPD!T250,SPMW!T250,SSEH!T250,SSES!T250)","v":165.71182853848742},{"$f":"CHOOSE($B$3,ENWL!U250,NPgN!U250,NPgY!U250,WMID!U250,EMID!U250,SWALES!U250,SWEST!U250,LPN!U250,SPN!U250,EPN!U250,SPD!U250,SPMW!U250,SSEH!U250,SSES!U250)","v":143.89240198462886},{"$f":"CHOOSE($B$3,ENWL!V250,NPgN!V250,NPgY!V250,WMID!V250,EMID!V250,SWALES!V250,SWEST!V250,LPN!V250,SPN!V250,EPN!V250,SPD!V250,SPMW!V250,SSEH!V250,SSES!V250)","v":131.62425113826984},{"$f":"CHOOSE($B$3,ENWL!W250,NPgN!W250,NPgY!W250,WMID!W250,EMID!W250,SWALES!W250,SWEST!W250,LPN!W250,SPN!W250,EPN!W250,SPD!W250,SPMW!W250,SSEH!W250,SSES!W250)","v":152.1201964892596},{"$f":"CHOOSE($B$3,ENWL!X250,NPgN!X250,NPgY!X250,WMID!X250,EMID!X250,SWALES!X250,SWEST!X250,LPN!X250,SPN!X250,EPN!X250,SPD!X250,SPMW!X250,SSEH!X250,SSES!X250)","v":179.58715805818156},{"$f":"CHOOSE($B$3,ENWL!Y250,NPgN!Y250,NPgY!Y250,WMID!Y250,EMID!Y250,SWALES!Y250,SWEST!Y250,LPN!Y250,SPN!Y250,EPN!Y250,SPD!Y250,SPMW!Y250,SSEH!Y250,SSES!Y250)","v":173.32006211906727},{"$f":"CHOOSE($B$3,ENWL!Z250,NPgN!Z250,NPgY!Z250,WMID!Z250,EMID!Z250,SWALES!Z250,SWEST!Z250,LPN!Z250,SPN!Z250,EPN!Z250,SPD!Z250,SPMW!Z250,SSEH!Z250,SSES!Z250)","v":203.36386369721032},{"$f":"CHOOSE($B$3,ENWL!AA250,NPgN!AA250,NPgY!AA250,WMID!AA250,EMID!AA250,SWALES!AA250,SWEST!AA250,LPN!AA250,SPN!AA250,EPN!AA250,SPD!AA250,SPMW!AA250,SSEH!AA250,SSES!AA250)","v":128.05389332658407},{"$f":"CHOOSE($B$3,ENWL!AB250,NPgN!AB250,NPgY!AB250,WMID!AB250,EMID!AB250,SWALES!AB250,SWEST!AB250,LPN!AB250,SPN!AB250,EPN!AB250,SPD!AB250,SPMW!AB250,SSEH!AB250,SSES!AB250)","v":157.80709395436162},{"$f":"CHOOSE($B$3,ENWL!AC250,NPgN!AC250,NPgY!AC250,WMID!AC250,EMID!AC250,SWALES!AC250,SWEST!AC250,LPN!AC250,SPN!AC250,EPN!AC250,SPD!AC250,SPMW!AC250,SSEH!AC250,SSES!AC250)","v":173.39101420035695},{"$f":"CHOOSE($B$3,ENWL!AD250,NPgN!AD250,NPgY!AD250,WMID!AD250,EMID!AD250,SWALES!AD250,SWEST!AD250,LPN!AD250,SPN!AD250,EPN!AD250,SPD!AD250,SPMW!AD250,SSEH!AD250,SSES!AD250)","v":158.41065966088121},{"$f":"CHOOSE($B$3,ENWL!AE250,NPgN!AE250,NPgY!AE250,WMID!AE250,EMID!AE250,SWALES!AE250,SWEST!AE250,LPN!AE250,SPN!AE250,EPN!AE250,SPD!AE250,SPMW!AE250,SSEH!AE250,SSES!AE250)","v":153.73959941493774},{"$f":"CHOOSE($B$3,ENWL!AF250,NPgN!AF250,NPgY!AF250,WMID!AF250,EMID!AF250,SWALES!AF250,SWEST!AF250,LPN!AF250,SPN!AF250,EPN!AF250,SPD!AF250,SPMW!AF250,SSEH!AF250,SSES!AF250)","v":189.52738762176125},{"$f":"CHOOSE($B$3,ENWL!AG250,NPgN!AG250,NPgY!AG250,WMID!AG250,EMID!AG250,SWALES!AG250,SWEST!AG250,LPN!AG250,SPN!AG250,EPN!AG250,SPD!AG250,SPMW!AG250,SSEH!AG250,SSES!AG250)","v":198.81414272608728},{"$f":"CHOOSE($B$3,ENWL!AH250,NPgN!AH250,NPgY!AH250,WMID!AH250,EMID!AH250,SWALES!AH250,SWEST!AH250,LPN!AH250,SPN!AH250,EPN!AH250,SPD!AH250,SPMW!AH250,SSEH!AH250,SSES!AH250)","v":203.91110785164159},{"$f":"CHOOSE($B$3,ENWL!AI250,NPgN!AI250,NPgY!AI250,WMID!AI250,EMID!AI250,SWALES!AI250,SWEST!AI250,LPN!AI250,SPN!AI250,EPN!AI250,SPD!AI250,SPMW!AI250,SSEH!AI250,SSES!AI250)","v":226.64315013833672}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K251,NPgN!K251,NPgY!K251,WMID!K251,EMID!K251,SWALES!K251,SWEST!K251,LPN!K251,SPN!K251,EPN!K251,SPD!K251,SPMW!K251,SSEH!K251,SSES!K251)","v":0},{"$f":"CHOOSE($B$3,ENWL!L251,NPgN!L251,NPgY!L251,WMID!L251,EMID!L251,SWALES!L251,SWEST!L251,LPN!L251,SPN!L251,EPN!L251,SPD!L251,SPMW!L251,SSEH!L251,SSES!L251)","v":0},{"$f":"CHOOSE($B$3,ENWL!M251,NPgN!M251,NPgY!M251,WMID!M251,EMID!M251,SWALES!M251,SWEST!M251,LPN!M251,SPN!M251,EPN!M251,SPD!M251,SPMW!M251,SSEH!M251,SSES!M251)","v":0},{"$f":"CHOOSE($B$3,ENWL!N251,NPgN!N251,NPgY!N251,WMID!N251,EMID!N251,SWALES!N251,SWEST!N251,LPN!N251,SPN!N251,EPN!N251,SPD!N251,SPMW!N251,SSEH!N251,SSES!N251)","v":0},{"$f":"CHOOSE($B$3,ENWL!O251,NPgN!O251,NPgY!O251,WMID!O251,EMID!O251,SWALES!O251,SWEST!O251,LPN!O251,SPN!O251,EPN!O251,SPD!O251,SPMW!O251,SSEH!O251,SSES!O251)","v":0},{"$f":"CHOOSE($B$3,ENWL!P251,NPgN!P251,NPgY!P251,WMID!P251,EMID!P251,SWALES!P251,SWEST!P251,LPN!P251,SPN!P251,EPN!P251,SPD!P251,SPMW!P251,SSEH!P251,SSES!P251)","v":0},{"$f":"CHOOSE($B$3,ENWL!Q251,NPgN!Q251,NPgY!Q251,WMID!Q251,EMID!Q251,SWALES!Q251,SWEST!Q251,LPN!Q251,SPN!Q251,EPN!Q251,SPD!Q251,SPMW!Q251,SSEH!Q251,SSES!Q251)","v":0},{"$f":"CHOOSE($B$3,ENWL!R251,NPgN!R251,NPgY!R251,WMID!R251,EMID!R251,SWALES!R251,SWEST!R251,LPN!R251,SPN!R251,EPN!R251,SPD!R251,SPMW!R251,SSEH!R251,SSES!R251)","v":0},{"$f":"CHOOSE($B$3,ENWL!S251,NPgN!S251,NPgY!S251,WMID!S251,EMID!S251,SWALES!S251,SWEST!S251,LPN!S251,SPN!S251,EPN!S251,SPD!S251,SPMW!S251,SSEH!S251,SSES!S251)","v":0},{"$f":"CHOOSE($B$3,ENWL!T251,NPgN!T251,NPgY!T251,WMID!T251,EMID!T251,SWALES!T251,SWEST!T251,LPN!T251,SPN!T251,EPN!T251,SPD!T251,SPMW!T251,SSEH!T251,SSES!T251)","v":0},{"$f":"CHOOSE($B$3,ENWL!U251,NPgN!U251,NPgY!U251,WMID!U251,EMID!U251,SWALES!U251,SWEST!U251,LPN!U251,SPN!U251,EPN!U251,SPD!U251,SPMW!U251,SSEH!U251,SSES!U251)","v":0},{"$f":"CHOOSE($B$3,ENWL!V251,NPgN!V251,NPgY!V251,WMID!V251,EMID!V251,SWALES!V251,SWEST!V251,LPN!V251,SPN!V251,EPN!V251,SPD!V251,SPMW!V251,SSEH!V251,SSES!V251)","v":0},{"$f":"CHOOSE($B$3,ENWL!W251,NPgN!W251,NPgY!W251,WMID!W251,EMID!W251,SWALES!W251,SWEST!W251,LPN!W251,SPN!W251,EPN!W251,SPD!W251,SPMW!W251,SSEH!W251,SSES!W251)","v":0},{"$f":"CHOOSE($B$3,ENWL!X251,NPgN!X251,NPgY!X251,WMID!X251,EMID!X251,SWALES!X251,SWEST!X251,LPN!X251,SPN!X251,EPN!X251,SPD!X251,SPMW!X251,SSEH!X251,SSES!X251)","v":0},{"$f":"CHOOSE($B$3,ENWL!Y251,NPgN!Y251,NPgY!Y251,WMID!Y251,EMID!Y251,SWALES!Y251,SWEST!Y251,LPN!Y251,SPN!Y251,EPN!Y251,SPD!Y251,SPMW!Y251,SSEH!Y251,SSES!Y251)","v":0},{"$f":"CHOOSE($B$3,ENWL!Z251,NPgN!Z251,NPgY!Z251,WMID!Z251,EMID!Z251,SWALES!Z251,SWEST!Z251,LPN!Z251,SPN!Z251,EPN!Z251,SPD!Z251,SPMW!Z251,SSEH!Z251,SSES!Z251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AA251,NPgN!AA251,NPgY!AA251,WMID!AA251,EMID!AA251,SWALES!AA251,SWEST!AA251,LPN!AA251,SPN!AA251,EPN!AA251,SPD!AA251,SPMW!AA251,SSEH!AA251,SSES!AA251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AB251,NPgN!AB251,NPgY!AB251,WMID!AB251,EMID!AB251,SWALES!AB251,SWEST!AB251,LPN!AB251,SPN!AB251,EPN!AB251,SPD!AB251,SPMW!AB251,SSEH!AB251,SSES!AB251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AC251,NPgN!AC251,NPgY!AC251,WMID!AC251,EMID!AC251,SWALES!AC251,SWEST!AC251,LPN!AC251,SPN!AC251,EPN!AC251,SPD!AC251,SPMW!AC251,SSEH!AC251,SSES!AC251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AD251,NPgN!AD251,NPgY!AD251,WMID!AD251,EMID!AD251,SWALES!AD251,SWEST!AD251,LPN!AD251,SPN!AD251,EPN!AD251,SPD!AD251,SPMW!AD251,SSEH!AD251,SSES!AD251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AE251,NPgN!AE251,NPgY!AE251,WMID!AE251,EMID!AE251,SWALES!AE251,SWEST!AE251,LPN!AE251,SPN!AE251,EPN!AE251,SPD!AE251,SPMW!AE251,SSEH!AE251,SSES!AE251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AF251,NPgN!AF251,NPgY!AF251,WMID!AF251,EMID!AF251,SWALES!AF251,SWEST!AF251,LPN!AF251,SPN!AF251,EPN!AF251,SPD!AF251,SPMW!AF251,SSEH!AF251,SSES!AF251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AG251,NPgN!AG251,NPgY!AG251,WMID!AG251,EMID!AG251,SWALES!AG251,SWEST!AG251,LPN!AG251,SPN!AG251,EPN!AG251,SPD!AG251,SPMW!AG251,SSEH!AG251,SSES!AG251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AH251,NPgN!AH251,NPgY!AH251,WMID!AH251,EMID!AH251,SWALES!AH251,SWEST!AH251,LPN!AH251,SPN!AH251,EPN!AH251,SPD!AH251,SPMW!AH251,SSEH!AH251,SSES!AH251)","v":0},{"$f":"CHOOSE($B$3,ENWL!AI251,NPgN!AI251,NPgY!AI251,WMID!AI251,EMID!AI251,SWALES!AI251,SWEST!AI251,LPN!AI251,SPN!AI251,EPN!AI251,SPD!AI251,SPMW!AI251,SSEH!AI251,SSES!AI251)","v":0}]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AH252,NPgN!AH252,NPgY!AH252,WMID!AH252,EMID!AH252,SWALES!AH252,SWEST!AH252,LPN!AH252,SPN!AH252,EPN!AH252,SPD!AH252,SPMW!AH252,SSEH!AH252,SSES!AH252)","v":-0.40331059103414102},{"$f":"CHOOSE($B$3,ENWL!AI252,NPgN!AI252,NPgY!AI252,WMID!AI252,EMID!AI252,SWALES!AI252,SWEST!AI252,LPN!AI252,SPN!AI252,EPN!AI252,SPD!AI252,SPMW!AI252,SSEH!AI252,SSES!AI252)","v":-5.3845333762148337}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",{"$f":"CHOOSE($B$3,ENWL!I256,NPgN!I256,NPgY!I256,WMID!I256,EMID!I256,SWALES!I256,SWEST!I256,LPN!I256,SPN!I256,EPN!I256,SPD!I256,SPMW!I256,SSEH!I256,SSES!I256)","v":0.6}]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"CHOOSE($B$3,ENWL!I257,NPgN!I257,NPgY!I257,WMID!I257,EMID!I257,SWALES!I257,SWEST!I257,LPN!I257,SPN!I257,EPN!I257,SPD!I257,SPMW!I257,SSEH!I257,SSES!I257)","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"CHOOSE($B$3,ENWL!I258,NPgN!I258,NPgY!I258,WMID!I258,EMID!I258,SWALES!I258,SWEST!I258,LPN!I258,SPN!I258,EPN!I258,SPD!I258,SPMW!I258,SSEH!I258,SSES!I258)","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"CHOOSE($B$3,ENWL!I259,NPgN!I259,NPgY!I259,WMID!I259,EMID!I259,SWALES!I259,SWEST!I259,LPN!I259,SPN!I259,EPN!I259,SPD!I259,SPMW!I259,SSEH!I259,SSES!I259)","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"CHOOSE($B$3,ENWL!I260,NPgN!I260,NPgY!I260,WMID!I260,EMID!I260,SWALES!I260,SWEST!I260,LPN!I260,SPN!I260,EPN!I260,SPD!I260,SPMW!I260,SSEH!I260,SSES!I260)","v":1}]
[]
[null,"Calculation of Forecasting Penalty"]
[]
[null,null,null,null,"Calculated base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m real","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ264,NPgN!AQ264,NPgY!AQ264,WMID!AQ264,EMID!AQ264,SWALES!AQ264,SWEST!AQ264,LPN!AQ264,SPN!AQ264,EPN!AQ264,SPD!AQ264,SPMW!AQ264,SSEH!AQ264,SSES!AQ264)","v":0}]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR265,NPgN!AR265,NPgY!AR265,WMID!AR265,EMID!AR265,SWALES!AR265,SWEST!AR265,LPN!AR265,SPN!AR265,EPN!AR265,SPD!AR265,SPMW!AR265,SSEH!AR265,SSES!AR265)","v":540.74432200000001},{"$f":"CHOOSE($B$3,ENWL!AS265,NPgN!AS265,NPgY!AS265,WMID!AS265,EMID!AS265,SWALES!AS265,SWEST!AS265,LPN!AS265,SPN!AS265,EPN!AS265,SPD!AS265,SPMW!AS265,SSEH!AS265,SSES!AS265)","v":591.86584300000004},{"$f":"CHOOSE($B$3,ENWL!AT265,NPgN!AT265,NPgY!AT265,WMID!AT265,EMID!AT265,SWALES!AT265,SWEST!AT265,LPN!AT265,SPN!AT265,EPN!AT265,SPD!AT265,SPMW!AT265,SSEH!AT265,SSES!AT265)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU265,NPgN!AU265,NPgY!AU265,WMID!AU265,EMID!AU265,SWALES!AU265,SWEST!AU265,LPN!AU265,SPN!AU265,EPN!AU265,SPD!AU265,SPMW!AU265,SSEH!AU265,SSES!AU265)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV265,NPgN!AV265,NPgY!AV265,WMID!AV265,EMID!AV265,SWALES!AV265,SWEST!AV265,LPN!AV265,SPN!AV265,EPN!AV265,SPD!AV265,SPMW!AV265,SSEH!AV265,SSES!AV265)","v":0}]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR266,NPgN!AR266,NPgY!AR266,WMID!AR266,EMID!AR266,SWALES!AR266,SWEST!AR266,LPN!AR266,SPN!AR266,EPN!AR266,SPD!AR266,SPMW!AR266,SSEH!AR266,SSES!AR266)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS266,NPgN!AS266,NPgY!AS266,WMID!AS266,EMID!AS266,SWALES!AS266,SWEST!AS266,LPN!AS266,SPN!AS266,EPN!AS266,SPD!AS266,SPMW!AS266,SSEH!AS266,SSES!AS266)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT266,NPgN!AT266,NPgY!AT266,WMID!AT266,EMID!AT266,SWALES!AT266,SWEST!AT266,LPN!AT266,SPN!AT266,EPN!AT266,SPD!AT266,SPMW!AT266,SSEH!AT266,SSES!AT266)","v":668.77982567635831},{"$f":"CHOOSE($B$3,ENWL!AU266,NPgN!AU266,NPgY!AU266,WMID!AU266,EMID!AU266,SWALES!AU266,SWEST!AU266,LPN!AU266,SPN!AU266,EPN!AU266,SPD!AU266,SPMW!AU266,SSEH!AU266,SSES!AU266)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV266,NPgN!AV266,NPgY!AV266,WMID!AV266,EMID!AV266,SWALES!AV266,SWEST!AV266,LPN!AV266,SPN!AV266,EPN!AV266,SPD!AV266,SPMW!AV266,SSEH!AV266,SSES!AV266)","v":0}]
[null,null,null,null,"Base Revenue (as published)",null,"£m real","BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ267,NPgN!AQ267,NPgY!AQ267,WMID!AQ267,EMID!AQ267,SWALES!AQ267,SWEST!AQ267,LPN!AQ267,SPN!AQ267,EPN!AQ267,SPD!AQ267,SPMW!AQ267,SSEH!AQ267,SSES!AQ267)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR267,NPgN!AR267,NPgY!AR267,WMID!AR267,EMID!AR267,SWALES!AR267,SWEST!AR267,LPN!AR267,SPN!AR267,EPN!AR267,SPD!AR267,SPMW!AR267,SSEH!AR267,SSES!AR267)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS267,NPgN!AS267,NPgY!AS267,WMID!AS267,EMID!AS267,SWALES!AS267,SWEST!AS267,LPN!AS267,SPN!AS267,EPN!AS267,SPD!AS267,SPMW!AS267,SSEH!AS267,SSES!AS267)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT267,NPgN!AT267,NPgY!AT267,WMID!AT267,EMID!AT267,SWALES!AT267,SWEST!AT267,LPN!AT267,SPN!AT267,EPN!AT267,SPD!AT267,SPMW!AT267,SSEH!AT267,SSES!AT267)","v":401.44586337161212},{"$f":"CHOOSE($B$3,ENWL!AU267,NPgN!AU267,NPgY!AU267,WMID!AU267,EMID!AU267,SWALES!AU267,SWEST!AU267,LPN!AU267,SPN!AU267,EPN!AU267,SPD!AU267,SPMW!AU267,SSEH!AU267,SSES!AU267)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV267,NPgN!AV267,NPgY!AV267,WMID!AV267,EMID!AV267,SWALES!AV267,SWEST!AV267,LPN!AV267,SPN!AV267,EPN!AV267,SPD!AV267,SPMW!AV267,SSEH!AV267,SSES!AV267)","v":0}]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR268,NPgN!AR268,NPgY!AR268,WMID!AR268,EMID!AR268,SWALES!AR268,SWEST!AR268,LPN!AR268,SPN!AR268,EPN!AR268,SPD!AR268,SPMW!AR268,SSEH!AR268,SSES!AR268)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS268,NPgN!AS268,NPgY!AS268,WMID!AS268,EMID!AS268,SWALES!AS268,SWEST!AS268,LPN!AS268,SPN!AS268,EPN!AS268,SPD!AS268,SPMW!AS268,SSEH!AS268,SSES!AS268)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT268,NPgN!AT268,NPgY!AT268,WMID!AT268,EMID!AT268,SWALES!AT268,SWEST!AT268,LPN!AT268,SPN!AT268,EPN!AT268,SPD!AT268,SPMW!AT268,SSEH!AT268,SSES!AT268)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU268,NPgN!AU268,NPgY!AU268,WMID!AU268,EMID!AU268,SWALES!AU268,SWEST!AU268,LPN!AU268,SPN!AU268,EPN!AU268,SPD!AU268,SPMW!AU268,SSEH!AU268,SSES!AU268)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV268,NPgN!AV268,NPgY!AV268,WMID!AV268,EMID!AV268,SWALES!AV268,SWEST!AV268,LPN!AV268,SPN!AV268,EPN!AV268,SPD!AV268,SPMW!AV268,SSEH!AV268,SSES!AV268)","v":0}]
[null,null,null,null,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR269,NPgN!AR269,NPgY!AR269,WMID!AR269,EMID!AR269,SWALES!AR269,SWEST!AR269,LPN!AR269,SPN!AR269,EPN!AR269,SPD!AR269,SPMW!AR269,SSEH!AR269,SSES!AR269)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS269,NPgN!AS269,NPgY!AS269,WMID!AS269,EMID!AS269,SWALES!AS269,SWEST!AS269,LPN!AS269,SPN!AS269,EPN!AS269,SPD!AS269,SPMW!AS269,SSEH!AS269,SSES!AS269)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT269,NPgN!AT269,NPgY!AT269,WMID!AT269,EMID!AT269,SWALES!AT269,SWEST!AT269,LPN!AT269,SPN!AT269,EPN!AT269,SPD!AT269,SPMW!AT269,SSEH!AT269,SSES!AT269)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU269,NPgN!AU269,NPgY!AU269,WMID!AU269,EMID!AU269,SWALES!AU269,SWEST!AU269,LPN!AU269,SPN!AU269,EPN!AU269,SPD!AU269,SPMW!AU269,SSEH!AU269,SSES!AU269)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV269,NPgN!AV269,NPgY!AV269,WMID!AV269,EMID!AV269,SWALES!AV269,SWEST!AV269,LPN!AV269,SPN!AV269,EPN!AV269,SPD!AV269,SPMW!AV269,SSEH!AV269,SSES!AV269)","v":0}]
[null,null,null,null,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ270,NPgN!AQ270,NPgY!AQ270,WMID!AQ270,EMID!AQ270,SWALES!AQ270,SWEST!AQ270,LPN!AQ270,SPN!AQ270,EPN!AQ270,SPD!AQ270,SPMW!AQ270,SSEH!AQ270,SSES!AQ270)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR270,NPgN!AR270,NPgY!AR270,WMID!AR270,EMID!AR270,SWALES!AR270,SWEST!AR270,LPN!AR270,SPN!AR270,EPN!AR270,SPD!AR270,SPMW!AR270,SSEH!AR270,SSES!AR270)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS270,NPgN!AS270,NPgY!AS270,WMID!AS270,EMID!AS270,SWALES!AS270,SWEST!AS270,LPN!AS270,SPN!AS270,EPN!AS270,SPD!AS270,SPMW!AS270,SSEH!AS270,SSES!AS270)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT270,NPgN!AT270,NPgY!AT270,WMID!AT270,EMID!AT270,SWALES!AT270,SWEST!AT270,LPN!AT270,SPN!AT270,EPN!AT270,SPD!AT270,SPMW!AT270,SSEH!AT270,SSES!AT270)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU270,NPgN!AU270,NPgY!AU270,WMID!AU270,EMID!AU270,SWALES!AU270,SWEST!AU270,LPN!AU270,SPN!AU270,EPN!AU270,SPD!AU270,SPMW!AU270,SSEH!AU270,SSES!AU270)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV270,NPgN!AV270,NPgY!AV270,WMID!AV270,EMID!AV270,SWALES!AV270,SWEST!AV270,LPN!AV270,SPN!AV270,EPN!AV270,SPD!AV270,SPMW!AV270,SSEH!AV270,SSES!AV270)","v":0}]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ271,NPgN!AQ271,NPgY!AQ271,WMID!AQ271,EMID!AQ271,SWALES!AQ271,SWEST!AQ271,LPN!AQ271,SPN!AQ271,EPN!AQ271,SPD!AQ271,SPMW!AQ271,SSEH!AQ271,SSES!AQ271)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR271,NPgN!AR271,NPgY!AR271,WMID!AR271,EMID!AR271,SWALES!AR271,SWEST!AR271,LPN!AR271,SPN!AR271,EPN!AR271,SPD!AR271,SPMW!AR271,SSEH!AR271,SSES!AR271)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS271,NPgN!AS271,NPgY!AS271,WMID!AS271,EMID!AS271,SWALES!AS271,SWEST!AS271,LPN!AS271,SPN!AS271,EPN!AS271,SPD!AS271,SPMW!AS271,SSEH!AS271,SSES!AS271)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT271,NPgN!AT271,NPgY!AT271,WMID!AT271,EMID!AT271,SWALES!AT271,SWEST!AT271,LPN!AT271,SPN!AT271,EPN!AT271,SPD!AT271,SPMW!AT271,SSEH!AT271,SSES!AT271)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU271,NPgN!AU271,NPgY!AU271,WMID!AU271,EMID!AU271,SWALES!AU271,SWEST!AU271,LPN!AU271,SPN!AU271,EPN!AU271,SPD!AU271,SPMW!AU271,SSEH!AU271,SSES!AU271)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV271,NPgN!AV271,NPgY!AV271,WMID!AV271,EMID!AV271,SWALES!AV271,SWEST!AV271,LPN!AV271,SPN!AV271,EPN!AV271,SPD!AV271,SPMW!AV271,SSEH!AV271,SSES!AV271)","v":0}]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I272,NPgN!I272,NPgY!I272,WMID!I272,EMID!I272,SWALES!I272,SWEST!I272,LPN!I272,SPN!I272,EPN!I272,SPD!I272,SPMW!I272,SSEH!I272,SSES!I272)","v":0.06}]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I273,NPgN!I273,NPgY!I273,WMID!I273,EMID!I273,SWALES!I273,SWEST!I273,LPN!I273,SPN!I273,EPN!I273,SPD!I273,SPMW!I273,SSEH!I273,SSES!I273)","v":1.15E-2}]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I274,NPgN!I274,NPgY!I274,WMID!I274,EMID!I274,SWALES!I274,SWEST!I274,LPN!I274,SPN!I274,EPN!I274,SPD!I274,SPMW!I274,SSEH!I274,SSES!I274)","v":1.15E-2}]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV278,NPgN!AV278,NPgY!AV278,WMID!AV278,EMID!AV278,SWALES!AV278,SWEST!AV278,LPN!AV278,SPN!AV278,EPN!AV278,SPD!AV278,SPMW!AV278,SSEH!AV278,SSES!AV278)","v":0}]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR279,NPgN!AR279,NPgY!AR279,WMID!AR279,EMID!AR279,SWALES!AR279,SWEST!AR279,LPN!AR279,SPN!AR279,EPN!AR279,SPD!AR279,SPMW!AR279,SSEH!AR279,SSES!AR279)","v":0},{"$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$3,ENWL!AV279,NPgN!AV279,NPgY!AV279,WMID!AV279,EMID!AV279,SWALES!AV279,SWEST!AV279,LPN!AV279,SPN!AV279,EPN!AV279,SPD!AV279,SPMW!AV279,SSEH!AV279,SSES!AV279)","v":0}]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR280,NPgN!AR280,NPgY!AR280,WMID!AR280,EMID!AR280,SWALES!AR280,SWEST!AR280,LPN!AR280,SPN!AR280,EPN!AR280,SPD!AR280,SPMW!AR280,SSEH!AR280,SSES!AR280)","v":0},{"$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$3,ENWL!AV280,NPgN!AV280,NPgY!AV280,WMID!AV280,EMID!AV280,SWALES!AV280,SWEST!AV280,LPN!AV280,SPN!AV280,EPN!AV280,SPD!AV280,SPMW!AV280,SSEH!AV280,SSES!AV280)","v":0}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR281,NPgN!AR281,NPgY!AR281,WMID!AR281,EMID!AR281,SWALES!AR281,SWEST!AR281,LPN!AR281,SPN!AR281,EPN!AR281,SPD!AR281,SPMW!AR281,SSEH!AR281,SSES!AR281)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS281,NPgN!AS281,NPgY!AS281,WMID!AS281,EMID!AS281,SWALES!AS281,SWEST!AS281,LPN!AS281,SPN!AS281,EPN!AS281,SPD!AS281,SPMW!AS281,SSEH!AS281,SSES!AS281)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT281,NPgN!AT281,NPgY!AT281,WMID!AT281,EMID!AT281,SWALES!AT281,SWEST!AT281,LPN!AT281,SPN!AT281,EPN!AT281,SPD!AT281,SPMW!AT281,SSEH!AT281,SSES!AT281)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU281,NPgN!AU281,NPgY!AU281,WMID!AU281,EMID!AU281,SWALES!AU281,SWEST!AU281,LPN!AU281,SPN!AU281,EPN!AU281,SPD!AU281,SPMW!AU281,SSEH!AU281,SSES!AU281)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV281,NPgN!AV281,NPgY!AV281,WMID!AV281,EMID!AV281,SWALES!AV281,SWEST!AV281,LPN!AV281,SPN!AV281,EPN!AV281,SPD!AV281,SPMW!AV281,SSEH!AV281,SSES!AV281)","v":0}]
[]
[null,null,null,null,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR283,NPgN!AR283,NPgY!AR283,WMID!AR283,EMID!AR283,SWALES!AR283,SWEST!AR283,LPN!AR283,SPN!AR283,EPN!AR283,SPD!AR283,SPMW!AR283,SSEH!AR283,SSES!AR283)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS283,NPgN!AS283,NPgY!AS283,WMID!AS283,EMID!AS283,SWALES!AS283,SWEST!AS283,LPN!AS283,SPN!AS283,EPN!AS283,SPD!AS283,SPMW!AS283,SSEH!AS283,SSES!AS283)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT283,NPgN!AT283,NPgY!AT283,WMID!AT283,EMID!AT283,SWALES!AT283,SWEST!AT283,LPN!AT283,SPN!AT283,EPN!AT283,SPD!AT283,SPMW!AT283,SSEH!AT283,SSES!AT283)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU283,NPgN!AU283,NPgY!AU283,WMID!AU283,EMID!AU283,SWALES!AU283,SWEST!AU283,LPN!AU283,SPN!AU283,EPN!AU283,SPD!AU283,SPMW!AU283,SSEH!AU283,SSES!AU283)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV283,NPgN!AV283,NPgY!AV283,WMID!AV283,EMID!AV283,SWALES!AV283,SWEST!AV283,LPN!AV283,SPN!AV283,EPN!AV283,SPD!AV283,SPMW!AV283,SSEH!AV283,SSES!AV283)","v":0}]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR284,NPgN!AR284,NPgY!AR284,WMID!AR284,EMID!AR284,SWALES!AR284,SWEST!AR284,LPN!AR284,SPN!AR284,EPN!AR284,SPD!AR284,SPMW!AR284,SSEH!AR284,SSES!AR284)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS284,NPgN!AS284,NPgY!AS284,WMID!AS284,EMID!AS284,SWALES!AS284,SWEST!AS284,LPN!AS284,SPN!AS284,EPN!AS284,SPD!AS284,SPMW!AS284,SSEH!AS284,SSES!AS284)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT284,NPgN!AT284,NPgY!AT284,WMID!AT284,EMID!AT284,SWALES!AT284,SWEST!AT284,LPN!AT284,SPN!AT284,EPN!AT284,SPD!AT284,SPMW!AT284,SSEH!AT284,SSES!AT284)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU284,NPgN!AU284,NPgY!AU284,WMID!AU284,EMID!AU284,SWALES!AU284,SWEST!AU284,LPN!AU284,SPN!AU284,EPN!AU284,SPD!AU284,SPMW!AU284,SSEH!AU284,SSES!AU284)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV284,NPgN!AV284,NPgY!AV284,WMID!AV284,EMID!AV284,SWALES!AV284,SWEST!AV284,LPN!AV284,SPN!AV284,EPN!AV284,SPD!AV284,SPMW!AV284,SSEH!AV284,SSES!AV284)","v":0}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR286,NPgN!AR286,NPgY!AR286,WMID!AR286,EMID!AR286,SWALES!AR286,SWEST!AR286,LPN!AR286,SPN!AR286,EPN!AR286,SPD!AR286,SPMW!AR286,SSEH!AR286,SSES!AR286)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AS286,NPgN!AS286,NPgY!AS286,WMID!AS286,EMID!AS286,SWALES!AS286,SWEST!AS286,LPN!AS286,SPN!AS286,EPN!AS286,SPD!AS286,SPMW!AS286,SSEH!AS286,SSES!AS286)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AT286,NPgN!AT286,NPgY!AT286,WMID!AT286,EMID!AT286,SWALES!AT286,SWEST!AT286,LPN!AT286,SPN!AT286,EPN!AT286,SPD!AT286,SPMW!AT286,SSEH!AT286,SSES!AT286)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AU286,NPgN!AU286,NPgY!AU286,WMID!AU286,EMID!AU286,SWALES!AU286,SWEST!AU286,LPN!AU286,SPN!AU286,EPN!AU286,SPD!AU286,SPMW!AU286,SSEH!AU286,SSES!AU286)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AV286,NPgN!AV286,NPgY!AV286,WMID!AV286,EMID!AV286,SWALES!AV286,SWEST!AV286,LPN!AV286,SPN!AV286,EPN!AV286,SPD!AV286,SPMW!AV286,SSEH!AV286,SSES!AV286)","v":0.25}]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR287,NPgN!AR287,NPgY!AR287,WMID!AR287,EMID!AR287,SWALES!AR287,SWEST!AR287,LPN!AR287,SPN!AR287,EPN!AR287,SPD!AR287,SPMW!AR287,SSEH!AR287,SSES!AR287)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AS287,NPgN!AS287,NPgY!AS287,WMID!AS287,EMID!AS287,SWALES!AS287,SWEST!AS287,LPN!AS287,SPN!AS287,EPN!AS287,SPD!AS287,SPMW!AS287,SSEH!AS287,SSES!AS287)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AT287,NPgN!AT287,NPgY!AT287,WMID!AT287,EMID!AT287,SWALES!AT287,SWEST!AT287,LPN!AT287,SPN!AT287,EPN!AT287,SPD!AT287,SPMW!AT287,SSEH!AT287,SSES!AT287)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AU287,NPgN!AU287,NPgY!AU287,WMID!AU287,EMID!AU287,SWALES!AU287,SWEST!AU287,LPN!AU287,SPN!AU287,EPN!AU287,SPD!AU287,SPMW!AU287,SSEH!AU287,SSES!AU287)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AV287,NPgN!AV287,NPgY!AV287,WMID!AV287,EMID!AV287,SWALES!AV287,SWEST!AV287,LPN!AV287,SPN!AV287,EPN!AV287,SPD!AV287,SPMW!AV287,SSEH!AV287,SSES!AV287)","v":0.18}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR288,NPgN!AR288,NPgY!AR288,WMID!AR288,EMID!AR288,SWALES!AR288,SWEST!AR288,LPN!AR288,SPN!AR288,EPN!AR288,SPD!AR288,SPMW!AR288,SSEH!AR288,SSES!AR288)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AS288,NPgN!AS288,NPgY!AS288,WMID!AS288,EMID!AS288,SWALES!AS288,SWEST!AS288,LPN!AS288,SPN!AS288,EPN!AS288,SPD!AS288,SPMW!AS288,SSEH!AS288,SSES!AS288)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AT288,NPgN!AT288,NPgY!AT288,WMID!AT288,EMID!AT288,SWALES!AT288,SWEST!AT288,LPN!AT288,SPN!AT288,EPN!AT288,SPD!AT288,SPMW!AT288,SSEH!AT288,SSES!AT288)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AU288,NPgN!AU288,NPgY!AU288,WMID!AU288,EMID!AU288,SWALES!AU288,SWEST!AU288,LPN!AU288,SPN!AU288,EPN!AU288,SPD!AU288,SPMW!AU288,SSEH!AU288,SSES!AU288)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AV288,NPgN!AV288,NPgY!AV288,WMID!AV288,EMID!AV288,SWALES!AV288,SWEST!AV288,LPN!AV288,SPN!AV288,EPN!AV288,SPD!AV288,SPMW!AV288,SSEH!AV288,SSES!AV288)","v":0.06}]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR289,NPgN!AR289,NPgY!AR289,WMID!AR289,EMID!AR289,SWALES!AR289,SWEST!AR289,LPN!AR289,SPN!AR289,EPN!AR289,SPD!AR289,SPMW!AR289,SSEH!AR289,SSES!AR289)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AS289,NPgN!AS289,NPgY!AS289,WMID!AS289,EMID!AS289,SWALES!AS289,SWEST!AS289,LPN!AS289,SPN!AS289,EPN!AS289,SPD!AS289,SPMW!AS289,SSEH!AS289,SSES!AS289)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AT289,NPgN!AT289,NPgY!AT289,WMID!AT289,EMID!AT289,SWALES!AT289,SWEST!AT289,LPN!AT289,SPN!AT289,EPN!AT289,SPD!AT289,SPMW!AT289,SSEH!AT289,SSES!AT289)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AU289,NPgN!AU289,NPgY!AU289,WMID!AU289,EMID!AU289,SWALES!AU289,SWEST!AU289,LPN!AU289,SPN!AU289,EPN!AU289,SPD!AU289,SPMW!AU289,SSEH!AU289,SSES!AU289)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AV289,NPgN!AV289,NPgY!AV289,WMID!AV289,EMID!AV289,SWALES!AV289,SWEST!AV289,LPN!AV289,SPN!AV289,EPN!AV289,SPD!AV289,SPMW!AV289,SSEH!AV289,SSES!AV289)","v":0.03}]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR290,NPgN!AR290,NPgY!AR290,WMID!AR290,EMID!AR290,SWALES!AR290,SWEST!AR290,LPN!AR290,SPN!AR290,EPN!AR290,SPD!AR290,SPMW!AR290,SSEH!AR290,SSES!AR290)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AS290,NPgN!AS290,NPgY!AS290,WMID!AS290,EMID!AS290,SWALES!AS290,SWEST!AS290,LPN!AS290,SPN!AS290,EPN!AS290,SPD!AS290,SPMW!AS290,SSEH!AS290,SSES!AS290)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AT290,NPgN!AT290,NPgY!AT290,WMID!AT290,EMID!AT290,SWALES!AT290,SWEST!AT290,LPN!AT290,SPN!AT290,EPN!AT290,SPD!AT290,SPMW!AT290,SSEH!AT290,SSES!AT290)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AU290,NPgN!AU290,NPgY!AU290,WMID!AU290,EMID!AU290,SWALES!AU290,SWEST!AU290,LPN!AU290,SPN!AU290,EPN!AU290,SPD!AU290,SPMW!AU290,SSEH!AU290,SSES!AU290)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AV290,NPgN!AV290,NPgY!AV290,WMID!AV290,EMID!AV290,SWALES!AV290,SWEST!AV290,LPN!AV290,SPN!AV290,EPN!AV290,SPD!AV290,SPMW!AV290,SSEH!AV290,SSES!AV290)","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR292,NPgN!AR292,NPgY!AR292,WMID!AR292,EMID!AR292,SWALES!AR292,SWEST!AR292,LPN!AR292,SPN!AR292,EPN!AR292,SPD!AR292,SPMW!AR292,SSEH!AR292,SSES!AR292)","v":1.4366690915062783},{"$f":"CHOOSE($B$3,ENWL!AS292,NPgN!AS292,NPgY!AS292,WMID!AS292,EMID!AS292,SWALES!AS292,SWEST!AS292,LPN!AS292,SPN!AS292,EPN!AS292,SPD!AS292,SPMW!AS292,SSEH!AS292,SSES!AS292)","v":1.3797759532786635},{"$f":"CHOOSE($B$3,ENWL!AT292,NPgN!AT292,NPgY!AT292,WMID!AT292,EMID!AT292,SWALES!AT292,SWEST!AT292,LPN!AT292,SPN!AT292,EPN!AT292,SPD!AT292,SPMW!AT292,SSEH!AT292,SSES!AT292)","v":1.2994160329983981},{"$f":"CHOOSE($B$3,ENWL!AU292,NPgN!AU292,NPgY!AU292,WMID!AU292,EMID!AU292,SWALES!AU292,SWEST!AU292,LPN!AU292,SPN!AU292,EPN!AU292,SPD!AU292,SPMW!AU292,SSEH!AU292,SSES!AU292)","v":1.2615281568238033},{"$f":"CHOOSE($B$3,ENWL!AV292,NPgN!AV292,NPgY!AV292,WMID!AV292,EMID!AV292,SWALES!AV292,SWEST!AV292,LPN!AV292,SPN!AV292,EPN!AV292,SPD!AV292,SPMW!AV292,SSEH!AV292,SSES!AV292)","v":1.2611798067947679}]
[null,null,null,null,"Notional gearing for tax clawback gearing level test",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR293,NPgN!AR293,NPgY!AR293,WMID!AR293,EMID!AR293,SWALES!AR293,SWEST!AR293,LPN!AR293,SPN!AR293,EPN!AR293,SPD!AR293,SPMW!AR293,SSEH!AR293,SSES!AR293)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AS293,NPgN!AS293,NPgY!AS293,WMID!AS293,EMID!AS293,SWALES!AS293,SWEST!AS293,LPN!AS293,SPN!AS293,EPN!AS293,SPD!AS293,SPMW!AS293,SSEH!AS293,SSES!AS293)","v":0.64},{"$f":"CHOOSE($B$3,ENWL!AT293,NPgN!AT293,NPgY!AT293,WMID!AT293,EMID!AT293,SWALES!AT293,SWEST!AT293,LPN!AT293,SPN!AT293,EPN!AT293,SPD!AT293,SPMW!AT293,SSEH!AT293,SSES!AT293)","v":0.63},{"$f":"CHOOSE($B$3,ENWL!AU293,NPgN!AU293,NPgY!AU293,WMID!AU293,EMID!AU293,SWALES!AU293,SWEST!AU293,LPN!AU293,SPN!AU293,EPN!AU293,SPD!AU293,SPMW!AU293,SSEH!AU293,SSES!AU293)","v":0.61},{"$f":"CHOOSE($B$3,ENWL!AV293,NPgN!AV293,NPgY!AV293,WMID!AV293,EMID!AV293,SWALES!AV293,SWEST!AV293,LPN!AV293,SPN!AV293,EPN!AV293,SPD!AV293,SPMW!AV293,SSEH!AV293,SSES!AV293)","v":0.6}]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR296,NPgN!AR296,NPgY!AR296,WMID!AR296,EMID!AR296,SWALES!AR296,SWEST!AR296,LPN!AR296,SPN!AR296,EPN!AR296,SPD!AR296,SPMW!AR296,SSEH!AR296,SSES!AR296)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AS296,NPgN!AS296,NPgY!AS296,WMID!AS296,EMID!AS296,SWALES!AS296,SWEST!AS296,LPN!AS296,SPN!AS296,EPN!AS296,SPD!AS296,SPMW!AS296,SSEH!AS296,SSES!AS296)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AT296,NPgN!AT296,NPgY!AT296,WMID!AT296,EMID!AT296,SWALES!AT296,SWEST!AT296,LPN!AT296,SPN!AT296,EPN!AT296,SPD!AT296,SPMW!AT296,SSEH!AT296,SSES!AT296)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AU296,NPgN!AU296,NPgY!AU296,WMID!AU296,EMID!AU296,SWALES!AU296,SWEST!AU296,LPN!AU296,SPN!AU296,EPN!AU296,SPD!AU296,SPMW!AU296,SSEH!AU296,SSES!AU296)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV296,NPgN!AV296,NPgY!AV296,WMID!AV296,EMID!AV296,SWALES!AV296,SWEST!AV296,LPN!AV296,SPN!AV296,EPN!AV296,SPD!AV296,SPMW!AV296,SSEH!AV296,SSES!AV296)","v":0.1540732563526836}]
[null,null,null,null,"General: Non-load related capex - asset replacement",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR297,NPgN!AR297,NPgY!AR297,WMID!AR297,EMID!AR297,SWALES!AR297,SWEST!AR297,LPN!AR297,SPN!AR297,EPN!AR297,SPD!AR297,SPMW!AR297,SSEH!AR297,SSES!AR297)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AS297,NPgN!AS297,NPgY!AS297,WMID!AS297,EMID!AS297,SWALES!AS297,SWEST!AS297,LPN!AS297,SPN!AS297,EPN!AS297,SPD!AS297,SPMW!AS297,SSEH!AS297,SSES!AS297)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AT297,NPgN!AT297,NPgY!AT297,WMID!AT297,EMID!AT297,SWALES!AT297,SWEST!AT297,LPN!AT297,SPN!AT297,EPN!AT297,SPD!AT297,SPMW!AT297,SSEH!AT297,SSES!AT297)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AU297,NPgN!AU297,NPgY!AU297,WMID!AU297,EMID!AU297,SWALES!AU297,SWEST!AU297,LPN!AU297,SPN!AU297,EPN!AU297,SPD!AU297,SPMW!AU297,SSEH!AU297,SSES!AU297)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV297,NPgN!AV297,NPgY!AV297,WMID!AV297,EMID!AV297,SWALES!AV297,SWEST!AV297,LPN!AV297,SPN!AV297,EPN!AV297,SPD!AV297,SPMW!AV297,SSEH!AV297,SSES!AV297)","v":0.1540732563526836}]
[null,null,null,null,"General: Non-load related capex - other",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR298,NPgN!AR298,NPgY!AR298,WMID!AR298,EMID!AR298,SWALES!AR298,SWEST!AR298,LPN!AR298,SPN!AR298,EPN!AR298,SPD!AR298,SPMW!AR298,SSEH!AR298,SSES!AR298)","v":0.15353388163275092},{"$f":"CHOOSE($B$3,ENWL!AS298,NPgN!AS298,NPgY!AS298,WMID!AS298,EMID!AS298,SWALES!AS298,SWEST!AS298,LPN!AS298,SPN!AS298,EPN!AS298,SPD!AS298,SPMW!AS298,SSEH!AS298,SSES!AS298)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AT298,NPgN!AT298,NPgY!AT298,WMID!AT298,EMID!AT298,SWALES!AT298,SWEST!AT298,LPN!AT298,SPN!AT298,EPN!AT298,SPD!AT298,SPMW!AT298,SSEH!AT298,SSES!AT298)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AU298,NPgN!AU298,NPgY!AU298,WMID!AU298,EMID!AU298,SWALES!AU298,SWEST!AU298,LPN!AU298,SPN!AU298,EPN!AU298,SPD!AU298,SPMW!AU298,SSEH!AU298,SSES!AU298)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV298,NPgN!AV298,NPgY!AV298,WMID!AV298,EMID!AV298,SWALES!AV298,SWEST!AV298,LPN!AV298,SPN!AV298,EPN!AV298,SPD!AV298,SPMW!AV298,SSEH!AV298,SSES!AV298)","v":0.1540732563526836}]
[null,null,null,null,"General: Faults",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR299,NPgN!AR299,NPgY!AR299,WMID!AR299,EMID!AR299,SWALES!AR299,SWEST!AR299,LPN!AR299,SPN!AR299,EPN!AR299,SPD!AR299,SPMW!AR299,SSEH!AR299,SSES!AR299)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AS299,NPgN!AS299,NPgY!AS299,WMID!AS299,EMID!AS299,SWALES!AS299,SWEST!AS299,LPN!AS299,SPN!AS299,EPN!AS299,SPD!AS299,SPMW!AS299,SSEH!AS299,SSES!AS299)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AT299,NPgN!AT299,NPgY!AT299,WMID!AT299,EMID!AT299,SWALES!AT299,SWEST!AT299,LPN!AT299,SPN!AT299,EPN!AT299,SPD!AT299,SPMW!AT299,SSEH!AT299,SSES!AT299)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AU299,NPgN!AU299,NPgY!AU299,WMID!AU299,EMID!AU299,SWALES!AU299,SWEST!AU299,LPN!AU299,SPN!AU299,EPN!AU299,SPD!AU299,SPMW!AU299,SSEH!AU299,SSES!AU299)","v":8.9362488684556471E-2},{"$f":"CHOOSE($B$3,ENWL!AV299,NPgN!AV299,NPgY!AV299,WMID!AV299,EMID!AV299,SWALES!AV299,SWEST!AV299,LPN!AV299,SPN!AV299,EPN!AV299,SPD!AV299,SPMW!AV299,SSEH!AV299,SSES!AV299)","v":8.9362488684556471E-2}]
[null,null,null,null,"General: Tree cutting",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR300,NPgN!AR300,NPgY!AR300,WMID!AR300,EMID!AR300,SWALES!AR300,SWEST!AR300,LPN!AR300,SPN!AR300,EPN!AR300,SPD!AR300,SPMW!AR300,SSEH!AR300,SSES!AR300)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS300,NPgN!AS300,NPgY!AS300,WMID!AS300,EMID!AS300,SWALES!AS300,SWEST!AS300,LPN!AS300,SPN!AS300,EPN!AS300,SPD!AS300,SPMW!AS300,SSEH!AS300,SSES!AS300)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT300,NPgN!AT300,NPgY!AT300,WMID!AT300,EMID!AT300,SWALES!AT300,SWEST!AT300,LPN!AT300,SPN!AT300,EPN!AT300,SPD!AT300,SPMW!AT300,SSEH!AT300,SSES!AT300)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU300,NPgN!AU300,NPgY!AU300,WMID!AU300,EMID!AU300,SWALES!AU300,SWEST!AU300,LPN!AU300,SPN!AU300,EPN!AU300,SPD!AU300,SPMW!AU300,SSEH!AU300,SSES!AU300)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV300,NPgN!AV300,NPgY!AV300,WMID!AV300,EMID!AV300,SWALES!AV300,SWEST!AV300,LPN!AV300,SPN!AV300,EPN!AV300,SPD!AV300,SPMW!AV300,SSEH!AV300,SSES!AV300)","v":0}]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR301,NPgN!AR301,NPgY!AR301,WMID!AR301,EMID!AR301,SWALES!AR301,SWEST!AR301,LPN!AR301,SPN!AR301,EPN!AR301,SPD!AR301,SPMW!AR301,SSEH!AR301,SSES!AR301)","v":2.7595696760607719E-3},{"$f":"CHOOSE($B$3,ENWL!AS301,NPgN!AS301,NPgY!AS301,WMID!AS301,EMID!AS301,SWALES!AS301,SWEST!AS301,LPN!AS301,SPN!AS301,EPN!AS301,SPD!AS301,SPMW!AS301,SSEH!AS301,SSES!AS301)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT301,NPgN!AT301,NPgY!AT301,WMID!AT301,EMID!AT301,SWALES!AT301,SWEST!AT301,LPN!AT301,SPN!AT301,EPN!AT301,SPD!AT301,SPMW!AT301,SSEH!AT301,SSES!AT301)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU301,NPgN!AU301,NPgY!AU301,WMID!AU301,EMID!AU301,SWALES!AU301,SWEST!AU301,LPN!AU301,SPN!AU301,EPN!AU301,SPD!AU301,SPMW!AU301,SSEH!AU301,SSES!AU301)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV301,NPgN!AV301,NPgY!AV301,WMID!AV301,EMID!AV301,SWALES!AV301,SWEST!AV301,LPN!AV301,SPN!AV301,EPN!AV301,SPD!AV301,SPMW!AV301,SSEH!AV301,SSES!AV301)","v":0}]
[null,null,null,null,"General: Controllable opex",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR302,NPgN!AR302,NPgY!AR302,WMID!AR302,EMID!AR302,SWALES!AR302,SWEST!AR302,LPN!AR302,SPN!AR302,EPN!AR302,SPD!AR302,SPMW!AR302,SSEH!AR302,SSES!AR302)","v":4.3144988519699522E-2},{"$f":"CHOOSE($B$3,ENWL!AS302,NPgN!AS302,NPgY!AS302,WMID!AS302,EMID!AS302,SWALES!AS302,SWEST!AS302,LPN!AS302,SPN!AS302,EPN!AS302,SPD!AS302,SPMW!AS302,SSEH!AS302,SSES!AS302)","v":4.3147279196409254E-2},{"$f":"CHOOSE($B$3,ENWL!AT302,NPgN!AT302,NPgY!AT302,WMID!AT302,EMID!AT302,SWALES!AT302,SWEST!AT302,LPN!AT302,SPN!AT302,EPN!AT302,SPD!AT302,SPMW!AT302,SSEH!AT302,SSES!AT302)","v":4.3150758425528131E-2},{"$f":"CHOOSE($B$3,ENWL!AU302,NPgN!AU302,NPgY!AU302,WMID!AU302,EMID!AU302,SWALES!AU302,SWEST!AU302,LPN!AU302,SPN!AU302,EPN!AU302,SPD!AU302,SPMW!AU302,SSEH!AU302,SSES!AU302)","v":4.3153694945511904E-2},{"$f":"CHOOSE($B$3,ENWL!AV302,NPgN!AV302,NPgY!AV302,WMID!AV302,EMID!AV302,SWALES!AV302,SWEST!AV302,LPN!AV302,SPN!AV302,EPN!AV302,SPD!AV302,SPMW!AV302,SSEH!AV302,SSES!AV302)","v":4.3157738460240777E-2}]
[null,null,null,null,"Special Rate: Load related capex",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR303,NPgN!AR303,NPgY!AR303,WMID!AR303,EMID!AR303,SWALES!AR303,SWEST!AR303,LPN!AR303,SPN!AR303,EPN!AR303,SPD!AR303,SPMW!AR303,SSEH!AR303,SSES!AR303)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AS303,NPgN!AS303,NPgY!AS303,WMID!AS303,EMID!AS303,SWALES!AS303,SWEST!AS303,LPN!AS303,SPN!AS303,EPN!AS303,SPD!AS303,SPMW!AS303,SSEH!AS303,SSES!AS303)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AT303,NPgN!AT303,NPgY!AT303,WMID!AT303,EMID!AT303,SWALES!AT303,SWEST!AT303,LPN!AT303,SPN!AT303,EPN!AT303,SPD!AT303,SPMW!AT303,SSEH!AT303,SSES!AT303)","v":0.39439758482229187},{"$f":"CHOOSE($B$3,ENWL!AU303,NPgN!AU303,NPgY!AU303,WMID!AU303,EMID!AU303,SWALES!AU303,SWEST!AU303,LPN!AU303,SPN!AU303,EPN!AU303,SPD!AU303,SPMW!AU303,SSEH!AU303,SSES!AU303)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AV303,NPgN!AV303,NPgY!AV303,WMID!AV303,EMID!AV303,SWALES!AV303,SWEST!AV303,LPN!AV303,SPN!AV303,EPN!AV303,SPD!AV303,SPMW!AV303,SSEH!AV303,SSES!AV303)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR304,NPgN!AR304,NPgY!AR304,WMID!AR304,EMID!AR304,SWALES!AR304,SWEST!AR304,LPN!AR304,SPN!AR304,EPN!AR304,SPD!AR304,SPMW!AR304,SSEH!AR304,SSES!AR304)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AS304,NPgN!AS304,NPgY!AS304,WMID!AS304,EMID!AS304,SWALES!AS304,SWEST!AS304,LPN!AS304,SPN!AS304,EPN!AS304,SPD!AS304,SPMW!AS304,SSEH!AS304,SSES!AS304)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AT304,NPgN!AT304,NPgY!AT304,WMID!AT304,EMID!AT304,SWALES!AT304,SWEST!AT304,LPN!AT304,SPN!AT304,EPN!AT304,SPD!AT304,SPMW!AT304,SSEH!AT304,SSES!AT304)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AU304,NPgN!AU304,NPgY!AU304,WMID!AU304,EMID!AU304,SWALES!AU304,SWEST!AU304,LPN!AU304,SPN!AU304,EPN!AU304,SPD!AU304,SPMW!AU304,SSEH!AU304,SSES!AU304)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AV304,NPgN!AV304,NPgY!AV304,WMID!AV304,EMID!AV304,SWALES!AV304,SWEST!AV304,LPN!AV304,SPN!AV304,EPN!AV304,SPD!AV304,SPMW!AV304,SSEH!AV304,SSES!AV304)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Non-load related capex - other",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR305,NPgN!AR305,NPgY!AR305,WMID!AR305,EMID!AR305,SWALES!AR305,SWEST!AR305,LPN!AR305,SPN!AR305,EPN!AR305,SPD!AR305,SPMW!AR305,SSEH!AR305,SSES!AR305)","v":0.39301689039230797},{"$f":"CHOOSE($B$3,ENWL!AS305,NPgN!AS305,NPgY!AS305,WMID!AS305,EMID!AS305,SWALES!AS305,SWEST!AS305,LPN!AS305,SPN!AS305,EPN!AS305,SPD!AS305,SPMW!AS305,SSEH!AS305,SSES!AS305)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AT305,NPgN!AT305,NPgY!AT305,WMID!AT305,EMID!AT305,SWALES!AT305,SWEST!AT305,LPN!AT305,SPN!AT305,EPN!AT305,SPD!AT305,SPMW!AT305,SSEH!AT305,SSES!AT305)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AU305,NPgN!AU305,NPgY!AU305,WMID!AU305,EMID!AU305,SWALES!AU305,SWEST!AU305,LPN!AU305,SPN!AU305,EPN!AU305,SPD!AU305,SPMW!AU305,SSEH!AU305,SSES!AU305)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AV305,NPgN!AV305,NPgY!AV305,WMID!AV305,EMID!AV305,SWALES!AV305,SWEST!AV305,LPN!AV305,SPN!AV305,EPN!AV305,SPD!AV305,SPMW!AV305,SSEH!AV305,SSES!AV305)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Faults",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR306,NPgN!AR306,NPgY!AR306,WMID!AR306,EMID!AR306,SWALES!AR306,SWEST!AR306,LPN!AR306,SPN!AR306,EPN!AR306,SPD!AR306,SPMW!AR306,SSEH!AR306,SSES!AR306)","v":0.22875059919692933},{"$f":"CHOOSE($B$3,ENWL!AS306,NPgN!AS306,NPgY!AS306,WMID!AS306,EMID!AS306,SWALES!AS306,SWEST!AS306,LPN!AS306,SPN!AS306,EPN!AS306,SPD!AS306,SPMW!AS306,SSEH!AS306,SSES!AS306)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AT306,NPgN!AT306,NPgY!AT306,WMID!AT306,EMID!AT306,SWALES!AT306,SWEST!AT306,LPN!AT306,SPN!AT306,EPN!AT306,SPD!AT306,SPMW!AT306,SSEH!AT306,SSES!AT306)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AU306,NPgN!AU306,NPgY!AU306,WMID!AU306,EMID!AU306,SWALES!AU306,SWEST!AU306,LPN!AU306,SPN!AU306,EPN!AU306,SPD!AU306,SPMW!AU306,SSEH!AU306,SSES!AU306)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AV306,NPgN!AV306,NPgY!AV306,WMID!AV306,EMID!AV306,SWALES!AV306,SWEST!AV306,LPN!AV306,SPN!AV306,EPN!AV306,SPD!AV306,SPMW!AV306,SSEH!AV306,SSES!AV306)","v":0.22875059919692931}]
[null,null,null,null,"Special Rate: Tree cutting",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR307,NPgN!AR307,NPgY!AR307,WMID!AR307,EMID!AR307,SWALES!AR307,SWEST!AR307,LPN!AR307,SPN!AR307,EPN!AR307,SPD!AR307,SPMW!AR307,SSEH!AR307,SSES!AR307)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS307,NPgN!AS307,NPgY!AS307,WMID!AS307,EMID!AS307,SWALES!AS307,SWEST!AS307,LPN!AS307,SPN!AS307,EPN!AS307,SPD!AS307,SPMW!AS307,SSEH!AS307,SSES!AS307)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT307,NPgN!AT307,NPgY!AT307,WMID!AT307,EMID!AT307,SWALES!AT307,SWEST!AT307,LPN!AT307,SPN!AT307,EPN!AT307,SPD!AT307,SPMW!AT307,SSEH!AT307,SSES!AT307)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU307,NPgN!AU307,NPgY!AU307,WMID!AU307,EMID!AU307,SWALES!AU307,SWEST!AU307,LPN!AU307,SPN!AU307,EPN!AU307,SPD!AU307,SPMW!AU307,SSEH!AU307,SSES!AU307)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV307,NPgN!AV307,NPgY!AV307,WMID!AV307,EMID!AV307,SWALES!AV307,SWEST!AV307,LPN!AV307,SPN!AV307,EPN!AV307,SPD!AV307,SPMW!AV307,SSEH!AV307,SSES!AV307)","v":0}]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR308,NPgN!AR308,NPgY!AR308,WMID!AR308,EMID!AR308,SWALES!AR308,SWEST!AR308,LPN!AR308,SPN!AR308,EPN!AR308,SPD!AR308,SPMW!AR308,SSEH!AR308,SSES!AR308)","v":7.0639619175430395E-3},{"$f":"CHOOSE($B$3,ENWL!AS308,NPgN!AS308,NPgY!AS308,WMID!AS308,EMID!AS308,SWALES!AS308,SWEST!AS308,LPN!AS308,SPN!AS308,EPN!AS308,SPD!AS308,SPMW!AS308,SSEH!AS308,SSES!AS308)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT308,NPgN!AT308,NPgY!AT308,WMID!AT308,EMID!AT308,SWALES!AT308,SWEST!AT308,LPN!AT308,SPN!AT308,EPN!AT308,SPD!AT308,SPMW!AT308,SSEH!AT308,SSES!AT308)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU308,NPgN!AU308,NPgY!AU308,WMID!AU308,EMID!AU308,SWALES!AU308,SWEST!AU308,LPN!AU308,SPN!AU308,EPN!AU308,SPD!AU308,SPMW!AU308,SSEH!AU308,SSES!AU308)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV308,NPgN!AV308,NPgY!AV308,WMID!AV308,EMID!AV308,SWALES!AV308,SWEST!AV308,LPN!AV308,SPN!AV308,EPN!AV308,SPD!AV308,SPMW!AV308,SSEH!AV308,SSES!AV308)","v":0}]
[null,null,null,null,"Special Rate: Controllable opex",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR309,NPgN!AR309,NPgY!AR309,WMID!AR309,EMID!AR309,SWALES!AR309,SWEST!AR309,LPN!AR309,SPN!AR309,EPN!AR309,SPD!AR309,SPMW!AR309,SSEH!AR309,SSES!AR309)","v":0.11044278333680212},{"$f":"CHOOSE($B$3,ENWL!AS309,NPgN!AS309,NPgY!AS309,WMID!AS309,EMID!AS309,SWALES!AS309,SWEST!AS309,LPN!AS309,SPN!AS309,EPN!AS309,SPD!AS309,SPMW!AS309,SSEH!AS309,SSES!AS309)","v":0.11044864702387741},{"$f":"CHOOSE($B$3,ENWL!AT309,NPgN!AT309,NPgY!AT309,WMID!AT309,EMID!AT309,SWALES!AT309,SWEST!AT309,LPN!AT309,SPN!AT309,EPN!AT309,SPD!AT309,SPMW!AT309,SSEH!AT309,SSES!AT309)","v":0.11045755317406869},{"$f":"CHOOSE($B$3,ENWL!AU309,NPgN!AU309,NPgY!AU309,WMID!AU309,EMID!AU309,SWALES!AU309,SWEST!AU309,LPN!AU309,SPN!AU309,EPN!AU309,SPD!AU309,SPMW!AU309,SSEH!AU309,SSES!AU309)","v":0.11046507009437528},{"$f":"CHOOSE($B$3,ENWL!AV309,NPgN!AV309,NPgY!AV309,WMID!AV309,EMID!AV309,SWALES!AV309,SWEST!AV309,LPN!AV309,SPN!AV309,EPN!AV309,SPD!AV309,SPMW!AV309,SSEH!AV309,SSES!AV309)","v":0.11047542070603242}]
[null,null,null,null,"Deferred Revenue: Load related capex",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR310,NPgN!AR310,NPgY!AR310,WMID!AR310,EMID!AR310,SWALES!AR310,SWEST!AR310,LPN!AR310,SPN!AR310,EPN!AR310,SPD!AR310,SPMW!AR310,SSEH!AR310,SSES!AR310)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AS310,NPgN!AS310,NPgY!AS310,WMID!AS310,EMID!AS310,SWALES!AS310,SWEST!AS310,LPN!AS310,SPN!AS310,EPN!AS310,SPD!AS310,SPMW!AS310,SSEH!AS310,SSES!AS310)","v":0.39973889445946198},{"$f":"CHOOSE($B$3,ENWL!AT310,NPgN!AT310,NPgY!AT310,WMID!AT310,EMID!AT310,SWALES!AT310,SWEST!AT310,LPN!AT310,SPN!AT310,EPN!AT310,SPD!AT310,SPMW!AT310,SSEH!AT310,SSES!AT310)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AU310,NPgN!AU310,NPgY!AU310,WMID!AU310,EMID!AU310,SWALES!AU310,SWEST!AU310,LPN!AU310,SPN!AU310,EPN!AU310,SPD!AU310,SPMW!AU310,SSEH!AU310,SSES!AU310)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AV310,NPgN!AV310,NPgY!AV310,WMID!AV310,EMID!AV310,SWALES!AV310,SWEST!AV310,LPN!AV310,SPN!AV310,EPN!AV310,SPD!AV310,SPMW!AV310,SSEH!AV310,SSES!AV310)","v":0.39973889445946192}]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR311,NPgN!AR311,NPgY!AR311,WMID!AR311,EMID!AR311,SWALES!AR311,SWEST!AR311,LPN!AR311,SPN!AR311,EPN!AR311,SPD!AR311,SPMW!AR311,SSEH!AR311,SSES!AR311)","v":0.39973889445946181},{"$f":"CHOOSE($B$3,ENWL!AS311,NPgN!AS311,NPgY!AS311,WMID!AS311,EMID!AS311,SWALES!AS311,SWEST!AS311,LPN!AS311,SPN!AS311,EPN!AS311,SPD!AS311,SPMW!AS311,SSEH!AS311,SSES!AS311)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AT311,NPgN!AT311,NPgY!AT311,WMID!AT311,EMID!AT311,SWALES!AT311,SWEST!AT311,LPN!AT311,SPN!AT311,EPN!AT311,SPD!AT311,SPMW!AT311,SSEH!AT311,SSES!AT311)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AU311,NPgN!AU311,NPgY!AU311,WMID!AU311,EMID!AU311,SWALES!AU311,SWEST!AU311,LPN!AU311,SPN!AU311,EPN!AU311,SPD!AU311,SPMW!AU311,SSEH!AU311,SSES!AU311)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AV311,NPgN!AV311,NPgY!AV311,WMID!AV311,EMID!AV311,SWALES!AV311,SWEST!AV311,LPN!AV311,SPN!AV311,EPN!AV311,SPD!AV311,SPMW!AV311,SSEH!AV311,SSES!AV311)","v":0.39973889445946181}]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR312,NPgN!AR312,NPgY!AR312,WMID!AR312,EMID!AR312,SWALES!AR312,SWEST!AR312,LPN!AR312,SPN!AR312,EPN!AR312,SPD!AR312,SPMW!AR312,SSEH!AR312,SSES!AR312)","v":0.39833950134381485},{"$f":"CHOOSE($B$3,ENWL!AS312,NPgN!AS312,NPgY!AS312,WMID!AS312,EMID!AS312,SWALES!AS312,SWEST!AS312,LPN!AS312,SPN!AS312,EPN!AS312,SPD!AS312,SPMW!AS312,SSEH!AS312,SSES!AS312)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AT312,NPgN!AT312,NPgY!AT312,WMID!AT312,EMID!AT312,SWALES!AT312,SWEST!AT312,LPN!AT312,SPN!AT312,EPN!AT312,SPD!AT312,SPMW!AT312,SSEH!AT312,SSES!AT312)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AU312,NPgN!AU312,NPgY!AU312,WMID!AU312,EMID!AU312,SWALES!AU312,SWEST!AU312,LPN!AU312,SPN!AU312,EPN!AU312,SPD!AU312,SPMW!AU312,SSEH!AU312,SSES!AU312)","v":0.39973889445946181},{"$f":"CHOOSE($B$3,ENWL!AV312,NPgN!AV312,NPgY!AV312,WMID!AV312,EMID!AV312,SWALES!AV312,SWEST!AV312,LPN!AV312,SPN!AV312,EPN!AV312,SPD!AV312,SPMW!AV312,SSEH!AV312,SSES!AV312)","v":0.39973889445946187}]
[null,null,null,null,"Deferred Revenue: Faults",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR313,NPgN!AR313,NPgY!AR313,WMID!AR313,EMID!AR313,SWALES!AR313,SWEST!AR313,LPN!AR313,SPN!AR313,EPN!AR313,SPD!AR313,SPMW!AR313,SSEH!AR313,SSES!AR313)","v":0.23184855878648788},{"$f":"CHOOSE($B$3,ENWL!AS313,NPgN!AS313,NPgY!AS313,WMID!AS313,EMID!AS313,SWALES!AS313,SWEST!AS313,LPN!AS313,SPN!AS313,EPN!AS313,SPD!AS313,SPMW!AS313,SSEH!AS313,SSES!AS313)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AT313,NPgN!AT313,NPgY!AT313,WMID!AT313,EMID!AT313,SWALES!AT313,SWEST!AT313,LPN!AT313,SPN!AT313,EPN!AT313,SPD!AT313,SPMW!AT313,SSEH!AT313,SSES!AT313)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AU313,NPgN!AU313,NPgY!AU313,WMID!AU313,EMID!AU313,SWALES!AU313,SWEST!AU313,LPN!AU313,SPN!AU313,EPN!AU313,SPD!AU313,SPMW!AU313,SSEH!AU313,SSES!AU313)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AV313,NPgN!AV313,NPgY!AV313,WMID!AV313,EMID!AV313,SWALES!AV313,SWEST!AV313,LPN!AV313,SPN!AV313,EPN!AV313,SPD!AV313,SPMW!AV313,SSEH!AV313,SSES!AV313)","v":0.23184855878648783}]
[null,null,null,null,"Deferred Revenue: Tree cutting",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR314,NPgN!AR314,NPgY!AR314,WMID!AR314,EMID!AR314,SWALES!AR314,SWEST!AR314,LPN!AR314,SPN!AR314,EPN!AR314,SPD!AR314,SPMW!AR314,SSEH!AR314,SSES!AR314)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS314,NPgN!AS314,NPgY!AS314,WMID!AS314,EMID!AS314,SWALES!AS314,SWEST!AS314,LPN!AS314,SPN!AS314,EPN!AS314,SPD!AS314,SPMW!AS314,SSEH!AS314,SSES!AS314)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT314,NPgN!AT314,NPgY!AT314,WMID!AT314,EMID!AT314,SWALES!AT314,SWEST!AT314,LPN!AT314,SPN!AT314,EPN!AT314,SPD!AT314,SPMW!AT314,SSEH!AT314,SSES!AT314)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU314,NPgN!AU314,NPgY!AU314,WMID!AU314,EMID!AU314,SWALES!AU314,SWEST!AU314,LPN!AU314,SPN!AU314,EPN!AU314,SPD!AU314,SPMW!AU314,SSEH!AU314,SSES!AU314)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV314,NPgN!AV314,NPgY!AV314,WMID!AV314,EMID!AV314,SWALES!AV314,SWEST!AV314,LPN!AV314,SPN!AV314,EPN!AV314,SPD!AV314,SPMW!AV314,SSEH!AV314,SSES!AV314)","v":0}]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR315,NPgN!AR315,NPgY!AR315,WMID!AR315,EMID!AR315,SWALES!AR315,SWEST!AR315,LPN!AR315,SPN!AR315,EPN!AR315,SPD!AR315,SPMW!AR315,SSEH!AR315,SSES!AR315)","v":7.1596288519229102E-3},{"$f":"CHOOSE($B$3,ENWL!AS315,NPgN!AS315,NPgY!AS315,WMID!AS315,EMID!AS315,SWALES!AS315,SWEST!AS315,LPN!AS315,SPN!AS315,EPN!AS315,SPD!AS315,SPMW!AS315,SSEH!AS315,SSES!AS315)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT315,NPgN!AT315,NPgY!AT315,WMID!AT315,EMID!AT315,SWALES!AT315,SWEST!AT315,LPN!AT315,SPN!AT315,EPN!AT315,SPD!AT315,SPMW!AT315,SSEH!AT315,SSES!AT315)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU315,NPgN!AU315,NPgY!AU315,WMID!AU315,EMID!AU315,SWALES!AU315,SWEST!AU315,LPN!AU315,SPN!AU315,EPN!AU315,SPD!AU315,SPMW!AU315,SSEH!AU315,SSES!AU315)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV315,NPgN!AV315,NPgY!AV315,WMID!AV315,EMID!AV315,SWALES!AV315,SWEST!AV315,LPN!AV315,SPN!AV315,EPN!AV315,SPD!AV315,SPMW!AV315,SSEH!AV315,SSES!AV315)","v":0}]
[null,null,null,null,"Deferred Revenue: Controllable opex",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR316,NPgN!AR316,NPgY!AR316,WMID!AR316,EMID!AR316,SWALES!AR316,SWEST!AR316,LPN!AR316,SPN!AR316,EPN!AR316,SPD!AR316,SPMW!AR316,SSEH!AR316,SSES!AR316)","v":0.11193850523190076},{"$f":"CHOOSE($B$3,ENWL!AS316,NPgN!AS316,NPgY!AS316,WMID!AS316,EMID!AS316,SWALES!AS316,SWEST!AS316,LPN!AS316,SPN!AS316,EPN!AS316,SPD!AS316,SPMW!AS316,SSEH!AS316,SSES!AS316)","v":0.11194444833063956},{"$f":"CHOOSE($B$3,ENWL!AT316,NPgN!AT316,NPgY!AT316,WMID!AT316,EMID!AT316,SWALES!AT316,SWEST!AT316,LPN!AT316,SPN!AT316,EPN!AT316,SPD!AT316,SPMW!AT316,SSEH!AT316,SSES!AT316)","v":0.11195347509644227},{"$f":"CHOOSE($B$3,ENWL!AU316,NPgN!AU316,NPgY!AU316,WMID!AU316,EMID!AU316,SWALES!AU316,SWEST!AU316,LPN!AU316,SPN!AU316,EPN!AU316,SPD!AU316,SPMW!AU316,SSEH!AU316,SSES!AU316)","v":0.11196109381807934},{"$f":"CHOOSE($B$3,ENWL!AV316,NPgN!AV316,NPgY!AV316,WMID!AV316,EMID!AV316,SWALES!AV316,SWEST!AV316,LPN!AV316,SPN!AV316,EPN!AV316,SPD!AV316,SPMW!AV316,SSEH!AV316,SSES!AV316)","v":0.11197158460762781}]
[null,null,null,null,"Structures and Buildings: Load related capex",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR317,NPgN!AR317,NPgY!AR317,WMID!AR317,EMID!AR317,SWALES!AR317,SWEST!AR317,LPN!AR317,SPN!AR317,EPN!AR317,SPD!AR317,SPMW!AR317,SSEH!AR317,SSES!AR317)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AS317,NPgN!AS317,NPgY!AS317,WMID!AS317,EMID!AS317,SWALES!AS317,SWEST!AS317,LPN!AS317,SPN!AS317,EPN!AS317,SPD!AS317,SPMW!AS317,SSEH!AS317,SSES!AS317)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AT317,NPgN!AT317,NPgY!AT317,WMID!AT317,EMID!AT317,SWALES!AT317,SWEST!AT317,LPN!AT317,SPN!AT317,EPN!AT317,SPD!AT317,SPMW!AT317,SSEH!AT317,SSES!AT317)","v":3.1705596201959091E-2},{"$f":"CHOOSE($B$3,ENWL!AU317,NPgN!AU317,NPgY!AU317,WMID!AU317,EMID!AU317,SWALES!AU317,SWEST!AU317,LPN!AU317,SPN!AU317,EPN!AU317,SPD!AU317,SPMW!AU317,SSEH!AU317,SSES!AU317)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV317,NPgN!AV317,NPgY!AV317,WMID!AV317,EMID!AV317,SWALES!AV317,SWEST!AV317,LPN!AV317,SPN!AV317,EPN!AV317,SPD!AV317,SPMW!AV317,SSEH!AV317,SSES!AV317)","v":3.1705596201959105E-2}]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR318,NPgN!AR318,NPgY!AR318,WMID!AR318,EMID!AR318,SWALES!AR318,SWEST!AR318,LPN!AR318,SPN!AR318,EPN!AR318,SPD!AR318,SPMW!AR318,SSEH!AR318,SSES!AR318)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AS318,NPgN!AS318,NPgY!AS318,WMID!AS318,EMID!AS318,SWALES!AS318,SWEST!AS318,LPN!AS318,SPN!AS318,EPN!AS318,SPD!AS318,SPMW!AS318,SSEH!AS318,SSES!AS318)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AT318,NPgN!AT318,NPgY!AT318,WMID!AT318,EMID!AT318,SWALES!AT318,SWEST!AT318,LPN!AT318,SPN!AT318,EPN!AT318,SPD!AT318,SPMW!AT318,SSEH!AT318,SSES!AT318)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AU318,NPgN!AU318,NPgY!AU318,WMID!AU318,EMID!AU318,SWALES!AU318,SWEST!AU318,LPN!AU318,SPN!AU318,EPN!AU318,SPD!AU318,SPMW!AU318,SSEH!AU318,SSES!AU318)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV318,NPgN!AV318,NPgY!AV318,WMID!AV318,EMID!AV318,SWALES!AV318,SWEST!AV318,LPN!AV318,SPN!AV318,EPN!AV318,SPD!AV318,SPMW!AV318,SSEH!AV318,SSES!AV318)","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR319,NPgN!AR319,NPgY!AR319,WMID!AR319,EMID!AR319,SWALES!AR319,SWEST!AR319,LPN!AR319,SPN!AR319,EPN!AR319,SPD!AR319,SPMW!AR319,SSEH!AR319,SSES!AR319)","v":3.1594602266499044E-2},{"$f":"CHOOSE($B$3,ENWL!AS319,NPgN!AS319,NPgY!AS319,WMID!AS319,EMID!AS319,SWALES!AS319,SWEST!AS319,LPN!AS319,SPN!AS319,EPN!AS319,SPD!AS319,SPMW!AS319,SSEH!AS319,SSES!AS319)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AT319,NPgN!AT319,NPgY!AT319,WMID!AT319,EMID!AT319,SWALES!AT319,SWEST!AT319,LPN!AT319,SPN!AT319,EPN!AT319,SPD!AT319,SPMW!AT319,SSEH!AT319,SSES!AT319)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AU319,NPgN!AU319,NPgY!AU319,WMID!AU319,EMID!AU319,SWALES!AU319,SWEST!AU319,LPN!AU319,SPN!AU319,EPN!AU319,SPD!AU319,SPMW!AU319,SSEH!AU319,SSES!AU319)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV319,NPgN!AV319,NPgY!AV319,WMID!AV319,EMID!AV319,SWALES!AV319,SWEST!AV319,LPN!AV319,SPN!AV319,EPN!AV319,SPD!AV319,SPMW!AV319,SSEH!AV319,SSES!AV319)","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings: Faults",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR320,NPgN!AR320,NPgY!AR320,WMID!AR320,EMID!AR320,SWALES!AR320,SWEST!AR320,LPN!AR320,SPN!AR320,EPN!AR320,SPD!AR320,SPMW!AR320,SSEH!AR320,SSES!AR320)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AS320,NPgN!AS320,NPgY!AS320,WMID!AS320,EMID!AS320,SWALES!AS320,SWEST!AS320,LPN!AS320,SPN!AS320,EPN!AS320,SPD!AS320,SPMW!AS320,SSEH!AS320,SSES!AS320)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AT320,NPgN!AT320,NPgY!AT320,WMID!AT320,EMID!AT320,SWALES!AT320,SWEST!AT320,LPN!AT320,SPN!AT320,EPN!AT320,SPD!AT320,SPMW!AT320,SSEH!AT320,SSES!AT320)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AU320,NPgN!AU320,NPgY!AU320,WMID!AU320,EMID!AU320,SWALES!AU320,SWEST!AU320,LPN!AU320,SPN!AU320,EPN!AU320,SPD!AU320,SPMW!AU320,SSEH!AU320,SSES!AU320)","v":1.8389245797136272E-2},{"$f":"CHOOSE($B$3,ENWL!AV320,NPgN!AV320,NPgY!AV320,WMID!AV320,EMID!AV320,SWALES!AV320,SWEST!AV320,LPN!AV320,SPN!AV320,EPN!AV320,SPD!AV320,SPMW!AV320,SSEH!AV320,SSES!AV320)","v":1.8389245797136276E-2}]
[null,null,null,null,"Structures and Buildings: Tree cutting",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3,ENWL!AV321,NPgN!AV321,NPgY!AV321,WMID!AV321,EMID!AV321,SWALES!AV321,SWEST!AV321,LPN!AV321,SPN!AV321,EPN!AV321,SPD!AV321,SPMW!AV321,SSEH!AV321,SSES!AV321)","v":0}]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR322,NPgN!AR322,NPgY!AR322,WMID!AR322,EMID!AR322,SWALES!AR322,SWEST!AR322,LPN!AR322,SPN!AR322,EPN!AR322,SPD!AR322,SPMW!AR322,SSEH!AR322,SSES!AR322)","v":5.6787143928518631E-4},{"$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$3,ENWL!AV322,NPgN!AV322,NPgY!AV322,WMID!AV322,EMID!AV322,SWALES!AV322,SWEST!AV322,LPN!AV322,SPN!AV322,EPN!AV322,SPD!AV322,SPMW!AV322,SSEH!AV322,SSES!AV322)","v":0}]
[null,null,null,null,"Structures and Buildings: Controllable opex",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR323,NPgN!AR323,NPgY!AR323,WMID!AR323,EMID!AR323,SWALES!AR323,SWEST!AR323,LPN!AR323,SPN!AR323,EPN!AR323,SPD!AR323,SPMW!AR323,SSEH!AR323,SSES!AR323)","v":8.8784881719670868E-3},{"$f":"CHOOSE($B$3,ENWL!AS323,NPgN!AS323,NPgY!AS323,WMID!AS323,EMID!AS323,SWALES!AS323,SWEST!AS323,LPN!AS323,SPN!AS323,EPN!AS323,SPD!AS323,SPMW!AS323,SSEH!AS323,SSES!AS323)","v":8.8789595533898414E-3},{"$f":"CHOOSE($B$3,ENWL!AT323,NPgN!AT323,NPgY!AT323,WMID!AT323,EMID!AT323,SWALES!AT323,SWEST!AT323,LPN!AT323,SPN!AT323,EPN!AT323,SPD!AT323,SPMW!AT323,SSEH!AT323,SSES!AT323)","v":8.8796755182246785E-3},{"$f":"CHOOSE($B$3,ENWL!AU323,NPgN!AU323,NPgY!AU323,WMID!AU323,EMID!AU323,SWALES!AU323,SWEST!AU323,LPN!AU323,SPN!AU323,EPN!AU323,SPD!AU323,SPMW!AU323,SSEH!AU323,SSES!AU323)","v":8.8802798029594086E-3},{"$f":"CHOOSE($B$3,ENWL!AV323,NPgN!AV323,NPgY!AV323,WMID!AV323,EMID!AV323,SWALES!AV323,SWEST!AV323,LPN!AV323,SPN!AV323,EPN!AV323,SPD!AV323,SPMW!AV323,SSEH!AV323,SSES!AV323)","v":8.8811118879575796E-3}]
[null,null,null,null,"Revenue: Load related capex",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR324,NPgN!AR324,NPgY!AR324,WMID!AR324,EMID!AR324,SWALES!AR324,SWEST!AR324,LPN!AR324,SPN!AR324,EPN!AR324,SPD!AR324,SPMW!AR324,SSEH!AR324,SSES!AR324)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS324,NPgN!AS324,NPgY!AS324,WMID!AS324,EMID!AS324,SWALES!AS324,SWEST!AS324,LPN!AS324,SPN!AS324,EPN!AS324,SPD!AS324,SPMW!AS324,SSEH!AS324,SSES!AS324)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT324,NPgN!AT324,NPgY!AT324,WMID!AT324,EMID!AT324,SWALES!AT324,SWEST!AT324,LPN!AT324,SPN!AT324,EPN!AT324,SPD!AT324,SPMW!AT324,SSEH!AT324,SSES!AT324)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU324,NPgN!AU324,NPgY!AU324,WMID!AU324,EMID!AU324,SWALES!AU324,SWEST!AU324,LPN!AU324,SPN!AU324,EPN!AU324,SPD!AU324,SPMW!AU324,SSEH!AU324,SSES!AU324)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV324,NPgN!AV324,NPgY!AV324,WMID!AV324,EMID!AV324,SWALES!AV324,SWEST!AV324,LPN!AV324,SPN!AV324,EPN!AV324,SPD!AV324,SPMW!AV324,SSEH!AV324,SSES!AV324)","v":0}]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR325,NPgN!AR325,NPgY!AR325,WMID!AR325,EMID!AR325,SWALES!AR325,SWEST!AR325,LPN!AR325,SPN!AR325,EPN!AR325,SPD!AR325,SPMW!AR325,SSEH!AR325,SSES!AR325)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS325,NPgN!AS325,NPgY!AS325,WMID!AS325,EMID!AS325,SWALES!AS325,SWEST!AS325,LPN!AS325,SPN!AS325,EPN!AS325,SPD!AS325,SPMW!AS325,SSEH!AS325,SSES!AS325)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT325,NPgN!AT325,NPgY!AT325,WMID!AT325,EMID!AT325,SWALES!AT325,SWEST!AT325,LPN!AT325,SPN!AT325,EPN!AT325,SPD!AT325,SPMW!AT325,SSEH!AT325,SSES!AT325)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU325,NPgN!AU325,NPgY!AU325,WMID!AU325,EMID!AU325,SWALES!AU325,SWEST!AU325,LPN!AU325,SPN!AU325,EPN!AU325,SPD!AU325,SPMW!AU325,SSEH!AU325,SSES!AU325)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV325,NPgN!AV325,NPgY!AV325,WMID!AV325,EMID!AV325,SWALES!AV325,SWEST!AV325,LPN!AV325,SPN!AV325,EPN!AV325,SPD!AV325,SPMW!AV325,SSEH!AV325,SSES!AV325)","v":0}]
[null,null,null,null,"Revenue: Non-load related capex - other",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR326,NPgN!AR326,NPgY!AR326,WMID!AR326,EMID!AR326,SWALES!AR326,SWEST!AR326,LPN!AR326,SPN!AR326,EPN!AR326,SPD!AR326,SPMW!AR326,SSEH!AR326,SSES!AR326)","v":3.5007679638963209E-3},{"$f":"CHOOSE($B$3,ENWL!AS326,NPgN!AS326,NPgY!AS326,WMID!AS326,EMID!AS326,SWALES!AS326,SWEST!AS326,LPN!AS326,SPN!AS326,EPN!AS326,SPD!AS326,SPMW!AS326,SSEH!AS326,SSES!AS326)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT326,NPgN!AT326,NPgY!AT326,WMID!AT326,EMID!AT326,SWALES!AT326,SWEST!AT326,LPN!AT326,SPN!AT326,EPN!AT326,SPD!AT326,SPMW!AT326,SSEH!AT326,SSES!AT326)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU326,NPgN!AU326,NPgY!AU326,WMID!AU326,EMID!AU326,SWALES!AU326,SWEST!AU326,LPN!AU326,SPN!AU326,EPN!AU326,SPD!AU326,SPMW!AU326,SSEH!AU326,SSES!AU326)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV326,NPgN!AV326,NPgY!AV326,WMID!AV326,EMID!AV326,SWALES!AV326,SWEST!AV326,LPN!AV326,SPN!AV326,EPN!AV326,SPD!AV326,SPMW!AV326,SSEH!AV326,SSES!AV326)","v":0}]
[null,null,null,null,"Revenue: Faults",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR327,NPgN!AR327,NPgY!AR327,WMID!AR327,EMID!AR327,SWALES!AR327,SWEST!AR327,LPN!AR327,SPN!AR327,EPN!AR327,SPD!AR327,SPMW!AR327,SSEH!AR327,SSES!AR327)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AS327,NPgN!AS327,NPgY!AS327,WMID!AS327,EMID!AS327,SWALES!AS327,SWEST!AS327,LPN!AS327,SPN!AS327,EPN!AS327,SPD!AS327,SPMW!AS327,SSEH!AS327,SSES!AS327)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AT327,NPgN!AT327,NPgY!AT327,WMID!AT327,EMID!AT327,SWALES!AT327,SWEST!AT327,LPN!AT327,SPN!AT327,EPN!AT327,SPD!AT327,SPMW!AT327,SSEH!AT327,SSES!AT327)","v":0.42},{"$f":"CHOOSE($B$3,ENWL!AU327,NPgN!AU327,NPgY!AU327,WMID!AU327,EMID!AU327,SWALES!AU327,SWEST!AU327,LPN!AU327,SPN!AU327,EPN!AU327,SPD!AU327,SPMW!AU327,SSEH!AU327,SSES!AU327)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AV327,NPgN!AV327,NPgY!AV327,WMID!AV327,EMID!AV327,SWALES!AV327,SWEST!AV327,LPN!AV327,SPN!AV327,EPN!AV327,SPD!AV327,SPMW!AV327,SSEH!AV327,SSES!AV327)","v":0.42000000000000004}]
[null,null,null,null,"Revenue: Tree cutting",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR328,NPgN!AR328,NPgY!AR328,WMID!AR328,EMID!AR328,SWALES!AR328,SWEST!AR328,LPN!AR328,SPN!AR328,EPN!AR328,SPD!AR328,SPMW!AR328,SSEH!AR328,SSES!AR328)","v":1},{"$f":"CHOOSE($B$3,ENWL!AS328,NPgN!AS328,NPgY!AS328,WMID!AS328,EMID!AS328,SWALES!AS328,SWEST!AS328,LPN!AS328,SPN!AS328,EPN!AS328,SPD!AS328,SPMW!AS328,SSEH!AS328,SSES!AS328)","v":1},{"$f":"CHOOSE($B$3,ENWL!AT328,NPgN!AT328,NPgY!AT328,WMID!AT328,EMID!AT328,SWALES!AT328,SWEST!AT328,LPN!AT328,SPN!AT328,EPN!AT328,SPD!AT328,SPMW!AT328,SSEH!AT328,SSES!AT328)","v":1},{"$f":"CHOOSE($B$3,ENWL!AU328,NPgN!AU328,NPgY!AU328,WMID!AU328,EMID!AU328,SWALES!AU328,SWEST!AU328,LPN!AU328,SPN!AU328,EPN!AU328,SPD!AU328,SPMW!AU328,SSEH!AU328,SSES!AU328)","v":1},{"$f":"CHOOSE($B$3,ENWL!AV328,NPgN!AV328,NPgY!AV328,WMID!AV328,EMID!AV328,SWALES!AV328,SWEST!AV328,LPN!AV328,SPN!AV328,EPN!AV328,SPD!AV328,SPMW!AV328,SSEH!AV328,SSES!AV328)","v":1}]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR329,NPgN!AR329,NPgY!AR329,WMID!AR329,EMID!AR329,SWALES!AR329,SWEST!AR329,LPN!AR329,SPN!AR329,EPN!AR329,SPD!AR329,SPMW!AR329,SSEH!AR329,SSES!AR329)","v":0.98208923637114576},{"$f":"CHOOSE($B$3,ENWL!AS329,NPgN!AS329,NPgY!AS329,WMID!AS329,EMID!AS329,SWALES!AS329,SWEST!AS329,LPN!AS329,SPN!AS329,EPN!AS329,SPD!AS329,SPMW!AS329,SSEH!AS329,SSES!AS329)","v":1},{"$f":"CHOOSE($B$3,ENWL!AT329,NPgN!AT329,NPgY!AT329,WMID!AT329,EMID!AT329,SWALES!AT329,SWEST!AT329,LPN!AT329,SPN!AT329,EPN!AT329,SPD!AT329,SPMW!AT329,SSEH!AT329,SSES!AT329)","v":1},{"$f":"CHOOSE($B$3,ENWL!AU329,NPgN!AU329,NPgY!AU329,WMID!AU329,EMID!AU329,SWALES!AU329,SWEST!AU329,LPN!AU329,SPN!AU329,EPN!AU329,SPD!AU329,SPMW!AU329,SSEH!AU329,SSES!AU329)","v":1},{"$f":"CHOOSE($B$3,ENWL!AV329,NPgN!AV329,NPgY!AV329,WMID!AV329,EMID!AV329,SWALES!AV329,SWEST!AV329,LPN!AV329,SPN!AV329,EPN!AV329,SPD!AV329,SPMW!AV329,SSEH!AV329,SSES!AV329)","v":1}]
[null,null,null,null,"Revenue: Controllable opex",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR330,NPgN!AR330,NPgY!AR330,WMID!AR330,EMID!AR330,SWALES!AR330,SWEST!AR330,LPN!AR330,SPN!AR330,EPN!AR330,SPD!AR330,SPMW!AR330,SSEH!AR330,SSES!AR330)","v":0.719970944075214},{"$f":"CHOOSE($B$3,ENWL!AS330,NPgN!AS330,NPgY!AS330,WMID!AS330,EMID!AS330,SWALES!AS330,SWEST!AS330,LPN!AS330,SPN!AS330,EPN!AS330,SPD!AS330,SPMW!AS330,SSEH!AS330,SSES!AS330)","v":0.71995607662343197},{"$f":"CHOOSE($B$3,ENWL!AT330,NPgN!AT330,NPgY!AT330,WMID!AT330,EMID!AT330,SWALES!AT330,SWEST!AT330,LPN!AT330,SPN!AT330,EPN!AT330,SPD!AT330,SPMW!AT330,SSEH!AT330,SSES!AT330)","v":0.71993349496843717},{"$f":"CHOOSE($B$3,ENWL!AU330,NPgN!AU330,NPgY!AU330,WMID!AU330,EMID!AU330,SWALES!AU330,SWEST!AU330,LPN!AU330,SPN!AU330,EPN!AU330,SPD!AU330,SPMW!AU330,SSEH!AU330,SSES!AU330)","v":0.71991443572315805},{"$f":"CHOOSE($B$3,ENWL!AV330,NPgN!AV330,NPgY!AV330,WMID!AV330,EMID!AV330,SWALES!AV330,SWEST!AV330,LPN!AV330,SPN!AV330,EPN!AV330,SPD!AV330,SPMW!AV330,SSEH!AV330,SSES!AV330)","v":0.71988819161808371}]
[null,null,null,null,"Non Qualifying: Load related capex",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR331,NPgN!AR331,NPgY!AR331,WMID!AR331,EMID!AR331,SWALES!AR331,SWEST!AR331,LPN!AR331,SPN!AR331,EPN!AR331,SPD!AR331,SPMW!AR331,SSEH!AR331,SSES!AR331)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AS331,NPgN!AS331,NPgY!AS331,WMID!AS331,EMID!AS331,SWALES!AS331,SWEST!AS331,LPN!AS331,SPN!AS331,EPN!AS331,SPD!AS331,SPMW!AS331,SSEH!AS331,SSES!AS331)","v":2.0084668163603488E-2},{"$f":"CHOOSE($B$3,ENWL!AT331,NPgN!AT331,NPgY!AT331,WMID!AT331,EMID!AT331,SWALES!AT331,SWEST!AT331,LPN!AT331,SPN!AT331,EPN!AT331,SPD!AT331,SPMW!AT331,SSEH!AT331,SSES!AT331)","v":2.0084668163603478E-2},{"$f":"CHOOSE($B$3,ENWL!AU331,NPgN!AU331,NPgY!AU331,WMID!AU331,EMID!AU331,SWALES!AU331,SWEST!AU331,LPN!AU331,SPN!AU331,EPN!AU331,SPD!AU331,SPMW!AU331,SSEH!AU331,SSES!AU331)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV331,NPgN!AV331,NPgY!AV331,WMID!AV331,EMID!AV331,SWALES!AV331,SWEST!AV331,LPN!AV331,SPN!AV331,EPN!AV331,SPD!AV331,SPMW!AV331,SSEH!AV331,SSES!AV331)","v":2.0084668163603485E-2}]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR332,NPgN!AR332,NPgY!AR332,WMID!AR332,EMID!AR332,SWALES!AR332,SWEST!AR332,LPN!AR332,SPN!AR332,EPN!AR332,SPD!AR332,SPMW!AR332,SSEH!AR332,SSES!AR332)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AS332,NPgN!AS332,NPgY!AS332,WMID!AS332,EMID!AS332,SWALES!AS332,SWEST!AS332,LPN!AS332,SPN!AS332,EPN!AS332,SPD!AS332,SPMW!AS332,SSEH!AS332,SSES!AS332)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AT332,NPgN!AT332,NPgY!AT332,WMID!AT332,EMID!AT332,SWALES!AT332,SWEST!AT332,LPN!AT332,SPN!AT332,EPN!AT332,SPD!AT332,SPMW!AT332,SSEH!AT332,SSES!AT332)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AU332,NPgN!AU332,NPgY!AU332,WMID!AU332,EMID!AU332,SWALES!AU332,SWEST!AU332,LPN!AU332,SPN!AU332,EPN!AU332,SPD!AU332,SPMW!AU332,SSEH!AU332,SSES!AU332)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV332,NPgN!AV332,NPgY!AV332,WMID!AV332,EMID!AV332,SWALES!AV332,SWEST!AV332,LPN!AV332,SPN!AV332,EPN!AV332,SPD!AV332,SPMW!AV332,SSEH!AV332,SSES!AV332)","v":2.0084668163603478E-2}]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR333,NPgN!AR333,NPgY!AR333,WMID!AR333,EMID!AR333,SWALES!AR333,SWEST!AR333,LPN!AR333,SPN!AR333,EPN!AR333,SPD!AR333,SPMW!AR333,SSEH!AR333,SSES!AR333)","v":2.0014356400730848E-2},{"$f":"CHOOSE($B$3,ENWL!AS333,NPgN!AS333,NPgY!AS333,WMID!AS333,EMID!AS333,SWALES!AS333,SWEST!AS333,LPN!AS333,SPN!AS333,EPN!AS333,SPD!AS333,SPMW!AS333,SSEH!AS333,SSES!AS333)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AT333,NPgN!AT333,NPgY!AT333,WMID!AT333,EMID!AT333,SWALES!AT333,SWEST!AT333,LPN!AT333,SPN!AT333,EPN!AT333,SPD!AT333,SPMW!AT333,SSEH!AT333,SSES!AT333)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AU333,NPgN!AU333,NPgY!AU333,WMID!AU333,EMID!AU333,SWALES!AU333,SWEST!AU333,LPN!AU333,SPN!AU333,EPN!AU333,SPD!AU333,SPMW!AU333,SSEH!AU333,SSES!AU333)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV333,NPgN!AV333,NPgY!AV333,WMID!AV333,EMID!AV333,SWALES!AV333,SWEST!AV333,LPN!AV333,SPN!AV333,EPN!AV333,SPD!AV333,SPMW!AV333,SSEH!AV333,SSES!AV333)","v":2.0084668163603481E-2}]
[null,null,null,null,"Non Qualifying: Faults",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR334,NPgN!AR334,NPgY!AR334,WMID!AR334,EMID!AR334,SWALES!AR334,SWEST!AR334,LPN!AR334,SPN!AR334,EPN!AR334,SPD!AR334,SPMW!AR334,SSEH!AR334,SSES!AR334)","v":1.1649107534890018E-2},{"$f":"CHOOSE($B$3,ENWL!AS334,NPgN!AS334,NPgY!AS334,WMID!AS334,EMID!AS334,SWALES!AS334,SWEST!AS334,LPN!AS334,SPN!AS334,EPN!AS334,SPD!AS334,SPMW!AS334,SSEH!AS334,SSES!AS334)","v":1.1649107534890017E-2},{"$f":"CHOOSE($B$3,ENWL!AT334,NPgN!AT334,NPgY!AT334,WMID!AT334,EMID!AT334,SWALES!AT334,SWEST!AT334,LPN!AT334,SPN!AT334,EPN!AT334,SPD!AT334,SPMW!AT334,SSEH!AT334,SSES!AT334)","v":1.1649107534890018E-2},{"$f":"CHOOSE($B$3,ENWL!AU334,NPgN!AU334,NPgY!AU334,WMID!AU334,EMID!AU334,SWALES!AU334,SWEST!AU334,LPN!AU334,SPN!AU334,EPN!AU334,SPD!AU334,SPMW!AU334,SSEH!AU334,SSES!AU334)","v":1.1649107534890017E-2},{"$f":"CHOOSE($B$3,ENWL!AV334,NPgN!AV334,NPgY!AV334,WMID!AV334,EMID!AV334,SWALES!AV334,SWEST!AV334,LPN!AV334,SPN!AV334,EPN!AV334,SPD!AV334,SPMW!AV334,SSEH!AV334,SSES!AV334)","v":1.1649107534890018E-2}]
[null,null,null,null,"Non Qualifying: Tree cutting",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR335,NPgN!AR335,NPgY!AR335,WMID!AR335,EMID!AR335,SWALES!AR335,SWEST!AR335,LPN!AR335,SPN!AR335,EPN!AR335,SPD!AR335,SPMW!AR335,SSEH!AR335,SSES!AR335)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS335,NPgN!AS335,NPgY!AS335,WMID!AS335,EMID!AS335,SWALES!AS335,SWEST!AS335,LPN!AS335,SPN!AS335,EPN!AS335,SPD!AS335,SPMW!AS335,SSEH!AS335,SSES!AS335)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT335,NPgN!AT335,NPgY!AT335,WMID!AT335,EMID!AT335,SWALES!AT335,SWEST!AT335,LPN!AT335,SPN!AT335,EPN!AT335,SPD!AT335,SPMW!AT335,SSEH!AT335,SSES!AT335)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU335,NPgN!AU335,NPgY!AU335,WMID!AU335,EMID!AU335,SWALES!AU335,SWEST!AU335,LPN!AU335,SPN!AU335,EPN!AU335,SPD!AU335,SPMW!AU335,SSEH!AU335,SSES!AU335)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV335,NPgN!AV335,NPgY!AV335,WMID!AV335,EMID!AV335,SWALES!AV335,SWEST!AV335,LPN!AV335,SPN!AV335,EPN!AV335,SPD!AV335,SPMW!AV335,SSEH!AV335,SSES!AV335)","v":0}]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR336,NPgN!AR336,NPgY!AR336,WMID!AR336,EMID!AR336,SWALES!AR336,SWEST!AR336,LPN!AR336,SPN!AR336,EPN!AR336,SPD!AR336,SPMW!AR336,SSEH!AR336,SSES!AR336)","v":3.597317440422748E-4},{"$f":"CHOOSE($B$3,ENWL!AS336,NPgN!AS336,NPgY!AS336,WMID!AS336,EMID!AS336,SWALES!AS336,SWEST!AS336,LPN!AS336,SPN!AS336,EPN!AS336,SPD!AS336,SPMW!AS336,SSEH!AS336,SSES!AS336)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT336,NPgN!AT336,NPgY!AT336,WMID!AT336,EMID!AT336,SWALES!AT336,SWEST!AT336,LPN!AT336,SPN!AT336,EPN!AT336,SPD!AT336,SPMW!AT336,SSEH!AT336,SSES!AT336)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU336,NPgN!AU336,NPgY!AU336,WMID!AU336,EMID!AU336,SWALES!AU336,SWEST!AU336,LPN!AU336,SPN!AU336,EPN!AU336,SPD!AU336,SPMW!AU336,SSEH!AU336,SSES!AU336)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV336,NPgN!AV336,NPgY!AV336,WMID!AV336,EMID!AV336,SWALES!AV336,SWEST!AV336,LPN!AV336,SPN!AV336,EPN!AV336,SPD!AV336,SPMW!AV336,SSEH!AV336,SSES!AV336)","v":0}]
[null,null,null,null,"Non Qualifying: Controllable opex",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR337,NPgN!AR337,NPgY!AR337,WMID!AR337,EMID!AR337,SWALES!AR337,SWEST!AR337,LPN!AR337,SPN!AR337,EPN!AR337,SPD!AR337,SPMW!AR337,SSEH!AR337,SSES!AR337)","v":5.6242906644164876E-3},{"$f":"CHOOSE($B$3,ENWL!AS337,NPgN!AS337,NPgY!AS337,WMID!AS337,EMID!AS337,SWALES!AS337,SWEST!AS337,LPN!AS337,SPN!AS337,EPN!AS337,SPD!AS337,SPMW!AS337,SSEH!AS337,SSES!AS337)","v":5.6245892722519694E-3},{"$f":"CHOOSE($B$3,ENWL!AT337,NPgN!AT337,NPgY!AT337,WMID!AT337,EMID!AT337,SWALES!AT337,SWEST!AT337,LPN!AT337,SPN!AT337,EPN!AT337,SPD!AT337,SPMW!AT337,SSEH!AT337,SSES!AT337)","v":5.6250428172991253E-3},{"$f":"CHOOSE($B$3,ENWL!AU337,NPgN!AU337,NPgY!AU337,WMID!AU337,EMID!AU337,SWALES!AU337,SWEST!AU337,LPN!AU337,SPN!AU337,EPN!AU337,SPD!AU337,SPMW!AU337,SSEH!AU337,SSES!AU337)","v":5.6254256159160038E-3},{"$f":"CHOOSE($B$3,ENWL!AV337,NPgN!AV337,NPgY!AV337,WMID!AV337,EMID!AV337,SWALES!AV337,SWEST!AV337,LPN!AV337,SPN!AV337,EPN!AV337,SPD!AV337,SPMW!AV337,SSEH!AV337,SSES!AV337)","v":5.6259527200576724E-3}]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","MOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR342,NPgN!AR342,NPgY!AR342,WMID!AR342,EMID!AR342,SWALES!AR342,SWEST!AR342,LPN!AR342,SPN!AR342,EPN!AR342,SPD!AR342,SPMW!AR342,SSEH!AR342,SSES!AR342)","v":-3.0346275290212947}]
[null,null,null,null,"Legacy net RAV additions",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ343,NPgN!AJ343,NPgY!AJ343,WMID!AJ343,EMID!AJ343,SWALES!AJ343,SWEST!AJ343,LPN!AJ343,SPN!AJ343,EPN!AJ343,SPD!AJ343,SPMW!AJ343,SSEH!AJ343,SSES!AJ343)","v":159.46104281673271},{"$f":"CHOOSE($B$3,ENWL!AK343,NPgN!AK343,NPgY!AK343,WMID!AK343,EMID!AK343,SWALES!AK343,SWEST!AK343,LPN!AK343,SPN!AK343,EPN!AK343,SPD!AK343,SPMW!AK343,SSEH!AK343,SSES!AK343)","v":145.30428028833489},{"$f":"CHOOSE($B$3,ENWL!AL343,NPgN!AL343,NPgY!AL343,WMID!AL343,EMID!AL343,SWALES!AL343,SWEST!AL343,LPN!AL343,SPN!AL343,EPN!AL343,SPD!AL343,SPMW!AL343,SSEH!AL343,SSES!AL343)","v":155.00188809981407},{"$f":"CHOOSE($B$3,ENWL!AM343,NPgN!AM343,NPgY!AM343,WMID!AM343,EMID!AM343,SWALES!AM343,SWEST!AM343,LPN!AM343,SPN!AM343,EPN!AM343,SPD!AM343,SPMW!AM343,SSEH!AM343,SSES!AM343)","v":157.65089000047814},{"$f":"CHOOSE($B$3,ENWL!AN343,NPgN!AN343,NPgY!AN343,WMID!AN343,EMID!AN343,SWALES!AN343,SWEST!AN343,LPN!AN343,SPN!AN343,EPN!AN343,SPD!AN343,SPMW!AN343,SSEH!AN343,SSES!AN343)","v":152.04141332579476},{"$f":"CHOOSE($B$3,ENWL!AO343,NPgN!AO343,NPgY!AO343,WMID!AO343,EMID!AO343,SWALES!AO343,SWEST!AO343,LPN!AO343,SPN!AO343,EPN!AO343,SPD!AO343,SPMW!AO343,SSEH!AO343,SSES!AO343)","v":150.93723656742813},{"$f":"CHOOSE($B$3,ENWL!AP343,NPgN!AP343,NPgY!AP343,WMID!AP343,EMID!AP343,SWALES!AP343,SWEST!AP343,LPN!AP343,SPN!AP343,EPN!AP343,SPD!AP343,SPMW!AP343,SSEH!AP343,SSES!AP343)","v":156.84191024562898},{"$f":"CHOOSE($B$3,ENWL!AQ343,NPgN!AQ343,NPgY!AQ343,WMID!AQ343,EMID!AQ343,SWALES!AQ343,SWEST!AQ343,LPN!AQ343,SPN!AQ343,EPN!AQ343,SPD!AQ343,SPMW!AQ343,SSEH!AQ343,SSES!AQ343)","v":154.0526392563298}]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR345,NPgN!AR345,NPgY!AR345,WMID!AR345,EMID!AR345,SWALES!AR345,SWEST!AR345,LPN!AR345,SPN!AR345,EPN!AR345,SPD!AR345,SPMW!AR345,SSEH!AR345,SSES!AR345)","v":71.307668294850316}]
[null,null,null,null,"Special rates pool RIIO-2 opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR346,NPgN!AR346,NPgY!AR346,WMID!AR346,EMID!AR346,SWALES!AR346,SWEST!AR346,LPN!AR346,SPN!AR346,EPN!AR346,SPD!AR346,SPMW!AR346,SSEH!AR346,SSES!AR346)","v":628.2455801054839}]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR347,NPgN!AR347,NPgY!AR347,WMID!AR347,EMID!AR347,SWALES!AR347,SWEST!AR347,LPN!AR347,SPN!AR347,EPN!AR347,SPD!AR347,SPMW!AR347,SSEH!AR347,SSES!AR347)","v":1145.01039268363}]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",null,"£m nominal","LODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ348,NPgN!AQ348,NPgY!AQ348,WMID!AQ348,EMID!AQ348,SWALES!AQ348,SWEST!AQ348,LPN!AQ348,SPN!AQ348,EPN!AQ348,SPD!AQ348,SPMW!AQ348,SSEH!AQ348,SSES!AQ348)","v":1428.7456461475876}]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR349,NPgN!AR349,NPgY!AR349,WMID!AR349,EMID!AR349,SWALES!AR349,SWEST!AR349,LPN!AR349,SPN!AR349,EPN!AR349,SPD!AR349,SPMW!AR349,SSEH!AR349,SSES!AR349)","v":0}]
[null,null,null,null,"Tax losses brought forwards",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR350,NPgN!AR350,NPgY!AR350,WMID!AR350,EMID!AR350,SWALES!AR350,SWEST!AR350,LPN!AR350,SPN!AR350,EPN!AR350,SPD!AR350,SPMW!AR350,SSEH!AR350,SSES!AR350)","v":0}]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP352,NPgN!AP352,NPgY!AP352,WMID!AP352,EMID!AP352,SWALES!AP352,SWEST!AP352,LPN!AP352,SPN!AP352,EPN!AP352,SPD!AP352,SPMW!AP352,SSEH!AP352,SSES!AP352)","v":344.67962761908268},{"$f":"CHOOSE($B$3,ENWL!AQ352,NPgN!AQ352,NPgY!AQ352,WMID!AQ352,EMID!AQ352,SWALES!AQ352,SWEST!AQ352,LPN!AQ352,SPN!AQ352,EPN!AQ352,SPD!AQ352,SPMW!AQ352,SSEH!AQ352,SSES!AQ352)","v":330.52534860015589}]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ353,NPgN!AJ353,NPgY!AJ353,WMID!AJ353,EMID!AJ353,SWALES!AJ353,SWEST!AJ353,LPN!AJ353,SPN!AJ353,EPN!AJ353,SPD!AJ353,SPMW!AJ353,SSEH!AJ353,SSES!AJ353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK353,NPgN!AK353,NPgY!AK353,WMID!AK353,EMID!AK353,SWALES!AK353,SWEST!AK353,LPN!AK353,SPN!AK353,EPN!AK353,SPD!AK353,SPMW!AK353,SSEH!AK353,SSES!AK353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL353,NPgN!AL353,NPgY!AL353,WMID!AL353,EMID!AL353,SWALES!AL353,SWEST!AL353,LPN!AL353,SPN!AL353,EPN!AL353,SPD!AL353,SPMW!AL353,SSEH!AL353,SSES!AL353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM353,NPgN!AM353,NPgY!AM353,WMID!AM353,EMID!AM353,SWALES!AM353,SWEST!AM353,LPN!AM353,SPN!AM353,EPN!AM353,SPD!AM353,SPMW!AM353,SSEH!AM353,SSES!AM353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN353,NPgN!AN353,NPgY!AN353,WMID!AN353,EMID!AN353,SWALES!AN353,SWEST!AN353,LPN!AN353,SPN!AN353,EPN!AN353,SPD!AN353,SPMW!AN353,SSEH!AN353,SSES!AN353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO353,NPgN!AO353,NPgY!AO353,WMID!AO353,EMID!AO353,SWALES!AO353,SWEST!AO353,LPN!AO353,SPN!AO353,EPN!AO353,SPD!AO353,SPMW!AO353,SSEH!AO353,SSES!AO353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP353,NPgN!AP353,NPgY!AP353,WMID!AP353,EMID!AP353,SWALES!AP353,SWEST!AP353,LPN!AP353,SPN!AP353,EPN!AP353,SPD!AP353,SPMW!AP353,SSEH!AP353,SSES!AP353)","v":1.238},{"$f":"CHOOSE($B$3,ENWL!AQ353,NPgN!AQ353,NPgY!AQ353,WMID!AQ353,EMID!AQ353,SWALES!AQ353,SWEST!AQ353,LPN!AQ353,SPN!AQ353,EPN!AQ353,SPD!AQ353,SPMW!AQ353,SSEH!AQ353,SSES!AQ353)","v":1.321}]
[null,null,null,null,"Legacy correction factor",null,"£m nominal"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ355,NPgN!AJ355,NPgY!AJ355,WMID!AJ355,EMID!AJ355,SWALES!AJ355,SWEST!AJ355,LPN!AJ355,SPN!AJ355,EPN!AJ355,SPD!AJ355,SPMW!AJ355,SSEH!AJ355,SSES!AJ355)","v":415.26918895190363},{"$f":"CHOOSE($B$3,ENWL!AK355,NPgN!AK355,NPgY!AK355,WMID!AK355,EMID!AK355,SWALES!AK355,SWEST!AK355,LPN!AK355,SPN!AK355,EPN!AK355,SPD!AK355,SPMW!AK355,SSEH!AK355,SSES!AK355)","v":452.07398720983605},{"$f":"CHOOSE($B$3,ENWL!AL355,NPgN!AL355,NPgY!AL355,WMID!AL355,EMID!AL355,SWALES!AL355,SWEST!AL355,LPN!AL355,SPN!AL355,EPN!AL355,SPD!AL355,SPMW!AL355,SSEH!AL355,SSES!AL355)","v":394.40800000000002},{"$f":"CHOOSE($B$3,ENWL!AM355,NPgN!AM355,NPgY!AM355,WMID!AM355,EMID!AM355,SWALES!AM355,SWEST!AM355,LPN!AM355,SPN!AM355,EPN!AM355,SPD!AM355,SPMW!AM355,SSEH!AM355,SSES!AM355)","v":413.89699999999999},{"$f":"CHOOSE($B$3,ENWL!AN355,NPgN!AN355,NPgY!AN355,WMID!AN355,EMID!AN355,SWALES!AN355,SWEST!AN355,LPN!AN355,SPN!AN355,EPN!AN355,SPD!AN355,SPMW!AN355,SSEH!AN355,SSES!AN355)","v":438.33800000000002},{"$f":"CHOOSE($B$3,ENWL!AO355,NPgN!AO355,NPgY!AO355,WMID!AO355,EMID!AO355,SWALES!AO355,SWEST!AO355,LPN!AO355,SPN!AO355,EPN!AO355,SPD!AO355,SPMW!AO355,SSEH!AO355,SSES!AO355)","v":410.62294568115544},{"$f":"CHOOSE($B$3,ENWL!AP355,NPgN!AP355,NPgY!AP355,WMID!AP355,EMID!AP355,SWALES!AP355,SWEST!AP355,LPN!AP355,SPN!AP355,EPN!AP355,SPD!AP355,SPMW!AP355,SSEH!AP355,SSES!AP355)","v":428.28951999999998},{"$f":"CHOOSE($B$3,ENWL!AQ355,NPgN!AQ355,NPgY!AQ355,WMID!AQ355,EMID!AQ355,SWALES!AQ355,SWEST!AQ355,LPN!AQ355,SPN!AQ355,EPN!AQ355,SPD!AQ355,SPMW!AQ355,SSEH!AQ355,SSES!AQ355)","v":535.9583433900001}]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ356,NPgN!AJ356,NPgY!AJ356,WMID!AJ356,EMID!AJ356,SWALES!AJ356,SWEST!AJ356,LPN!AJ356,SPN!AJ356,EPN!AJ356,SPD!AJ356,SPMW!AJ356,SSEH!AJ356,SSES!AJ356)","v":404.59389821967591},{"$f":"CHOOSE($B$3,ENWL!AK356,NPgN!AK356,NPgY!AK356,WMID!AK356,EMID!AK356,SWALES!AK356,SWEST!AK356,LPN!AK356,SPN!AK356,EPN!AK356,SPD!AK356,SPMW!AK356,SSEH!AK356,SSES!AK356)","v":448.0633651518184},{"$f":"CHOOSE($B$3,ENWL!AL356,NPgN!AL356,NPgY!AL356,WMID!AL356,EMID!AL356,SWALES!AL356,SWEST!AL356,LPN!AL356,SPN!AL356,EPN!AL356,SPD!AL356,SPMW!AL356,SSEH!AL356,SSES!AL356)","v":398.70531750288188},{"$f":"CHOOSE($B$3,ENWL!AM356,NPgN!AM356,NPgY!AM356,WMID!AM356,EMID!AM356,SWALES!AM356,SWEST!AM356,LPN!AM356,SPN!AM356,EPN!AM356,SPD!AM356,SPMW!AM356,SSEH!AM356,SSES!AM356)","v":414.63304060511632},{"$f":"CHOOSE($B$3,ENWL!AN356,NPgN!AN356,NPgY!AN356,WMID!AN356,EMID!AN356,SWALES!AN356,SWEST!AN356,LPN!AN356,SPN!AN356,EPN!AN356,SPD!AN356,SPMW!AN356,SSEH!AN356,SSES!AN356)","v":428.93724226093093},{"$f":"CHOOSE($B$3,ENWL!AO356,NPgN!AO356,NPgY!AO356,WMID!AO356,EMID!AO356,SWALES!AO356,SWEST!AO356,LPN!AO356,SPN!AO356,EPN!AO356,SPD!AO356,SPMW!AO356,SSEH!AO356,SSES!AO356)","v":432.055209499189},{"$f":"CHOOSE($B$3,ENWL!AP356,NPgN!AP356,NPgY!AP356,WMID!AP356,EMID!AP356,SWALES!AP356,SWEST!AP356,LPN!AP356,SPN!AP356,EPN!AP356,SPD!AP356,SPMW!AP356,SSEH!AP356,SSES!AP356)","v":425.02235929678614},{"$f":"CHOOSE($B$3,ENWL!AQ356,NPgN!AQ356,NPgY!AQ356,WMID!AQ356,EMID!AQ356,SWALES!AQ356,SWEST!AQ356,LPN!AQ356,SPN!AQ356,EPN!AQ356,SPD!AQ356,SPMW!AQ356,SSEH!AQ356,SSES!AQ356)","v":546.11042786457949}]
[null,null,null,null,"Average Specified Rate",null,"scalar","It",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ357,NPgN!AJ357,NPgY!AJ357,WMID!AJ357,EMID!AJ357,SWALES!AJ357,SWEST!AJ357,LPN!AJ357,SPN!AJ357,EPN!AJ357,SPD!AJ357,SPMW!AJ357,SSEH!AJ357,SSES!AJ357)","v":0.5},{"$f":"CHOOSE($B$3,ENWL!AK357,NPgN!AK357,NPgY!AK357,WMID!AK357,EMID!AK357,SWALES!AK357,SWEST!AK357,LPN!AK357,SPN!AK357,EPN!AK357,SPD!AK357,SPMW!AK357,SSEH!AK357,SSES!AK357)","v":0.33561643835616445},{"$f":"CHOOSE($B$3,ENWL!AL357,NPgN!AL357,NPgY!AL357,WMID!AL357,EMID!AL357,SWALES!AL357,SWEST!AL357,LPN!AL357,SPN!AL357,EPN!AL357,SPD!AL357,SPMW!AL357,SSEH!AL357,SSES!AL357)","v":0.35273972602739728},{"$f":"CHOOSE($B$3,ENWL!AM357,NPgN!AM357,NPgY!AM357,WMID!AM357,EMID!AM357,SWALES!AM357,SWEST!AM357,LPN!AM357,SPN!AM357,EPN!AM357,SPD!AM357,SPMW!AM357,SSEH!AM357,SSES!AM357)","v":0.66575342465753418},{"$f":"CHOOSE($B$3,ENWL!AN357,NPgN!AN357,NPgY!AN357,WMID!AN357,EMID!AN357,SWALES!AN357,SWEST!AN357,LPN!AN357,SPN!AN357,EPN!AN357,SPD!AN357,SPMW!AN357,SSEH!AN357,SSES!AN357)","v":0.71767123287671231},{"$f":"CHOOSE($B$3,ENWL!AO357,NPgN!AO357,NPgY!AO357,WMID!AO357,EMID!AO357,SWALES!AO357,SWEST!AO357,LPN!AO357,SPN!AO357,EPN!AO357,SPD!AO357,SPMW!AO357,SSEH!AO357,SSES!AO357)","v":0.1},{"$f":"CHOOSE($B$3,ENWL!AP357,NPgN!AP357,NPgY!AP357,WMID!AP357,EMID!AP357,SWALES!AP357,SWEST!AP357,LPN!AP357,SPN!AP357,EPN!AP357,SPD!AP357,SPMW!AP357,SSEH!AP357,SSES!AP357)","v":0.19289999999999999},{"$f":"CHOOSE($B$3,ENWL!AQ357,NPgN!AQ357,NPgY!AQ357,WMID!AQ357,EMID!AQ357,SWALES!AQ357,SWEST!AQ357,LPN!AQ357,SPN!AQ357,EPN!AQ357,SPD!AQ357,SPMW!AQ357,SSEH!AQ357,SSES!AQ357)","v":2.3034246575342463},{"$f":"CHOOSE($B$3,ENWL!AR357,NPgN!AR357,NPgY!AR357,WMID!AR357,EMID!AR357,SWALES!AR357,SWEST!AR357,LPN!AR357,SPN!AR357,EPN!AR357,SPD!AR357,SPMW!AR357,SSEH!AR357,SSES!AR357)","v":0}]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",null,"scalar","PRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ358,NPgN!AJ358,NPgY!AJ358,WMID!AJ358,EMID!AJ358,SWALES!AJ358,SWEST!AJ358,LPN!AJ358,SPN!AJ358,EPN!AJ358,SPD!AJ358,SPMW!AJ358,SSEH!AJ358,SSES!AJ358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK358,NPgN!AK358,NPgY!AK358,WMID!AK358,EMID!AK358,SWALES!AK358,SWEST!AK358,LPN!AK358,SPN!AK358,EPN!AK358,SPD!AK358,SPMW!AK358,SSEH!AK358,SSES!AK358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL358,NPgN!AL358,NPgY!AL358,WMID!AL358,EMID!AL358,SWALES!AL358,SWEST!AL358,LPN!AL358,SPN!AL358,EPN!AL358,SPD!AL358,SPMW!AL358,SSEH!AL358,SSES!AL358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM358,NPgN!AM358,NPgY!AM358,WMID!AM358,EMID!AM358,SWALES!AM358,SWEST!AM358,LPN!AM358,SPN!AM358,EPN!AM358,SPD!AM358,SPMW!AM358,SSEH!AM358,SSES!AM358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN358,NPgN!AN358,NPgY!AN358,WMID!AN358,EMID!AN358,SWALES!AN358,SWEST!AN358,LPN!AN358,SPN!AN358,EPN!AN358,SPD!AN358,SPMW!AN358,SSEH!AN358,SSES!AN358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO358,NPgN!AO358,NPgY!AO358,WMID!AO358,EMID!AO358,SWALES!AO358,SWEST!AO358,LPN!AO358,SPN!AO358,EPN!AO358,SPD!AO358,SPMW!AO358,SSEH!AO358,SSES!AO358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP358,NPgN!AP358,NPgY!AP358,WMID!AP358,EMID!AP358,SWALES!AP358,SWEST!AP358,LPN!AP358,SPN!AP358,EPN!AP358,SPD!AP358,SPMW!AP358,SSEH!AP358,SSES!AP358)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ358,NPgN!AQ358,NPgY!AQ358,WMID!AQ358,EMID!AQ358,SWALES!AQ358,SWEST!AQ358,LPN!AQ358,SPN!AQ358,EPN!AQ358,SPD!AQ358,SPMW!AQ358,SSEH!AQ358,SSES!AQ358)","v":0}]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR360,NPgN!AR360,NPgY!AR360,WMID!AR360,EMID!AR360,SWALES!AR360,SWEST!AR360,LPN!AR360,SPN!AR360,EPN!AR360,SPD!AR360,SPMW!AR360,SSEH!AR360,SSES!AR360)","v":2.3961429999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AS360,NPgN!AS360,NPgY!AS360,WMID!AS360,EMID!AS360,SWALES!AS360,SWEST!AS360,LPN!AS360,SPN!AS360,EPN!AS360,SPD!AS360,SPMW!AS360,SSEH!AS360,SSES!AS360)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT360,NPgN!AT360,NPgY!AT360,WMID!AT360,EMID!AT360,SWALES!AT360,SWEST!AT360,LPN!AT360,SPN!AT360,EPN!AT360,SPD!AT360,SPMW!AT360,SSEH!AT360,SSES!AT360)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU360,NPgN!AU360,NPgY!AU360,WMID!AU360,EMID!AU360,SWALES!AU360,SWEST!AU360,LPN!AU360,SPN!AU360,EPN!AU360,SPD!AU360,SPMW!AU360,SSEH!AU360,SSES!AU360)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV360,NPgN!AV360,NPgY!AV360,WMID!AV360,EMID!AV360,SWALES!AV360,SWEST!AV360,LPN!AV360,SPN!AV360,EPN!AV360,SPD!AV360,SPMW!AV360,SSEH!AV360,SSES!AV360)","v":0}]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR361,NPgN!AR361,NPgY!AR361,WMID!AR361,EMID!AR361,SWALES!AR361,SWEST!AR361,LPN!AR361,SPN!AR361,EPN!AR361,SPD!AR361,SPMW!AR361,SSEH!AR361,SSES!AR361)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS361,NPgN!AS361,NPgY!AS361,WMID!AS361,EMID!AS361,SWALES!AS361,SWEST!AS361,LPN!AS361,SPN!AS361,EPN!AS361,SPD!AS361,SPMW!AS361,SSEH!AS361,SSES!AS361)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT361,NPgN!AT361,NPgY!AT361,WMID!AT361,EMID!AT361,SWALES!AT361,SWEST!AT361,LPN!AT361,SPN!AT361,EPN!AT361,SPD!AT361,SPMW!AT361,SSEH!AT361,SSES!AT361)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU361,NPgN!AU361,NPgY!AU361,WMID!AU361,EMID!AU361,SWALES!AU361,SWEST!AU361,LPN!AU361,SPN!AU361,EPN!AU361,SPD!AU361,SPMW!AU361,SSEH!AU361,SSES!AU361)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV361,NPgN!AV361,NPgY!AV361,WMID!AV361,EMID!AV361,SWALES!AV361,SWEST!AV361,LPN!AV361,SPN!AV361,EPN!AV361,SPD!AV361,SPMW!AV361,SSEH!AV361,SSES!AV361)","v":0}]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,"£m nominal"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ363,NPgN!AJ363,NPgY!AJ363,WMID!AJ363,EMID!AJ363,SWALES!AJ363,SWEST!AJ363,LPN!AJ363,SPN!AJ363,EPN!AJ363,SPD!AJ363,SPMW!AJ363,SSEH!AJ363,SSES!AJ363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK363,NPgN!AK363,NPgY!AK363,WMID!AK363,EMID!AK363,SWALES!AK363,SWEST!AK363,LPN!AK363,SPN!AK363,EPN!AK363,SPD!AK363,SPMW!AK363,SSEH!AK363,SSES!AK363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL363,NPgN!AL363,NPgY!AL363,WMID!AL363,EMID!AL363,SWALES!AL363,SWEST!AL363,LPN!AL363,SPN!AL363,EPN!AL363,SPD!AL363,SPMW!AL363,SSEH!AL363,SSES!AL363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM363,NPgN!AM363,NPgY!AM363,WMID!AM363,EMID!AM363,SWALES!AM363,SWEST!AM363,LPN!AM363,SPN!AM363,EPN!AM363,SPD!AM363,SPMW!AM363,SSEH!AM363,SSES!AM363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN363,NPgN!AN363,NPgY!AN363,WMID!AN363,EMID!AN363,SWALES!AN363,SWEST!AN363,LPN!AN363,SPN!AN363,EPN!AN363,SPD!AN363,SPMW!AN363,SSEH!AN363,SSES!AN363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO363,NPgN!AO363,NPgY!AO363,WMID!AO363,EMID!AO363,SWALES!AO363,SWEST!AO363,LPN!AO363,SPN!AO363,EPN!AO363,SPD!AO363,SPMW!AO363,SSEH!AO363,SSES!AO363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP363,NPgN!AP363,NPgY!AP363,WMID!AP363,EMID!AP363,SWALES!AP363,SWEST!AP363,LPN!AP363,SPN!AP363,EPN!AP363,SPD!AP363,SPMW!AP363,SSEH!AP363,SSES!AP363)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ363,NPgN!AQ363,NPgY!AQ363,WMID!AQ363,EMID!AQ363,SWALES!AQ363,SWEST!AQ363,LPN!AQ363,SPN!AQ363,EPN!AQ363,SPD!AQ363,SPMW!AQ363,SSEH!AQ363,SSES!AQ363)","v":0}]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",{"$f":"CHOOSE($B$3,ENWL!I364,NPgN!I364,NPgY!I364,WMID!I364,EMID!I364,SWALES!I364,SWEST!I364,LPN!I364,SPN!I364,EPN!I364,SPD!I364,SPMW!I364,SSEH!I364,SSES!I364)","v":43.4}]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP368,NPgN!AP368,NPgY!AP368,WMID!AP368,EMID!AP368,SWALES!AP368,SWEST!AP368,LPN!AP368,SPN!AP368,EPN!AP368,SPD!AP368,SPMW!AP368,SSEH!AP368,SSES!AP368)","v":2.4022697420249686},{"$f":"CHOOSE($B$3,ENWL!AQ368,NPgN!AQ368,NPgY!AQ368,WMID!AQ368,EMID!AQ368,SWALES!AQ368,SWEST!AQ368,LPN!AQ368,SPN!AQ368,EPN!AQ368,SPD!AQ368,SPMW!AQ368,SSEH!AQ368,SSES!AQ368)","v":2.7761772633747479}]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP369,NPgN!AP369,NPgY!AP369,WMID!AP369,EMID!AP369,SWALES!AP369,SWEST!AP369,LPN!AP369,SPN!AP369,EPN!AP369,SPD!AP369,SPMW!AP369,SSEH!AP369,SSES!AP369)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ369,NPgN!AQ369,NPgY!AQ369,WMID!AQ369,EMID!AQ369,SWALES!AQ369,SWEST!AQ369,LPN!AQ369,SPN!AQ369,EPN!AQ369,SPD!AQ369,SPMW!AQ369,SSEH!AQ369,SSES!AQ369)","v":0}]
[null,null,null,null,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP370,NPgN!AP370,NPgY!AP370,WMID!AP370,EMID!AP370,SWALES!AP370,SWEST!AP370,LPN!AP370,SPN!AP370,EPN!AP370,SPD!AP370,SPMW!AP370,SSEH!AP370,SSES!AP370)","v":0.1},{"$f":"CHOOSE($B$3,ENWL!AQ370,NPgN!AQ370,NPgY!AQ370,WMID!AQ370,EMID!AQ370,SWALES!AQ370,SWEST!AQ370,LPN!AQ370,SPN!AQ370,EPN!AQ370,SPD!AQ370,SPMW!AQ370,SSEH!AQ370,SSES!AQ370)","v":0.96}]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP372,NPgN!AP372,NPgY!AP372,WMID!AP372,EMID!AP372,SWALES!AP372,SWEST!AP372,LPN!AP372,SPN!AP372,EPN!AP372,SPD!AP372,SPMW!AP372,SSEH!AP372,SSES!AP372)","v":13.223811536789343},{"$f":"CHOOSE($B$3,ENWL!AQ372,NPgN!AQ372,NPgY!AQ372,WMID!AQ372,EMID!AQ372,SWALES!AQ372,SWEST!AQ372,LPN!AQ372,SPN!AQ372,EPN!AQ372,SPD!AQ372,SPMW!AQ372,SSEH!AQ372,SSES!AQ372)","v":12.30038036064135}]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP373,NPgN!AP373,NPgY!AP373,WMID!AP373,EMID!AP373,SWALES!AP373,SWEST!AP373,LPN!AP373,SPN!AP373,EPN!AP373,SPD!AP373,SPMW!AP373,SSEH!AP373,SSES!AP373)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ373,NPgN!AQ373,NPgY!AQ373,WMID!AQ373,EMID!AQ373,SWALES!AQ373,SWEST!AQ373,LPN!AQ373,SPN!AQ373,EPN!AQ373,SPD!AQ373,SPMW!AQ373,SSEH!AQ373,SSES!AQ373)","v":0}]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP374,NPgN!AP374,NPgY!AP374,WMID!AP374,EMID!AP374,SWALES!AP374,SWEST!AP374,LPN!AP374,SPN!AP374,EPN!AP374,SPD!AP374,SPMW!AP374,SSEH!AP374,SSES!AP374)","v":-0.13030199999999997},{"$f":"CHOOSE($B$3,ENWL!AQ374,NPgN!AQ374,NPgY!AQ374,WMID!AQ374,EMID!AQ374,SWALES!AQ374,SWEST!AQ374,LPN!AQ374,SPN!AQ374,EPN!AQ374,SPD!AQ374,SPMW!AQ374,SSEH!AQ374,SSES!AQ374)","v":-0.12736799999999998}]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO376,NPgN!AO376,NPgY!AO376,WMID!AO376,EMID!AO376,SWALES!AO376,SWEST!AO376,LPN!AO376,SPN!AO376,EPN!AO376,SPD!AO376,SPMW!AO376,SSEH!AO376,SSES!AO376)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP376,NPgN!AP376,NPgY!AP376,WMID!AP376,EMID!AP376,SWALES!AP376,SWEST!AP376,LPN!AP376,SPN!AP376,EPN!AP376,SPD!AP376,SPMW!AP376,SSEH!AP376,SSES!AP376)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ376,NPgN!AQ376,NPgY!AQ376,WMID!AQ376,EMID!AQ376,SWALES!AQ376,SWEST!AQ376,LPN!AQ376,SPN!AQ376,EPN!AQ376,SPD!AQ376,SPMW!AQ376,SSEH!AQ376,SSES!AQ376)","v":0}]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP378,NPgN!AP378,NPgY!AP378,WMID!AP378,EMID!AP378,SWALES!AP378,SWEST!AP378,LPN!AP378,SPN!AP378,EPN!AP378,SPD!AP378,SPMW!AP378,SSEH!AP378,SSES!AP378)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ378,NPgN!AQ378,NPgY!AQ378,WMID!AQ378,EMID!AQ378,SWALES!AQ378,SWEST!AQ378,LPN!AQ378,SPN!AQ378,EPN!AQ378,SPD!AQ378,SPMW!AQ378,SSEH!AQ378,SSES!AQ378)","v":0.3}]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP379,NPgN!AP379,NPgY!AP379,WMID!AP379,EMID!AP379,SWALES!AP379,SWEST!AP379,LPN!AP379,SPN!AP379,EPN!AP379,SPD!AP379,SPMW!AP379,SSEH!AP379,SSES!AP379)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ379,NPgN!AQ379,NPgY!AQ379,WMID!AQ379,EMID!AQ379,SWALES!AQ379,SWEST!AQ379,LPN!AQ379,SPN!AQ379,EPN!AQ379,SPD!AQ379,SPMW!AQ379,SSEH!AQ379,SSES!AQ379)","v":0.3}]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP380,NPgN!AP380,NPgY!AP380,WMID!AP380,EMID!AP380,SWALES!AP380,SWEST!AP380,LPN!AP380,SPN!AP380,EPN!AP380,SPD!AP380,SPMW!AP380,SSEH!AP380,SSES!AP380)","v":0.29216897108190099},{"$f":"CHOOSE($B$3,ENWL!AQ380,NPgN!AQ380,NPgY!AQ380,WMID!AQ380,EMID!AQ380,SWALES!AQ380,SWEST!AQ380,LPN!AQ380,SPN!AQ380,EPN!AQ380,SPD!AQ380,SPMW!AQ380,SSEH!AQ380,SSES!AQ380)","v":0.3}]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP381,NPgN!AP381,NPgY!AP381,WMID!AP381,EMID!AP381,SWALES!AP381,SWEST!AP381,LPN!AP381,SPN!AP381,EPN!AP381,SPD!AP381,SPMW!AP381,SSEH!AP381,SSES!AP381)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ381,NPgN!AQ381,NPgY!AQ381,WMID!AQ381,EMID!AQ381,SWALES!AQ381,SWEST!AQ381,LPN!AQ381,SPN!AQ381,EPN!AQ381,SPD!AQ381,SPMW!AQ381,SSEH!AQ381,SSES!AQ381)","v":0.3}]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP385,NPgN!AP385,NPgY!AP385,WMID!AP385,EMID!AP385,SWALES!AP385,SWEST!AP385,LPN!AP385,SPN!AP385,EPN!AP385,SPD!AP385,SPMW!AP385,SSEH!AP385,SSES!AP385)","v":2.3656330080000001},{"$f":"CHOOSE($B$3,ENWL!AQ385,NPgN!AQ385,NPgY!AQ385,WMID!AQ385,EMID!AQ385,SWALES!AQ385,SWEST!AQ385,LPN!AQ385,SPN!AQ385,EPN!AQ385,SPD!AQ385,SPMW!AQ385,SSEH!AQ385,SSES!AQ385)","v":2.4858109989999999}]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP386,NPgN!AP386,NPgY!AP386,WMID!AP386,EMID!AP386,SWALES!AP386,SWEST!AP386,LPN!AP386,SPN!AP386,EPN!AP386,SPD!AP386,SPMW!AP386,SSEH!AP386,SSES!AP386)","v":1.1000000000000001},{"$f":"CHOOSE($B$3,ENWL!AQ386,NPgN!AQ386,NPgY!AQ386,WMID!AQ386,EMID!AQ386,SWALES!AQ386,SWEST!AQ386,LPN!AQ386,SPN!AQ386,EPN!AQ386,SPD!AQ386,SPMW!AQ386,SSEH!AQ386,SSES!AQ386)","v":1.1000000000000001}]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP388,NPgN!AP388,NPgY!AP388,WMID!AP388,EMID!AP388,SWALES!AP388,SWEST!AP388,LPN!AP388,SPN!AP388,EPN!AP388,SPD!AP388,SPMW!AP388,SSEH!AP388,SSES!AP388)","v":25.594880011000001},{"$f":"CHOOSE($B$3,ENWL!AQ388,NPgN!AQ388,NPgY!AQ388,WMID!AQ388,EMID!AQ388,SWALES!AQ388,SWEST!AQ388,LPN!AQ388,SPN!AQ388,EPN!AQ388,SPD!AQ388,SPMW!AQ388,SSEH!AQ388,SSES!AQ388)","v":25.594879986999999}]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP389,NPgN!AP389,NPgY!AP389,WMID!AP389,EMID!AP389,SWALES!AP389,SWEST!AP389,LPN!AP389,SPN!AP389,EPN!AP389,SPD!AP389,SPMW!AP389,SSEH!AP389,SSES!AP389)","v":26.4},{"$f":"CHOOSE($B$3,ENWL!AQ389,NPgN!AQ389,NPgY!AQ389,WMID!AQ389,EMID!AQ389,SWALES!AQ389,SWEST!AQ389,LPN!AQ389,SPN!AQ389,EPN!AQ389,SPD!AQ389,SPMW!AQ389,SSEH!AQ389,SSES!AQ389)","v":26.7}]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP391,NPgN!AP391,NPgY!AP391,WMID!AP391,EMID!AP391,SWALES!AP391,SWEST!AP391,LPN!AP391,SPN!AP391,EPN!AP391,SPD!AP391,SPMW!AP391,SSEH!AP391,SSES!AP391)","v":13.948872492000001},{"$f":"CHOOSE($B$3,ENWL!AQ391,NPgN!AQ391,NPgY!AQ391,WMID!AQ391,EMID!AQ391,SWALES!AQ391,SWEST!AQ391,LPN!AQ391,SPN!AQ391,EPN!AQ391,SPD!AQ391,SPMW!AQ391,SSEH!AQ391,SSES!AQ391)","v":14.123787138000001}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP392,NPgN!AP392,NPgY!AP392,WMID!AP392,EMID!AP392,SWALES!AP392,SWEST!AP392,LPN!AP392,SPN!AP392,EPN!AP392,SPD!AP392,SPMW!AP392,SSEH!AP392,SSES!AP392)","v":19.5},{"$f":"CHOOSE($B$3,ENWL!AQ392,NPgN!AQ392,NPgY!AQ392,WMID!AQ392,EMID!AQ392,SWALES!AQ392,SWEST!AQ392,LPN!AQ392,SPN!AQ392,EPN!AQ392,SPD!AQ392,SPMW!AQ392,SSEH!AQ392,SSES!AQ392)","v":22.9}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP394,NPgN!AP394,NPgY!AP394,WMID!AP394,EMID!AP394,SWALES!AP394,SWEST!AP394,LPN!AP394,SPN!AP394,EPN!AP394,SPD!AP394,SPMW!AP394,SSEH!AP394,SSES!AP394)","v":2.5358084989999998},{"$f":"CHOOSE($B$3,ENWL!AQ394,NPgN!AQ394,NPgY!AQ394,WMID!AQ394,EMID!AQ394,SWALES!AQ394,SWEST!AQ394,LPN!AQ394,SPN!AQ394,EPN!AQ394,SPD!AQ394,SPMW!AQ394,SSEH!AQ394,SSES!AQ394)","v":2.7987939959999997}]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP395,NPgN!AP395,NPgY!AP395,WMID!AP395,EMID!AP395,SWALES!AP395,SWEST!AP395,LPN!AP395,SPN!AP395,EPN!AP395,SPD!AP395,SPMW!AP395,SSEH!AP395,SSES!AP395)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ395,NPgN!AQ395,NPgY!AQ395,WMID!AQ395,EMID!AQ395,SWALES!AQ395,SWEST!AQ395,LPN!AQ395,SPN!AQ395,EPN!AQ395,SPD!AQ395,SPMW!AQ395,SSEH!AQ395,SSES!AQ395)","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP397,NPgN!AP397,NPgY!AP397,WMID!AP397,EMID!AP397,SWALES!AP397,SWEST!AP397,LPN!AP397,SPN!AP397,EPN!AP397,SPD!AP397,SPMW!AP397,SSEH!AP397,SSES!AP397)","v":0.86189553348708203},{"$f":"CHOOSE($B$3,ENWL!AQ397,NPgN!AQ397,NPgY!AQ397,WMID!AQ397,EMID!AQ397,SWALES!AQ397,SWEST!AQ397,LPN!AQ397,SPN!AQ397,EPN!AQ397,SPD!AQ397,SPMW!AQ397,SSEH!AQ397,SSES!AQ397)","v":1.6924342891363591}]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP398,NPgN!AP398,NPgY!AP398,WMID!AP398,EMID!AP398,SWALES!AP398,SWEST!AP398,LPN!AP398,SPN!AP398,EPN!AP398,SPD!AP398,SPMW!AP398,SSEH!AP398,SSES!AP398)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ398,NPgN!AQ398,NPgY!AQ398,WMID!AQ398,EMID!AQ398,SWALES!AQ398,SWEST!AQ398,LPN!AQ398,SPN!AQ398,EPN!AQ398,SPD!AQ398,SPMW!AQ398,SSEH!AQ398,SSES!AQ398)","v":0}]
[null,null,null,null,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP400,NPgN!AP400,NPgY!AP400,WMID!AP400,EMID!AP400,SWALES!AP400,SWEST!AP400,LPN!AP400,SPN!AP400,EPN!AP400,SPD!AP400,SPMW!AP400,SSEH!AP400,SSES!AP400)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ400,NPgN!AQ400,NPgY!AQ400,WMID!AQ400,EMID!AQ400,SWALES!AQ400,SWEST!AQ400,LPN!AQ400,SPN!AQ400,EPN!AQ400,SPD!AQ400,SPMW!AQ400,SSEH!AQ400,SSES!AQ400)","v":0}]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP401,NPgN!AP401,NPgY!AP401,WMID!AP401,EMID!AP401,SWALES!AP401,SWEST!AP401,LPN!AP401,SPN!AP401,EPN!AP401,SPD!AP401,SPMW!AP401,SSEH!AP401,SSES!AP401)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ401,NPgN!AQ401,NPgY!AQ401,WMID!AQ401,EMID!AQ401,SWALES!AQ401,SWEST!AQ401,LPN!AQ401,SPN!AQ401,EPN!AQ401,SPD!AQ401,SPMW!AQ401,SSEH!AQ401,SSES!AQ401)","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP403,NPgN!AP403,NPgY!AP403,WMID!AP403,EMID!AP403,SWALES!AP403,SWEST!AP403,LPN!AP403,SPN!AP403,EPN!AP403,SPD!AP403,SPMW!AP403,SSEH!AP403,SSES!AP403)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ403,NPgN!AQ403,NPgY!AQ403,WMID!AQ403,EMID!AQ403,SWALES!AQ403,SWEST!AQ403,LPN!AQ403,SPN!AQ403,EPN!AQ403,SPD!AQ403,SPMW!AQ403,SSEH!AQ403,SSES!AQ403)","v":0}]
[null,null,null,null,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP404,NPgN!AP404,NPgY!AP404,WMID!AP404,EMID!AP404,SWALES!AP404,SWEST!AP404,LPN!AP404,SPN!AP404,EPN!AP404,SPD!AP404,SPMW!AP404,SSEH!AP404,SSES!AP404)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ404,NPgN!AQ404,NPgY!AQ404,WMID!AQ404,EMID!AQ404,SWALES!AQ404,SWEST!AQ404,LPN!AQ404,SPN!AQ404,EPN!AQ404,SPD!AQ404,SPMW!AQ404,SSEH!AQ404,SSES!AQ404)","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP406,NPgN!AP406,NPgY!AP406,WMID!AP406,EMID!AP406,SWALES!AP406,SWEST!AP406,LPN!AP406,SPN!AP406,EPN!AP406,SPD!AP406,SPMW!AP406,SSEH!AP406,SSES!AP406)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ406,NPgN!AQ406,NPgY!AQ406,WMID!AQ406,EMID!AQ406,SWALES!AQ406,SWEST!AQ406,LPN!AQ406,SPN!AQ406,EPN!AQ406,SPD!AQ406,SPMW!AQ406,SSEH!AQ406,SSES!AQ406)","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP407,NPgN!AP407,NPgY!AP407,WMID!AP407,EMID!AP407,SWALES!AP407,SWEST!AP407,LPN!AP407,SPN!AP407,EPN!AP407,SPD!AP407,SPMW!AP407,SSEH!AP407,SSES!AP407)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ407,NPgN!AQ407,NPgY!AQ407,WMID!AQ407,EMID!AQ407,SWALES!AQ407,SWEST!AQ407,LPN!AQ407,SPN!AQ407,EPN!AQ407,SPD!AQ407,SPMW!AQ407,SSEH!AQ407,SSES!AQ407)","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP409,NPgN!AP409,NPgY!AP409,WMID!AP409,EMID!AP409,SWALES!AP409,SWEST!AP409,LPN!AP409,SPN!AP409,EPN!AP409,SPD!AP409,SPMW!AP409,SSEH!AP409,SSES!AP409)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ409,NPgN!AQ409,NPgY!AQ409,WMID!AQ409,EMID!AQ409,SWALES!AQ409,SWEST!AQ409,LPN!AQ409,SPN!AQ409,EPN!AQ409,SPD!AQ409,SPMW!AQ409,SSEH!AQ409,SSES!AQ409)","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP410,NPgN!AP410,NPgY!AP410,WMID!AP410,EMID!AP410,SWALES!AP410,SWEST!AP410,LPN!AP410,SPN!AP410,EPN!AP410,SPD!AP410,SPMW!AP410,SSEH!AP410,SSES!AP410)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ410,NPgN!AQ410,NPgY!AQ410,WMID!AQ410,EMID!AQ410,SWALES!AQ410,SWEST!AQ410,LPN!AQ410,SPN!AQ410,EPN!AQ410,SPD!AQ410,SPMW!AQ410,SSEH!AQ410,SSES!AQ410)","v":0}]
[null,null,null,null,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP412,NPgN!AP412,NPgY!AP412,WMID!AP412,EMID!AP412,SWALES!AP412,SWEST!AP412,LPN!AP412,SPN!AP412,EPN!AP412,SPD!AP412,SPMW!AP412,SSEH!AP412,SSES!AP412)","v":0.85363316},{"$f":"CHOOSE($B$3,ENWL!AQ412,NPgN!AQ412,NPgY!AQ412,WMID!AQ412,EMID!AQ412,SWALES!AQ412,SWEST!AQ412,LPN!AQ412,SPN!AQ412,EPN!AQ412,SPD!AQ412,SPMW!AQ412,SSEH!AQ412,SSES!AQ412)","v":1.5563771399999808}]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO414,NPgN!AO414,NPgY!AO414,WMID!AO414,EMID!AO414,SWALES!AO414,SWEST!AO414,LPN!AO414,SPN!AO414,EPN!AO414,SPD!AO414,SPMW!AO414,SSEH!AO414,SSES!AO414)","v":0.81328210400000012},{"$f":"CHOOSE($B$3,ENWL!AP414,NPgN!AP414,NPgY!AP414,WMID!AP414,EMID!AP414,SWALES!AP414,SWEST!AP414,LPN!AP414,SPN!AP414,EPN!AP414,SPD!AP414,SPMW!AP414,SSEH!AP414,SSES!AP414)","v":2.8365642404999996},{"$f":"CHOOSE($B$3,ENWL!AQ414,NPgN!AQ414,NPgY!AQ414,WMID!AQ414,EMID!AQ414,SWALES!AQ414,SWEST!AQ414,LPN!AQ414,SPN!AQ414,EPN!AQ414,SPD!AQ414,SPMW!AQ414,SSEH!AQ414,SSES!AQ414)","v":-3.0351906999999838E-2}]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO415,NPgN!AO415,NPgY!AO415,WMID!AO415,EMID!AO415,SWALES!AO415,SWEST!AO415,LPN!AO415,SPN!AO415,EPN!AO415,SPD!AO415,SPMW!AO415,SSEH!AO415,SSES!AO415)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP415,NPgN!AP415,NPgY!AP415,WMID!AP415,EMID!AP415,SWALES!AP415,SWEST!AP415,LPN!AP415,SPN!AP415,EPN!AP415,SPD!AP415,SPMW!AP415,SSEH!AP415,SSES!AP415)","v":-0.15431398999999998},{"$f":"CHOOSE($B$3,ENWL!AQ415,NPgN!AQ415,NPgY!AQ415,WMID!AQ415,EMID!AQ415,SWALES!AQ415,SWEST!AQ415,LPN!AQ415,SPN!AQ415,EPN!AQ415,SPD!AQ415,SPMW!AQ415,SSEH!AQ415,SSES!AQ415)","v":-0.14489196000000001}]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP417,NPgN!AP417,NPgY!AP417,WMID!AP417,EMID!AP417,SWALES!AP417,SWEST!AP417,LPN!AP417,SPN!AP417,EPN!AP417,SPD!AP417,SPMW!AP417,SSEH!AP417,SSES!AP417)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ417,NPgN!AQ417,NPgY!AQ417,WMID!AQ417,EMID!AQ417,SWALES!AQ417,SWEST!AQ417,LPN!AQ417,SPN!AQ417,EPN!AQ417,SPD!AQ417,SPMW!AQ417,SSEH!AQ417,SSES!AQ417)","v":0}]
[null,null,null,null,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP418,NPgN!AP418,NPgY!AP418,WMID!AP418,EMID!AP418,SWALES!AP418,SWEST!AP418,LPN!AP418,SPN!AP418,EPN!AP418,SPD!AP418,SPMW!AP418,SSEH!AP418,SSES!AP418)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ418,NPgN!AQ418,NPgY!AQ418,WMID!AQ418,EMID!AQ418,SWALES!AQ418,SWEST!AQ418,LPN!AQ418,SPN!AQ418,EPN!AQ418,SPD!AQ418,SPMW!AQ418,SSEH!AQ418,SSES!AQ418)","v":0}]
[null,null,null,null,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP419,NPgN!AP419,NPgY!AP419,WMID!AP419,EMID!AP419,SWALES!AP419,SWEST!AP419,LPN!AP419,SPN!AP419,EPN!AP419,SPD!AP419,SPMW!AP419,SSEH!AP419,SSES!AP419)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ419,NPgN!AQ419,NPgY!AQ419,WMID!AQ419,EMID!AQ419,SWALES!AQ419,SWEST!AQ419,LPN!AQ419,SPN!AQ419,EPN!AQ419,SPD!AQ419,SPMW!AQ419,SSEH!AQ419,SSES!AQ419)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"InputSummary","index":3,"n_rows":479,"n_cols":48,"rows_kept":479,"cut":false,"hidden":false,"merged":[]}
["Input Summary",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!E30","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$10) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO-1 year",null,"flag",null,null,null,{"$f":"(AND(K$4>=$I$10,K$4<=$I$11)) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,null,null,null,"RIIO-2 year",null,"flag",null,null,null,{"$f":"(AND(K$4>=$I$13,K$4<=$I$14)) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1]
[]
[null,null,null,null,"Start of RIIO-1",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX( (AJ17 - AJ16) * (AI16 - AI17), 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"MAX( (AJ18 - AJ17) * (AI17 - AI18), 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,"RIIO-1 regearing period",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AJ20) * AJ17","v":0},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,{"$f":"(1 - AJ21) * AJ18","v":0},0,0,0,0,0,0,0,0,1,1,1,1]
[]
[null,"Expenditure Inputs"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances (included in capitalisation rate allocation 1)"]
[]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR15","v":20.02},{"$f":"SelectedInputs!AS15","v":31.41},{"$f":"SelectedInputs!AT15","v":26.99},{"$f":"SelectedInputs!AU15","v":16.87},{"$f":"SelectedInputs!AV15","v":17.5}]
[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,{"$f":"SelectedInputs!AR16","v":39.53},{"$f":"SelectedInputs!AS16","v":40.75},{"$f":"SelectedInputs!AT16","v":44.32},{"$f":"SelectedInputs!AU16","v":41.74},{"$f":"SelectedInputs!AV16","v":40.33}]
[null,null,null,null,"Non-variant allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR17","v":41.7},{"$f":"SelectedInputs!AS17","v":34.9},{"$f":"SelectedInputs!AT17","v":31.91},{"$f":"SelectedInputs!AU17","v":18.78},{"$f":"SelectedInputs!AV17","v":15.87}]
[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,{"$f":"SelectedInputs!AR18","v":28.57},{"$f":"SelectedInputs!AS18","v":28.55},{"$f":"SelectedInputs!AT18","v":29.45},{"$f":"SelectedInputs!AU18","v":30.05},{"$f":"SelectedInputs!AV18","v":29.9}]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR19","v":5.43},{"$f":"SelectedInputs!AS19","v":5.42},{"$f":"SelectedInputs!AT19","v":5.4},{"$f":"SelectedInputs!AU19","v":5.28},{"$f":"SelectedInputs!AV19","v":5.2}]
[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,{"$f":"SelectedInputs!AR20","v":15.4},{"$f":"SelectedInputs!AS20","v":15.34},{"$f":"SelectedInputs!AT20","v":15.24},{"$f":"SelectedInputs!AU20","v":14.92},{"$f":"SelectedInputs!AV20","v":14.69}]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR21","v":117.34},{"$f":"SelectedInputs!AS21","v":116.53},{"$f":"SelectedInputs!AT21","v":113.8},{"$f":"SelectedInputs!AU21","v":113.02},{"$f":"SelectedInputs!AV21","v":111.48}]
[]
[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":"AR313","v":14.625576415086035},14.785315144479158,14.952429008493597,15.077780904282005,15.272576676319147]
[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,42.024071288750854,42.439287863970414,44.4310627367488,43.549075646927911,41.86074301294471]
[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,3.3312448603675713,6.4289098296974476,6.3220649148618673,10.100373896835031,8.2139934691477627]
[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,-0.24816496262440188,2.7873168331643279E-2,0.30973226850076352,0.55862991863498901,0.82287402830360579]
[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,-4.527333777607332E-2,5.0849698983403283E-3,5.6505211145409559E-2,0.10191221488611288,0.15011891056890106]
[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,-0.12802886653548007,1.4379830700170048E-2,0.1597915791425929,0.28819844082458929,0.42452257575395552]
[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,4.1501926191838354,4.5322954631870669,4.9078498368550418,4.7106090702309178,5.7551961432406396]
[]
[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":"AR322","v":13.675886457475087},16.326554801999361,34.739083148252014,44.031150401452457,53.566562860618809]
[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,5.3283978029029573,9.4174192221270534,13.547138299475733,13.190733830866995,13.035180250494065]
[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,6.2,3.5757591578334003,2.0931619895870548,1.6215564051016722,1.1749211141363789]
[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,0,3.8956539780320681E-2,3.5528364279652456,4.0203149053290943,12.318057878537399]
[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,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,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,6.8359296310805924,5.3879278508393451,6.8574644673089402,7.3412065771710253,8.0016321212820269]
[]
[null,null,null,"Actual totex: 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,{"$f":"SelectedInputs!AR126","v":24.749470504918811},{"$f":"SelectedInputs!AS126","v":56.218596179455034},{"$f":"SelectedInputs!AT126","v":41.975765863528736},{"$f":"SelectedInputs!AU126","v":31.870564315112517},{"$f":"SelectedInputs!AV126","v":32.705033768168164}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR127","v":61.571399470284348},{"$f":"SelectedInputs!AS127","v":77.627001789921152},{"$f":"SelectedInputs!AT127","v":89.13515767610177},{"$f":"SelectedInputs!AU127","v":97.554682164373958},{"$f":"SelectedInputs!AV127","v":93.814685979993811}]
[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,{"$f":"SelectedInputs!AR128","v":34.996172735871681},{"$f":"SelectedInputs!AS128","v":38.843885299746688},{"$f":"SelectedInputs!AT128","v":38.558717256420906},{"$f":"SelectedInputs!AU128","v":31.211406685727638},{"$f":"SelectedInputs!AV128","v":26.127254339102397}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR129","v":28.902803686529925},{"$f":"SelectedInputs!AS129","v":29.143169208271821},{"$f":"SelectedInputs!AT129","v":30.348755187720009},{"$f":"SelectedInputs!AU129","v":31.266603040578239},{"$f":"SelectedInputs!AV129","v":31.427628083482336}]
[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,{"$f":"SelectedInputs!AR130","v":5.4933536209762854},{"$f":"SelectedInputs!AS130","v":5.5344202968291825},{"$f":"SelectedInputs!AT130","v":5.5691940758123835},{"$f":"SelectedInputs!AU130","v":5.4951738695044305},{"$f":"SelectedInputs!AV130","v":5.4611675950459775}]
[null,null,null,null,"Actual 100% ‘revenue pool’ expenditure",null,"£m 20/21 prices","ARP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR131","v":14.548204838695739},{"$f":"SelectedInputs!AS131","v":15.268458777090785},{"$f":"SelectedInputs!AT131","v":15.469376571377039},{"$f":"SelectedInputs!AU131","v":15.583631272058838},{"$f":"SelectedInputs!AV131","v":15.587255036858997}]
[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,{"$f":"SelectedInputs!AR132","v":117.9379716643452},{"$f":"SelectedInputs!AS132","v":117.7610772905749},{"$f":"SelectedInputs!AT132","v":119.3093587107489},{"$f":"SelectedInputs!AU132","v":119.48930737611947},{"$f":"SelectedInputs!AV132","v":120.09616618132007}]
[null,null,null,null,"Total actual expenditure in capitalisation rate allocation 1",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR61:AR67)","v":288.19937652162196},{"$f":"SUM(AS61:AS67)","v":340.39660884188953},{"$f":"SUM(AT61:AT67)","v":340.36632534170974},{"$f":"SUM(AU61:AU67)","v":332.47136872347511},{"$f":"SUM(AV61:AV67)","v":325.21919098397177}]
[]
[null,null,null,"Actual totex: 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,{"$f":"SelectedInputs!AR135","v":14.680947141749266},{"$f":"SelectedInputs!AS135","v":17.32433129465927},{"$f":"SelectedInputs!AT135","v":35.703708871658762},{"$f":"SelectedInputs!AU135","v":45.084420276836113},{"$f":"SelectedInputs!AV135","v":54.686707130714382}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR136","v":4.7505189151546565},{"$f":"SelectedInputs!AS136","v":8.381396778207499},{"$f":"SelectedInputs!AT136","v":12.336862423013248},{"$f":"SelectedInputs!AU136","v":11.577874525915727},{"$f":"SelectedInputs!AV136","v":11.25516331138849}]
[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,{"$f":"SelectedInputs!AR137","v":6.2},{"$f":"SelectedInputs!AS137","v":3.5757591578334003},{"$f":"SelectedInputs!AT137","v":2.0931619895870548},{"$f":"SelectedInputs!AU137","v":1.6215564051016722},{"$f":"SelectedInputs!AV137","v":1.1749211141363789}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR138","v":0},{"$f":"SelectedInputs!AS138","v":3.8956539780320681E-2},{"$f":"SelectedInputs!AT138","v":3.5528364279652456},{"$f":"SelectedInputs!AU138","v":4.0203149053290943},{"$f":"SelectedInputs!AV138","v":12.318057878537399}]
[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,{"$f":"SelectedInputs!AR139","v":0},{"$f":"SelectedInputs!AS139","v":0},{"$f":"SelectedInputs!AT139","v":0},{"$f":"SelectedInputs!AU139","v":0},{"$f":"SelectedInputs!AV139","v":0}]
[null,null,null,null,"Actual 100% ‘revenue pool’ expenditure",null,"£m 20/21 prices","ARPU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR140","v":0},{"$f":"SelectedInputs!AS140","v":0},{"$f":"SelectedInputs!AT140","v":0},{"$f":"SelectedInputs!AU140","v":0},{"$f":"SelectedInputs!AV140","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,{"$f":"SelectedInputs!AR141","v":5.9228182034741224},{"$f":"SelectedInputs!AS141","v":4.6640051090930461},{"$f":"SelectedInputs!AT141","v":4.367430530677245},{"$f":"SelectedInputs!AU141","v":4.1697642227037326},{"$f":"SelectedInputs!AV141","v":3.923412171180833}]
[null,null,null,null,"Total actual expenditure in capitalisation rate allocation 2",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR72:AR78)","v":31.554284260378044},{"$f":"SUM(AS72:AS78)","v":33.984448879573534},{"$f":"SUM(AT72:AT78)","v":58.054000242901552},{"$f":"SUM(AU72:AU78)","v":66.473930335886337},{"$f":"SUM(AV72:AV78)","v":83.35826160595748}]
[]
[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,{"$f":"SelectedInputs!AR145","v":2.2735240796708363},{"$f":"SelectedInputs!AS145","v":2.4655116139045727},{"$f":"SelectedInputs!AT145","v":2.6856080674969047},{"$f":"SelectedInputs!AU145","v":2.9117244873401469},{"$f":"SelectedInputs!AV145","v":3.1277664722150349}]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR146","v":23.337716072506659},{"$f":"SelectedInputs!AS146","v":25.48016950535095},{"$f":"SelectedInputs!AT146","v":26.01164804846783},{"$f":"SelectedInputs!AU146","v":26.314388661676873},{"$f":"SelectedInputs!AV146","v":26.43090615352607}]
[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,{"$f":"SelectedInputs!AR147","v":14.683403384753909},{"$f":"SelectedInputs!AS147","v":14.789754689117771},{"$f":"SelectedInputs!AT147","v":14.118321367776787},{"$f":"SelectedInputs!AU147","v":13.857273899939777},{"$f":"SelectedInputs!AV147","v":13.755774221985543}]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR148","v":2.4259171580012855},{"$f":"SelectedInputs!AS148","v":2.5544029770445507},{"$f":"SelectedInputs!AT148","v":2.6434601746982054},{"$f":"SelectedInputs!AU148","v":2.7153684147863908},{"$f":"SelectedInputs!AV148","v":2.8513641907101754}]
[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,{"$f":"SelectedInputs!AR149","v":1.3252921411428575},{"$f":"SelectedInputs!AS149","v":2.5673795441591727},{"$f":"SelectedInputs!AT149","v":1.1840340559115401},{"$f":"SelectedInputs!AU149","v":1.1978376333088614},{"$f":"SelectedInputs!AV149","v":1.2031183458591979}]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR150","v":0},{"$f":"SelectedInputs!AS150","v":0},{"$f":"SelectedInputs!AT150","v":0},{"$f":"SelectedInputs!AU150","v":0},{"$f":"SelectedInputs!AV150","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,{"$f":"SelectedInputs!AR151","v":17.025248309772881},{"$f":"SelectedInputs!AS151","v":0.53033777885688127},{"$f":"SelectedInputs!AT151","v":0},{"$f":"SelectedInputs!AU151","v":0},{"$f":"SelectedInputs!AV151","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR152","v":0},{"$f":"SelectedInputs!AS152","v":0},{"$f":"SelectedInputs!AT152","v":0},{"$f":"SelectedInputs!AU152","v":0},{"$f":"SelectedInputs!AV152","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,{"$f":"SelectedInputs!AR153","v":0},{"$f":"SelectedInputs!AS153","v":-7.2817562255393451},{"$f":"SelectedInputs!AT153","v":0},{"$f":"SelectedInputs!AU153","v":0},{"$f":"SelectedInputs!AV153","v":0}]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR154","v":0},{"$f":"SelectedInputs!AS154","v":0},{"$f":"SelectedInputs!AT154","v":0},{"$f":"SelectedInputs!AU154","v":0},{"$f":"SelectedInputs!AV154","v":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,{"$f":"SelectedInputs!AR155","v":0},{"$f":"SelectedInputs!AS155","v":0},{"$f":"SelectedInputs!AT155","v":0},{"$f":"SelectedInputs!AU155","v":0},{"$f":"SelectedInputs!AV155","v":0}]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR156","v":0},{"$f":"SelectedInputs!AS156","v":0},{"$f":"SelectedInputs!AT156","v":0},{"$f":"SelectedInputs!AU156","v":0},{"$f":"SelectedInputs!AV156","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR157","v":0},{"$f":"SelectedInputs!AS157","v":0},{"$f":"SelectedInputs!AT157","v":0},{"$f":"SelectedInputs!AU157","v":0},{"$f":"SelectedInputs!AV157","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR158","v":0},{"$f":"SelectedInputs!AS158","v":0},{"$f":"SelectedInputs!AT158","v":0},{"$f":"SelectedInputs!AU158","v":0},{"$f":"SelectedInputs!AV158","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,{"$f":"SUM(AR83:AR91,AR93)-(AR92+AR94)+SUM(AR95:AR96)","v":61.071101145848431},{"$f":"SUM(AS83:AS91,AS93)-(AS92+AS94)+SUM(AS95:AS96)","v":41.105799882894559},{"$f":"SUM(AT83:AT91,AT93)-(AT92+AT94)+SUM(AT95:AT96)","v":46.643071714351265},{"$f":"SUM(AU83:AU91,AU93)-(AU92+AU94)+SUM(AU95:AU96)","v":46.996593097052049},{"$f":"SUM(AV83:AV91,AV93)-(AV92+AV94)+SUM(AV95:AV96)","v":47.368929384296024}]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR162","v":0.78264189999999978},{"$f":"SelectedInputs!AS162","v":0.90005189999999979},{"$f":"SelectedInputs!AT162","v":1.0799288999999999},{"$f":"SelectedInputs!AU162","v":1.1690358999999999},{"$f":"SelectedInputs!AV162","v":1.2162178999999997}]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,{"$f":"SelectedInputs!AR163","v":0.83944000000000074},{"$f":"SelectedInputs!AS163","v":1.7838099999999995},{"$f":"SelectedInputs!AT163","v":2.3084600000000068},{"$f":"SelectedInputs!AU163","v":2.6232500000000001},{"$f":"SelectedInputs!AV163","v":2.7281800000000165}]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR164","v":0.2409847004333299},{"$f":"SelectedInputs!AS164","v":1.9787226510486624},{"$f":"SelectedInputs!AT164","v":2.2207209823044827},{"$f":"SelectedInputs!AU164","v":2.4987366846841641},{"$f":"SelectedInputs!AV164","v":2.9051694526791048}]
[null,null,null,null,"Major connections ODI",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,{"$f":"SelectedInputs!AR165","v":0},{"$f":"SelectedInputs!AS165","v":0},{"$f":"SelectedInputs!AT165","v":0},{"$f":"SelectedInputs!AU165","v":0},{"$f":"SelectedInputs!AV165","v":0}]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR166","v":0},{"$f":"SelectedInputs!AS166","v":1.8148399999999996},{"$f":"SelectedInputs!AT166","v":0},{"$f":"SelectedInputs!AU166","v":0},{"$f":"SelectedInputs!AV166","v":2.9705560000000002}]
[null,null,null,null,"Distribution System Operator ODI",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,{"$f":"SelectedInputs!AR167","v":0},{"$f":"SelectedInputs!AS167","v":1.1801999999999992},{"$f":"SelectedInputs!AT167","v":1.5672499999999996},{"$f":"SelectedInputs!AU167","v":1.7703000000000007},{"$f":"SelectedInputs!AV167","v":2.2525499999999989}]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR168","v":0.49},{"$f":"SelectedInputs!AS168","v":0.58799999999999963},{"$f":"SelectedInputs!AT168","v":0.68599999999999928},{"$f":"SelectedInputs!AU168","v":0.78399999999999981},{"$f":"SelectedInputs!AV168","v":0.78399999999999981}]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,{"$f":"SelectedInputs!AR169","v":0},{"$f":"SelectedInputs!AS169","v":0},{"$f":"SelectedInputs!AT169","v":0},{"$f":"SelectedInputs!AU169","v":0},{"$f":"SelectedInputs!AV169","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR170","v":0},{"$f":"SelectedInputs!AS170","v":0},{"$f":"SelectedInputs!AT170","v":0},{"$f":"SelectedInputs!AU170","v":0},{"$f":"SelectedInputs!AV170","v":0}]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR171","v":0},{"$f":"SelectedInputs!AS171","v":0},{"$f":"SelectedInputs!AT171","v":0},{"$f":"SelectedInputs!AU171","v":0},{"$f":"SelectedInputs!AV171","v":0}]
[null,null,null,null,"Total output delivery incentives",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR101:AR110)","v":2.3530666004333303},{"$f":"SUM(AS101:AS110)","v":8.2456245510486603},{"$f":"SUM(AT101:AT110)","v":7.8623598823044878},{"$f":"SUM(AU101:AU110)","v":8.8453225846841654},{"$f":"SUM(AV101:AV110)","v":12.85667335267912}]
[]
[null,null,null,null,"Business Plan Incentive 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,{"$f":"SelectedInputs!AR173","v":0},{"$f":"SelectedInputs!AS173","v":0},{"$f":"SelectedInputs!AT173","v":0},{"$f":"SelectedInputs!AU173","v":0},{"$f":"SelectedInputs!AV173","v":0}]
[]
[null,null,"Other revenue allowances"]
[null,null,null,null,null,null,null,null,"Assumed cost multipliers for revenue calc (%)"]
[null,null,null,null,"Network Innovation Allowance",null,"£m 20/21 prices","NIAt",{"$f":"SelectedInputs!AR184","v":1.111111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR177","v":1.6800000000000002},{"$f":"SelectedInputs!AS177","v":1.6800000000000002},{"$f":"SelectedInputs!AT177","v":1.6800000000000002},{"$f":"SelectedInputs!AU177","v":1.6800000000000002},{"$f":"SelectedInputs!AV177","v":1.6799999999999997}]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt",{"$f":"SelectedInputs!AR185","v":1.111111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR178","v":0},{"$f":"SelectedInputs!AS178","v":0},{"$f":"SelectedInputs!AT178","v":0},{"$f":"SelectedInputs!AU178","v":0},{"$f":"SelectedInputs!AV178","v":0}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt",{"$f":"SelectedInputs!AR186","v":1.111111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR179","v":0},{"$f":"SelectedInputs!AS179","v":0},{"$f":"SelectedInputs!AT179","v":0},{"$f":"SelectedInputs!AU179","v":0},{"$f":"SelectedInputs!AV179","v":0}]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR180","v":0},{"$f":"SelectedInputs!AS180","v":0},{"$f":"SelectedInputs!AT180","v":0},{"$f":"SelectedInputs!AU180","v":0},{"$f":"SelectedInputs!AV180","v":0}]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR181","v":0},{"$f":"SelectedInputs!AS181","v":0},{"$f":"SelectedInputs!AT181","v":0},{"$f":"SelectedInputs!AU181","v":0},{"$f":"SelectedInputs!AV181","v":0}]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 prices","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR182","v":0},{"$f":"SelectedInputs!AS182","v":0},{"$f":"SelectedInputs!AT182","v":0},{"$f":"SelectedInputs!AU182","v":0},{"$f":"SelectedInputs!AV182","v":0}]
[null,null,null,null,"Total Other Revenue 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,{"$f":"SUM(AR117:AR122)","v":1.6800000000000002},{"$f":"SUM(AS117:AS122)","v":1.6800000000000002},{"$f":"SUM(AT117:AT122)","v":1.6800000000000002},{"$f":"SUM(AU117:AU122)","v":1.6800000000000002},{"$f":"SUM(AV117:AV122)","v":1.6799999999999997}]
[null,null,null,null,"Costs associated with Other Revenue Allowances",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUMPRODUCT($I$117:$I$119,AR117:AR119)","v":-1.8666664800000001},{"$f":" - SUMPRODUCT($I$117:$I$119,AS117:AS119)","v":-1.8666664800000001},{"$f":" - SUMPRODUCT($I$117:$I$119,AT117:AT119)","v":-1.8666664800000001},{"$f":" - SUMPRODUCT($I$117:$I$119,AU117:AU119)","v":-1.8666664800000001},{"$f":" - SUMPRODUCT($I$117:$I$119,AV117:AV119)","v":-1.8666664799999997}]
[]
[null,null,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"Directly Remunerated Services"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR191","v":0},{"$f":"SelectedInputs!AS191","v":0},{"$f":"SelectedInputs!AT191","v":0},{"$f":"SelectedInputs!AU191","v":0},{"$f":"SelectedInputs!AV191","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,{"$f":"SelectedInputs!AR192","v":0},{"$f":"SelectedInputs!AS192","v":0},{"$f":"SelectedInputs!AT192","v":0},{"$f":"SelectedInputs!AU192","v":0},{"$f":"SelectedInputs!AV192","v":0}]
[null,null,null,null,"DRS 2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR193","v":11.6596688150736},{"$f":"SelectedInputs!AS193","v":14.2134707728957},{"$f":"SelectedInputs!AT193","v":15.3849395608874},{"$f":"SelectedInputs!AU193","v":15.3849395608874},{"$f":"SelectedInputs!AV193","v":14.2134707728957}]
[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,{"$f":"SelectedInputs!AR194","v":-11.5442265495778},{"$f":"SelectedInputs!AS194","v":-14.0727433395007},{"$f":"SelectedInputs!AT194","v":-15.232613426621199},{"$f":"SelectedInputs!AU194","v":-15.232613426621199},{"$f":"SelectedInputs!AV194","v":-14.0727433395007}]
[null,null,null,null,"DRS 3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR195","v":1.84037811629849},{"$f":"SelectedInputs!AS195","v":1.84037811629849},{"$f":"SelectedInputs!AT195","v":1.84037811629849},{"$f":"SelectedInputs!AU195","v":1.84037811629849},{"$f":"SelectedInputs!AV195","v":1.84037811629849}]
[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,{"$f":"SelectedInputs!AR196","v":-1.8221565507905899},{"$f":"SelectedInputs!AS196","v":-1.8221565507905899},{"$f":"SelectedInputs!AT196","v":-1.8221565507905899},{"$f":"SelectedInputs!AU196","v":-1.8221565507905899},{"$f":"SelectedInputs!AV196","v":-1.8221565507905899}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR197","v":0},{"$f":"SelectedInputs!AS197","v":0},{"$f":"SelectedInputs!AT197","v":0},{"$f":"SelectedInputs!AU197","v":0},{"$f":"SelectedInputs!AV197","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,{"$f":"SelectedInputs!AR198","v":0},{"$f":"SelectedInputs!AS198","v":0},{"$f":"SelectedInputs!AT198","v":0},{"$f":"SelectedInputs!AU198","v":0},{"$f":"SelectedInputs!AV198","v":0}]
[null,null,null,null,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR199","v":0},{"$f":"SelectedInputs!AS199","v":0},{"$f":"SelectedInputs!AT199","v":0},{"$f":"SelectedInputs!AU199","v":0},{"$f":"SelectedInputs!AV199","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,{"$f":"SelectedInputs!AR200","v":0},{"$f":"SelectedInputs!AS200","v":0},{"$f":"SelectedInputs!AT200","v":0},{"$f":"SelectedInputs!AU200","v":0},{"$f":"SelectedInputs!AV200","v":0}]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR201","v":0},{"$f":"SelectedInputs!AS201","v":0},{"$f":"SelectedInputs!AT201","v":0},{"$f":"SelectedInputs!AU201","v":0},{"$f":"SelectedInputs!AV201","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,{"$f":"SelectedInputs!AR202","v":0},{"$f":"SelectedInputs!AS202","v":0},{"$f":"SelectedInputs!AT202","v":0},{"$f":"SelectedInputs!AU202","v":0},{"$f":"SelectedInputs!AV202","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR203","v":0},{"$f":"SelectedInputs!AS203","v":0},{"$f":"SelectedInputs!AT203","v":0},{"$f":"SelectedInputs!AU203","v":0},{"$f":"SelectedInputs!AV203","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,{"$f":"SelectedInputs!AR204","v":0},{"$f":"SelectedInputs!AS204","v":0},{"$f":"SelectedInputs!AT204","v":0},{"$f":"SelectedInputs!AU204","v":0},{"$f":"SelectedInputs!AV204","v":0}]
[null,null,null,null,"Overall revenue from DRS (excluding DRS15)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR129+AR131+AR133+AR135+AR137+AR139+AR141)","v":13.50004693137209},16.053848889194189,17.225317677185888,17.225317677185888,16.053848889194189]
[null,null,null,null,"Overall costs from DRS (excluding DRS15)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.36638310036839,-15.89489989029129,-17.054769977411791,-17.054769977411791,-15.89489989029129]
[]
[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,{"$f":"SelectedInputs!AR205","v":0},{"$f":"SelectedInputs!AS205","v":0},{"$f":"SelectedInputs!AT205","v":0},{"$f":"SelectedInputs!AU205","v":0},{"$f":"SelectedInputs!AV205","v":0}]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR206","v":0},{"$f":"SelectedInputs!AS206","v":0},{"$f":"SelectedInputs!AT206","v":0},{"$f":"SelectedInputs!AU206","v":0},{"$f":"SelectedInputs!AV206","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,{"$f":"-SUM(AR146:AR147)","v":0},{"$f":"-SUM(AS146:AS147)","v":0},{"$f":"-SUM(AT146:AT147)","v":0},{"$f":"-SUM(AU146:AU147)","v":0},{"$f":"-SUM(AV146:AV147)","v":0}]
[null,null,null,null,"Directly remunerated services impacting core net debt",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR143:AR144) + SUM(AR146:AR147)","v":0.13366383100369994},{"$f":"SUM(AS143:AS144) + SUM(AS146:AS147)","v":0.15894899890289871},{"$f":"SUM(AT143:AT144) + SUM(AT146:AT147)","v":0.17054769977409734},{"$f":"SUM(AU143:AU144) + SUM(AU146:AU147)","v":0.17054769977409734},{"$f":"SUM(AV143:AV144) + SUM(AV146:AV147)","v":0.15894899890289871}]
[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,{"$f":"SUM(AR146:AR147)","v":0},{"$f":"SUM(AS146:AS147)","v":0},{"$f":"SUM(AT146:AT147)","v":0},{"$f":"SUM(AU146:AU147)","v":0},{"$f":"SUM(AV146:AV147)","v":0}]
[]
[null,"Finance inputs"]
[]
[null,null,"CAPM calculator tool: allowed return on debt "]
[]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR211","v":3.1E-2},{"$f":"SelectedInputs!AS211","v":3.1699999999999999E-2},{"$f":"SelectedInputs!AT211","v":3.2300000000000002E-2},{"$f":"SelectedInputs!AU211","v":3.2399999999999998E-2},{"$f":"SelectedInputs!AV211","v":3.2599999999999997E-2}]
[null,null,null,null,"Allowed return on debt",null,"annual real %","CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR157:AR157)","v":3.1E-2},{"$f":"SUM(AS157:AS157)","v":3.1699999999999999E-2},{"$f":"SUM(AT157:AT157)","v":3.2300000000000002E-2},{"$f":"SUM(AU157:AU157)","v":3.2399999999999998E-2},{"$f":"SUM(AV157:AV157)","v":3.2599999999999997E-2}]
[]
[null,null,"CAPM calculator tool: allowed return on equity"]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR213","v":1.46E-2},{"$f":"SelectedInputs!AS213","v":2.7199999999999998E-2},{"$f":"SelectedInputs!AT213","v":2.4299999999999999E-2},{"$f":"SelectedInputs!AU213","v":2.4899999999999999E-2},{"$f":"SelectedInputs!AV213","v":2.5600000000000001E-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,{"$f":"SelectedInputs!AR214","v":0.75861000000000001},{"$f":"SelectedInputs!AS214","v":0.75861000000000001},{"$f":"SelectedInputs!AT214","v":0.75861000000000001},{"$f":"SelectedInputs!AU214","v":0.75861000000000001},{"$f":"SelectedInputs!AV214","v":0.75861000000000001}]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR215","v":6.5000000000000002E-2},{"$f":"SelectedInputs!AS215","v":6.5000000000000002E-2},{"$f":"SelectedInputs!AT215","v":6.5000000000000002E-2},{"$f":"SelectedInputs!AU215","v":6.5000000000000002E-2},{"$f":"SelectedInputs!AV215","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,{"$f":"AR162 + AR163 * (AR164 - AR162)","v":5.2833944000000001E-2},{"$f":"AS162 + AS163 * (AS164 - AS162)","v":5.5875458000000003E-2},{"$f":"AT162 + AT163 * (AT164 - AT162)","v":5.5175426999999999E-2},{"$f":"AU162 + AU163 * (AU164 - AU162)","v":5.5320261000000003E-2},{"$f":"AV162 + AV163 * (AV164 - AV162)","v":5.5489234000000005E-2}]
[null,null,null,null,"Benchmark gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR216","v":0.6},{"$f":"SelectedInputs!AS216","v":0.6},{"$f":"SelectedInputs!AT216","v":0.6},{"$f":"SelectedInputs!AU216","v":0.6},{"$f":"SelectedInputs!AV216","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,{"$f":"(AR158 * AR167) + (AR166* (1 - AR167))","v":3.97335776E-2},{"$f":"(AS158 * AS167) + (AS166* (1 - AS167))","v":4.1370183200000001E-2},{"$f":"(AT158 * AT167) + (AT166* (1 - AT167))","v":4.1450170800000005E-2},{"$f":"(AU158 * AU167) + (AU166* (1 - AU167))","v":4.15681044E-2},{"$f":"(AV158 * AV167) + (AV166* (1 - AV167))","v":4.1755693600000005E-2}]
[null,null,null,null,"Allowed return on capital at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR158 * AR167) + (AR166 * (1 - AR167))","v":3.97335776E-2},{"$f":"(AS158 * AS167) + (AS166 * (1 - AS167))","v":4.1370183200000001E-2},{"$f":"(AT158 * AT167) + (AT166 * (1 - AT167))","v":4.1450170800000005E-2},{"$f":"(AU158 * AU167) + (AU166 * (1 - AU167))","v":4.15681044E-2},{"$f":"(AV158 * AV167) + (AV166 * (1 - AV167))","v":4.1755693600000005E-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,{"$f":"SelectedInputs!AR217","v":0.6},{"$f":"SelectedInputs!AS217","v":0.6},{"$f":"SelectedInputs!AT217","v":0.6},{"$f":"SelectedInputs!AU217","v":0.6},{"$f":"SelectedInputs!AV217","v":0.6}]
[null,null,null,null,"Cost of equity at notional gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR168 - (AR171 * AR158)) / (1 - AR171)","v":5.2833944000000001E-2},{"$f":"(AS168 - (AS171 * AS158)) / (1 - AS171)","v":5.5875458000000003E-2},{"$f":"(AT168 - (AT171 * AT158)) / (1 - AT171)","v":5.5175427000000006E-2},{"$f":"(AU168 - (AU171 * AU158)) / (1 - AU171)","v":5.5320261000000003E-2},{"$f":"(AV168 - (AV171 * AV158)) / (1 - AV171)","v":5.5489234000000012E-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,{"$f":"(AR169 - (AR158 * AR171)) / (1 - AR171)","v":5.2833944000000001E-2},{"$f":"(AS169 - (AS158 * AS171)) / (1 - AS171)","v":5.5875458000000003E-2},{"$f":"(AT169 - (AT158 * AT171)) / (1 - AT171)","v":5.5175427000000006E-2},{"$f":"(AU169 - (AU158 * AU171)) / (1 - AU171)","v":5.5320261000000003E-2},{"$f":"(AV169 - (AV158 * AV171)) / (1 - AV171)","v":5.5489234000000012E-2}]
[]
[null,null,"Vanilla allowed return on capital"]
[]
[null,null,null,null,"RIIO-1 vanilla WACC",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ219","v":3.7574999999999997E-2},{"$f":"SelectedInputs!AK219","v":3.6729999999999999E-2},{"$f":"SelectedInputs!AL219","v":3.5885E-2},{"$f":"SelectedInputs!AM219","v":3.4584999999999998E-2},{"$f":"SelectedInputs!AN219","v":3.3610000000000001E-2},{"$f":"SelectedInputs!AO219","v":3.2570000000000002E-2},{"$f":"SelectedInputs!AP219","v":3.1529999999999996E-2},{"$f":"SelectedInputs!AQ219","v":3.0359999999999998E-2}]
[null,null,null,null,"RIIO-2 Allowed return on debt (aka \"Cost of debt\")",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR158","v":3.1E-2},{"$f":"AS158","v":3.1699999999999999E-2},{"$f":"AT158","v":3.2300000000000002E-2},{"$f":"AU158","v":3.2399999999999998E-2},{"$f":"AV158","v":3.2599999999999997E-2}]
[null,null,null,null,"RIIO-2 Allowed return on equity (aka \"Cost of 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,{"$f":"AR173","v":5.2833944000000001E-2},{"$f":"AS173","v":5.5875458000000003E-2},{"$f":"AT173","v":5.5175427000000006E-2},{"$f":"AU173","v":5.5320261000000003E-2},{"$f":"AV173","v":5.5489234000000012E-2}]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ171+SelectedInputs!AJ220","v":0.65},{"$f":"AK171+SelectedInputs!AK220","v":0.65},{"$f":"AL171+SelectedInputs!AL220","v":0.65},{"$f":"AM171+SelectedInputs!AM220","v":0.65},{"$f":"AN171+SelectedInputs!AN220","v":0.65},{"$f":"AO171+SelectedInputs!AO220","v":0.65},{"$f":"AP171+SelectedInputs!AP220","v":0.65},{"$f":"AQ171+SelectedInputs!AQ220","v":0.65},{"$f":"AR171+SelectedInputs!AR220","v":0.6},{"$f":"AS171+SelectedInputs!AS220","v":0.6},{"$f":"AT171+SelectedInputs!AT220","v":0.6},{"$f":"AU171+SelectedInputs!AU220","v":0.6},{"$f":"AV171+SelectedInputs!AV220","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,{"$f":"AJ177 + (AJ178 * AJ180) + (AJ179 * (1-AJ180))","v":3.7574999999999997E-2},3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2,3.97335776E-2,4.1370183200000001E-2,4.1450170800000005E-2,4.15681044E-2,4.1755693600000005E-2]
[]
[null,null,"Inflation and price conversion"]
[]
[null,null,null,"Price indices and inflation rates"]
[]
[null,null,null,null,"RPI inflation (financial year average) used for RIIO-2 RPI debt inflation",null,"annual %",null,null,null,{"$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":0.12873938777149907},{"$f":"'Annual Inflation'!AR24","v":8.7530899065423995E-2},{"$f":"'Annual Inflation'!AS24","v":4.3184769776843268E-2},{"$f":"'Annual Inflation'!AT24","v":2.6233436648239294E-2},{"$f":"'Annual Inflation'!AU24","v":2.6055468787939295E-2},{"$f":"'Annual Inflation'!AV24","v":2.814630513484162E-2}]
[null,null,null,null,"CPIH inflation (financial year average) used for RIIO-2 RPI debt inflation",null,"annual %",null,null,null,{"$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":8.7741270075143429E-2},{"$f":"'Annual Inflation'!AR27","v":6.2497611347487325E-2},{"$f":"'Annual Inflation'!AS27","v":3.04739603020312E-2},{"$f":"'Annual Inflation'!AT27","v":1.710175025781635E-2},{"$f":"'Annual Inflation'!AU27","v":1.5421581354723601E-2},{"$f":"'Annual Inflation'!AV27","v":1.7961851291584674E-2}]
[]
[null,null,null,null,"Forecast Debt inflation (RPI long term forecast)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"'Annual Inflation'!AQ32","v":1.1939376770538244},{"$f":"'Annual Inflation'!AR32","v":1.2891506141768156},{"$f":"'Annual Inflation'!AS32","v":1.3284361388165782},{"$f":"'Annual Inflation'!AT32","v":1.3511547218960771},{"$f":"'Annual Inflation'!AU32","v":1.3719916643626167},{"$f":"'Annual Inflation'!AV32","v":1.3966351746111914}]
[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":1.2567228174904603},{"$f":"'Annual Inflation'!AR46","v":1.3123689983998859},{"$f":"'Annual Inflation'!AS46","v":1.3406592815876854},{"$f":"'Annual Inflation'!AT46","v":1.3609729496063137},{"$f":"'Annual Inflation'!AU46","v":1.383709961204471},{"$f":"'Annual Inflation'!AV46","v":1.4090308989490572}]
[null,null,null,null,"Combined RPI-CPIH (aka splice index) inflation rate (for information only)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AJ195/AI195 - 1,\"\")","v":1.4366142496602619E-2},3.3301435406698721E-2,3.3524726801259286E-2,2.7419354838709609E-2,2.0757020757020905E-2,2.1872863978127155E-2,0.10050167224080275,0.1234947945452376,4.4278802083457691E-2,2.1556653061976183E-2,1.5151998943811806E-2,1.6706439025650388E-2,1.8299310154958448E-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,{"$f":"SelectedInputs!AR226","v":0.05},{"$f":"SelectedInputs!AS226","v":0.05},{"$f":"SelectedInputs!AT226","v":0.05},{"$f":"SelectedInputs!AU226","v":0.05},{"$f":"SelectedInputs!AV226","v":0.05}]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR227","v":0.05},{"$f":"SelectedInputs!AS227","v":0.05},{"$f":"SelectedInputs!AT227","v":0.05},{"$f":"SelectedInputs!AU227","v":0.05},{"$f":"SelectedInputs!AV227","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,{"$f":"SelectedInputs!AR228","v":0.03},{"$f":"SelectedInputs!AS228","v":0.03},{"$f":"SelectedInputs!AT228","v":0.03},{"$f":"SelectedInputs!AU228","v":0.03},{"$f":"SelectedInputs!AV228","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR229","v":0.6},{"$f":"SelectedInputs!AS229","v":0.6},{"$f":"SelectedInputs!AT229","v":0.6},{"$f":"SelectedInputs!AU229","v":0.6},{"$f":"SelectedInputs!AV229","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,{"$f":"SelectedInputs!AR230","v":0.25},{"$f":"SelectedInputs!AS230","v":0.25},{"$f":"SelectedInputs!AT230","v":0.25},{"$f":"SelectedInputs!AU230","v":0.25},{"$f":"SelectedInputs!AV230","v":0.25}]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR231","v":0},{"$f":"SelectedInputs!AS231","v":0},{"$f":"SelectedInputs!AT231","v":0},{"$f":"SelectedInputs!AU231","v":0},{"$f":"SelectedInputs!AV231","v":0}]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!$I234","v":0.68},{"$f":"SelectedInputs!$I234","v":0.68},{"$f":"SelectedInputs!$I234","v":0.68},{"$f":"SelectedInputs!$I234","v":0.68},{"$f":"SelectedInputs!$I234","v":0.68}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!$I235","v":0.85},{"$f":"SelectedInputs!$I235","v":0.85},{"$f":"SelectedInputs!$I235","v":0.85},{"$f":"SelectedInputs!$I235","v":0.85},{"$f":"SelectedInputs!$I235","v":0.85}]
[]
[null,null,null,null,"Totex Incentive Strength Rate",null,"%",null,{"$f":"SelectedInputs!I237","v":0.49399999999999999}]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"SelectedInputs!I245","v":11}]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"SelectedInputs!I241","v":34.633772164543871}]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"SelectedInputs!I242","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,{"$f":"SelectedInputs!I243","v":3.5}]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,"Pre-RIIO-2 treatment"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,{"$f":"SelectedInputs!K246","v":33.299999999999997},{"$f":"SelectedInputs!L246","v":33.299999999999997},{"$f":"SelectedInputs!M246","v":33.299999999999997},{"$f":"SelectedInputs!N246","v":33.299999999999997},{"$f":"SelectedInputs!O246","v":33.299999999999997},{"$f":"SelectedInputs!P246","v":33.299999999999997},{"$f":"SelectedInputs!Q246","v":33.299999999999997},{"$f":"SelectedInputs!R246","v":33.299999999999997},{"$f":"SelectedInputs!S246","v":33.299999999999997},{"$f":"SelectedInputs!T246","v":33.299999999999997},{"$f":"SelectedInputs!U246","v":33.299999999999997},{"$f":"SelectedInputs!V246","v":33.299999999999997},{"$f":"SelectedInputs!W246","v":33.299999999999997},{"$f":"SelectedInputs!X246","v":33.299999999999997},{"$f":"SelectedInputs!Y246","v":33.299999999999997},{"$f":"SelectedInputs!Z246","v":33.299999999999997},{"$f":"SelectedInputs!AA246","v":33.299999999999997},{"$f":"SelectedInputs!AB246","v":33.299999999999997},{"$f":"SelectedInputs!AC246","v":33.299999999999997},{"$f":"SelectedInputs!AD246","v":33.299999999999997},{"$f":"SelectedInputs!AE246","v":33.299999999999997},{"$f":"SelectedInputs!AF246","v":33.299999999999997},{"$f":"SelectedInputs!AG246","v":33.299999999999997},{"$f":"SelectedInputs!AH246","v":33.299999999999997},{"$f":"SelectedInputs!AI246","v":33.299999999999997},{"$f":"SelectedInputs!AJ246","v":23.125},{"$f":"SelectedInputs!AK246","v":26.25},{"$f":"SelectedInputs!AL246","v":29.375},{"$f":"SelectedInputs!AM246","v":32.5},{"$f":"SelectedInputs!AN246","v":35.625},{"$f":"SelectedInputs!AO246","v":38.75},{"$f":"SelectedInputs!AP246","v":41.875},{"$f":"SelectedInputs!AQ246","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,{"$f":"SelectedInputs!K247","v":20},{"$f":"SelectedInputs!L247","v":20},{"$f":"SelectedInputs!M247","v":20},{"$f":"SelectedInputs!N247","v":20},{"$f":"SelectedInputs!O247","v":20},{"$f":"SelectedInputs!P247","v":20},{"$f":"SelectedInputs!Q247","v":20},{"$f":"SelectedInputs!R247","v":20},{"$f":"SelectedInputs!S247","v":20},{"$f":"SelectedInputs!T247","v":20},{"$f":"SelectedInputs!U247","v":20},{"$f":"SelectedInputs!V247","v":20},{"$f":"SelectedInputs!W247","v":20},{"$f":"SelectedInputs!X247","v":20},{"$f":"SelectedInputs!Y247","v":20},{"$f":"SelectedInputs!Z247","v":20},{"$f":"SelectedInputs!AA247","v":20},{"$f":"SelectedInputs!AB247","v":20},{"$f":"SelectedInputs!AC247","v":20},{"$f":"SelectedInputs!AD247","v":20},{"$f":"SelectedInputs!AE247","v":20},{"$f":"SelectedInputs!AF247","v":20},{"$f":"SelectedInputs!AG247","v":20},{"$f":"SelectedInputs!AH247","v":20},{"$f":"SelectedInputs!AI247","v":20},{"$f":"SelectedInputs!AJ247","v":23.125},{"$f":"SelectedInputs!AK247","v":26.25},{"$f":"SelectedInputs!AL247","v":29.375},{"$f":"SelectedInputs!AM247","v":32.5},{"$f":"SelectedInputs!AN247","v":35.625},{"$f":"SelectedInputs!AO247","v":38.75},{"$f":"SelectedInputs!AP247","v":41.875},{"$f":"SelectedInputs!AQ247","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"SelectedInputs!I248","v":15}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,{"$f":"SelectedInputs!K250","v":28.526000944534815},{"$f":"SelectedInputs!L250","v":69.833132182400178},{"$f":"SelectedInputs!M250","v":144.48234244634517},{"$f":"SelectedInputs!N250","v":130.21934197407776},{"$f":"SelectedInputs!O250","v":129.10793933987514},{"$f":"SelectedInputs!P250","v":132.25691347011596},{"$f":"SelectedInputs!Q250","v":138.18439418586345},{"$f":"SelectedInputs!R250","v":168.37749908170227},{"$f":"SelectedInputs!S250","v":180.29446944987433},{"$f":"SelectedInputs!T250","v":165.71182853848742},{"$f":"SelectedInputs!U250","v":143.89240198462886},{"$f":"SelectedInputs!V250","v":131.62425113826984},{"$f":"SelectedInputs!W250","v":152.1201964892596},{"$f":"SelectedInputs!X250","v":179.58715805818156},{"$f":"SelectedInputs!Y250","v":173.32006211906727},{"$f":"SelectedInputs!Z250","v":203.36386369721032},{"$f":"SelectedInputs!AA250","v":128.05389332658407},{"$f":"SelectedInputs!AB250","v":157.80709395436162},{"$f":"SelectedInputs!AC250","v":173.39101420035695},{"$f":"SelectedInputs!AD250","v":158.41065966088121},{"$f":"SelectedInputs!AE250","v":153.73959941493774},{"$f":"SelectedInputs!AF250","v":189.52738762176125},{"$f":"SelectedInputs!AG250","v":198.81414272608728},{"$f":"SelectedInputs!AH250","v":203.91110785164159},{"$f":"SelectedInputs!AI250","v":226.64315013833672},{"$f":"SelectedInputs!AJ250","v":0},{"$f":"SelectedInputs!AK250","v":0},{"$f":"SelectedInputs!AL250","v":0},{"$f":"SelectedInputs!AM250","v":0},{"$f":"SelectedInputs!AN250","v":0},{"$f":"SelectedInputs!AO250","v":0},{"$f":"SelectedInputs!AP250","v":0},{"$f":"SelectedInputs!AQ250","v":0}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"SelectedInputs!K251","v":0},{"$f":"SelectedInputs!L251","v":0},{"$f":"SelectedInputs!M251","v":0},{"$f":"SelectedInputs!N251","v":0},{"$f":"SelectedInputs!O251","v":0},{"$f":"SelectedInputs!P251","v":0},{"$f":"SelectedInputs!Q251","v":0},{"$f":"SelectedInputs!R251","v":0},{"$f":"SelectedInputs!S251","v":0},{"$f":"SelectedInputs!T251","v":0},{"$f":"SelectedInputs!U251","v":0},{"$f":"SelectedInputs!V251","v":0},{"$f":"SelectedInputs!W251","v":0},{"$f":"SelectedInputs!X251","v":0},{"$f":"SelectedInputs!Y251","v":0},{"$f":"SelectedInputs!Z251","v":0},{"$f":"SelectedInputs!AA251","v":0},{"$f":"SelectedInputs!AB251","v":0},{"$f":"SelectedInputs!AC251","v":0},{"$f":"SelectedInputs!AD251","v":0},{"$f":"SelectedInputs!AE251","v":0},{"$f":"SelectedInputs!AF251","v":0},{"$f":"SelectedInputs!AG251","v":0},{"$f":"SelectedInputs!AH251","v":0},{"$f":"SelectedInputs!AI251","v":0},{"$f":"SelectedInputs!AJ251","v":0},{"$f":"SelectedInputs!AK251","v":0},{"$f":"SelectedInputs!AL251","v":0},{"$f":"SelectedInputs!AM251","v":0},{"$f":"SelectedInputs!AN251","v":0},{"$f":"SelectedInputs!AO251","v":0},{"$f":"SelectedInputs!AP251","v":0},{"$f":"SelectedInputs!AQ251","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,{"$f":"SelectedInputs!AH252","v":-0.40331059103414102},{"$f":"SelectedInputs!AI252","v":-5.3845333762148337}]
[]
[null,null,null,"RIIO-2 treatment"]
[null,null,null,null,"Depreciation asset lives",null,"years",null,{"$f":"SelectedInputs!I249","v":45}]
[null,null,null,null,"Legacy net RAV additions",null,"£m 20/21 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ343 * Legacy!$I12","v":191.71604548314653},{"$f":"SelectedInputs!AK343 * Legacy!$I12","v":174.69572201826307},{"$f":"SelectedInputs!AL343 * Legacy!$I12","v":186.35491468013478},{"$f":"SelectedInputs!AM343 * Legacy!$I12","v":189.53974377633185},{"$f":"SelectedInputs!AN343 * Legacy!$I12","v":182.79560949560832},{"$f":"SelectedInputs!AO343 * Legacy!$I12","v":181.46808524335731},{"$f":"SelectedInputs!AP343 * Legacy!$I12","v":188.56712753893612},{"$f":"SelectedInputs!AQ343 * Legacy!$I12","v":185.21365640640448}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",{"$f":"SelectedInputs!I256","v":0.6}]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"SelectedInputs!I257","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"SelectedInputs!I258","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"SelectedInputs!I259","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"SelectedInputs!I260","v":1}]
[]
[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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AQ264","v":0}]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AQ355","v":535.9583433900001},{"$f":"SelectedInputs!AR265","v":540.74432200000001},{"$f":"SelectedInputs!AS265","v":591.86584300000004},{"$f":"SelectedInputs!AT265","v":0},{"$f":"SelectedInputs!AU265","v":0},{"$f":"SelectedInputs!AV265","v":0}]
[null,null,null,null,"Recovered Revenue",null,"£m nominal","RRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ248 - (AQ252+AQ253)*InputSummary!AQ18","v":535.9583433900001},{"$f":"AR248 - (AR252+AR253)*InputSummary!AR18","v":540.74432200000001},{"$f":"AS248 - (AS252+AS253)*InputSummary!AS18","v":591.86584300000004},{"$f":"AT248 - (AT252+AT253)*InputSummary!AT18","v":0},{"$f":"AU248 - (AU252+AU253)*InputSummary!AU18","v":0},{"$f":"AV248 - (AV252+AV253)*InputSummary!AV18","v":0}]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR266","v":0},{"$f":"SelectedInputs!AS266","v":0},{"$f":"SelectedInputs!AT266","v":668.77982567635831},{"$f":"SelectedInputs!AU266","v":0},{"$f":"SelectedInputs!AV266","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,{"$f":"SelectedInputs!AQ267","v":0},{"$f":"SelectedInputs!AR267","v":0},{"$f":"SelectedInputs!AS267","v":0},{"$f":"SelectedInputs!AT267","v":401.44586337161212},{"$f":"SelectedInputs!AU267","v":0},{"$f":"SelectedInputs!AV267","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,{"$f":"SelectedInputs!AR268","v":0},{"$f":"SelectedInputs!AS268","v":0},{"$f":"SelectedInputs!AT268","v":0},{"$f":"SelectedInputs!AU268","v":0},{"$f":"SelectedInputs!AV268","v":0}]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR269","v":0},{"$f":"SelectedInputs!AS269","v":0},{"$f":"SelectedInputs!AT269","v":0},{"$f":"SelectedInputs!AU269","v":0},{"$f":"SelectedInputs!AV269","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,{"$f":"SelectedInputs!AQ270","v":0},{"$f":"SelectedInputs!AR270","v":0},{"$f":"SelectedInputs!AS270","v":0},{"$f":"SelectedInputs!AT270","v":0},{"$f":"SelectedInputs!AU270","v":0},{"$f":"SelectedInputs!AV270","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,{"$f":"SelectedInputs!AQ271","v":0},{"$f":"SelectedInputs!AR271","v":0},{"$f":"SelectedInputs!AS271","v":0},{"$f":"SelectedInputs!AT271","v":0},{"$f":"SelectedInputs!AU271","v":0},{"$f":"SelectedInputs!AV271","v":0}]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"SelectedInputs!I272","v":0.06}]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,{"$f":"SelectedInputs!I273","v":1.15E-2}]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,{"$f":"SelectedInputs!I274","v":1.15E-2}]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR286","v":0.25},{"$f":"SelectedInputs!AS286","v":0.25},{"$f":"SelectedInputs!AT286","v":0.25},{"$f":"SelectedInputs!AU286","v":0.25},{"$f":"SelectedInputs!AV286","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,{"$f":"SelectedInputs!AR287","v":0.18},{"$f":"SelectedInputs!AS287","v":0.18},{"$f":"SelectedInputs!AT287","v":0.18},{"$f":"SelectedInputs!AU287","v":0.18},{"$f":"SelectedInputs!AV287","v":0.18}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR288","v":0.06},{"$f":"SelectedInputs!AS288","v":0.06},{"$f":"SelectedInputs!AT288","v":0.06},{"$f":"SelectedInputs!AU288","v":0.06},{"$f":"SelectedInputs!AV288","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,{"$f":"SelectedInputs!AR289","v":0.03},{"$f":"SelectedInputs!AS289","v":0.03},{"$f":"SelectedInputs!AT289","v":0.03},{"$f":"SelectedInputs!AU289","v":0.03},{"$f":"SelectedInputs!AV289","v":0.03}]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR290","v":2.2200000000000001E-2},{"$f":"SelectedInputs!AS290","v":2.2200000000000001E-2},{"$f":"SelectedInputs!AT290","v":2.2200000000000001E-2},{"$f":"SelectedInputs!AU290","v":2.2200000000000001E-2},{"$f":"SelectedInputs!AV290","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","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,{"$f":"SelectedInputs!AR345","v":71.307668294850316}]
[null,null,null,null,"Special rates pool RIIO-2 opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR346","v":628.2455801054839}]
[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,{"$f":"SelectedInputs!AR347","v":1145.01039268363}]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",null,"£m nominal","LODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AQ348","v":1428.7456461475876}]
[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,{"$f":"SelectedInputs!AR349","v":0}]
[]
[null,null,null,null,"Tax losses brought forwards",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR350","v":0}]
[]
[null,null,"Tax trigger and tax clawback"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR278","v":0},{"$f":"SelectedInputs!AS278","v":0},{"$f":"SelectedInputs!AT278","v":0},{"$f":"SelectedInputs!AU278","v":0},{"$f":"SelectedInputs!AV278","v":0}]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR279","v":0},{"$f":"SelectedInputs!AS279","v":0},{"$f":"SelectedInputs!AT279","v":0},{"$f":"SelectedInputs!AU279","v":0},{"$f":"SelectedInputs!AV279","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,{"$f":"SelectedInputs!AR280","v":0},{"$f":"SelectedInputs!AS280","v":0},{"$f":"SelectedInputs!AT280","v":0},{"$f":"SelectedInputs!AU280","v":0},{"$f":"SelectedInputs!AV280","v":0}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR281","v":0},{"$f":"SelectedInputs!AS281","v":0},{"$f":"SelectedInputs!AT281","v":0},{"$f":"SelectedInputs!AU281","v":0},{"$f":"SelectedInputs!AV281","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,{"$f":"SelectedInputs!AR292","v":1.4366690915062783},{"$f":"SelectedInputs!AS292","v":1.3797759532786635},{"$f":"SelectedInputs!AT292","v":1.2994160329983981},{"$f":"SelectedInputs!AU292","v":1.2615281568238033},{"$f":"SelectedInputs!AV292","v":1.2611798067947679}]
[null,null,null,null,"Notional gearing for tax clawback gearing level test",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR293","v":0.65},{"$f":"SelectedInputs!AS293","v":0.64},{"$f":"SelectedInputs!AT293","v":0.63},{"$f":"SelectedInputs!AU293","v":0.61},{"$f":"SelectedInputs!AV293","v":0.6}]
[]
[null,"Allocation of allowances to totex categories"]
[]
[null,null,"Allocation of costs to totex categories"]
[]
[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 + AR313 + AR322","v":48.321462872561121},62.521869946478517,76.681512156745612,75.978931305734463,86.33913953693795]
[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,86.882469091653817,92.606707086097458,102.29820103622453,98.479809477794902,95.225923263438773]
[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,51.231244860367575,44.904668987530847,40.325226904448918,30.501930301936703,25.258914583284142]
[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,28.3218350373756,28.616829708111965,33.312568696466009,34.628944823964083,43.040931906841003]
[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,5.384726662223926,5.4250849698983403,5.4565052111454095,5.3819122148861132,5.3501189105689013]
[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,15.27197113346452,15.35437983070017,15.399791579142594,15.208198440824589,15.114522575753956]
[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,128.32612225026443,126.45022331402642,125.56531430416398,125.07181564740193,125.23682826452267]
[]
[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":20.02},31.41,26.99,16.87,17.5]
[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,39.53,40.75,44.32,41.74,40.33]
[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,41.7,34.9,31.91,18.78,15.87]
[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,28.57,28.55,29.45,30.05,29.9]
[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,5.43,5.42,5.4,5.28,5.2]
[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,15.4,15.34,15.24,14.92,14.69]
[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,117.34,116.53,113.8,113.02,111.48]
[]
[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$385:$AM$432=1),AR$332:AR$379,$AO$385:$AO$432)","v":14.625576415086035},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AO$385:$AO$432)","v":14.785315144479158},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AO$385:$AO$432)","v":14.952429008493597},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AO$385:$AO$432)","v":15.077780904282005},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AO$385:$AO$432)","v":15.272576676319147}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AP$385:$AP$432)","v":42.024071288750854},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AP$385:$AP$432)","v":42.439287863970414},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AP$385:$AP$432)","v":44.4310627367488},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AP$385:$AP$432)","v":43.549075646927911},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AP$385:$AP$432)","v":41.86074301294471}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AQ$385:$AQ$432)","v":3.3312448603675713},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AQ$385:$AQ$432)","v":6.4289098296974476},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AQ$385:$AQ$432)","v":6.3220649148618673},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AQ$385:$AQ$432)","v":10.100373896835031},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AQ$385:$AQ$432)","v":8.2139934691477627}]
[null,null,null,null,"Faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AR$385:$AR$432)","v":-0.24816496262440188},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AR$385:$AR$432)","v":2.7873168331643279E-2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AR$385:$AR$432)","v":0.30973226850076352},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AR$385:$AR$432)","v":0.55862991863498901},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AR$385:$AR$432)","v":0.82287402830360579}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AS$385:$AS$432)","v":-4.527333777607332E-2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AS$385:$AS$432)","v":5.0849698983403283E-3},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AS$385:$AS$432)","v":5.6505211145409559E-2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AS$385:$AS$432)","v":0.10191221488611288},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AS$385:$AS$432)","v":0.15011891056890106}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AT$385:$AT$432)","v":-0.12802886653548007},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AT$385:$AT$432)","v":1.4379830700170048E-2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AT$385:$AT$432)","v":0.1597915791425929},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AT$385:$AT$432)","v":0.28819844082458929},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AT$385:$AT$432)","v":0.42452257575395552}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AR$332:AR$379,$AU$385:$AU$432)","v":4.1501926191838354},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AS$332:AS$379,$AU$385:$AU$432)","v":4.5322954631870669},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AT$332:AT$379,$AU$385:$AU$432)","v":4.9078498368550418},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AU$332:AU$379,$AU$385:$AU$432)","v":4.7106090702309178},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=1),AV$332:AV$379,$AU$385:$AU$432)","v":5.7551961432406396}]
[]
[null,null,null,null,"Total variant allowances (capitalisation rate allocation 2)"]
[null,null,null,null,"Load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AO$385:$AO$432)","v":13.675886457475087},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AO$385:$AO$432)","v":16.326554801999361},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AO$385:$AO$432)","v":34.739083148252014},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AO$385:$AO$432)","v":44.031150401452457},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AO$385:$AO$432)","v":53.566562860618809}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AP$385:$AP$432)","v":5.3283978029029573},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AP$385:$AP$432)","v":9.4174192221270534},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AP$385:$AP$432)","v":13.547138299475733},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AP$385:$AP$432)","v":13.190733830866995},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AP$385:$AP$432)","v":13.035180250494065}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AQ$385:$AQ$432)","v":6.2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AQ$385:$AQ$432)","v":3.5757591578334003},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AQ$385:$AQ$432)","v":2.0931619895870548},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AQ$385:$AQ$432)","v":1.6215564051016722},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AQ$385:$AQ$432)","v":1.1749211141363789}]
[null,null,null,null,"Faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AR$385:$AR$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AR$385:$AR$432)","v":3.8956539780320681E-2},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AR$385:$AR$432)","v":3.5528364279652456},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AR$385:$AR$432)","v":4.0203149053290943},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AR$385:$AR$432)","v":12.318057878537399}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AS$385:$AS$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AS$385:$AS$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AS$385:$AS$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AS$385:$AS$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AS$385:$AS$432)","v":0}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AT$385:$AT$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AT$385:$AT$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AT$385:$AT$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AT$385:$AT$432)","v":0},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AT$385:$AT$432)","v":0}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AR$332:AR$379,$AU$385:$AU$432)","v":6.8359296310805924},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AS$332:AS$379,$AU$385:$AU$432)","v":5.3879278508393451},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AT$332:AT$379,$AU$385:$AU$432)","v":6.8574644673089402},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AU$332:AU$379,$AU$385:$AU$432)","v":7.3412065771710253},{"$f":"SUMPRODUCT(--($AM$385:$AM$432=2),AV$332:AV$379,$AU$385:$AU$432)","v":8.0016321212820269}]
[]
[null,null,"Summary of costs"]
[]
[null,null,null,null,{"$f":"SelectedInputs!E24","v":"RPEs (bucket 1 allowances)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H24","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM385","v":1},{"$f":"SUM(AO385:AU385)","v":1},{"$f":"SUM(AR332:AV332)","v":15.968460999999952},null,{"$f":"SelectedInputs!AR24","v":-2.694059999999999},{"$f":"SelectedInputs!AS24","v":0.30258899999996663},{"$f":"SelectedInputs!AT24","v":3.3624299999999958},{"$f":"SelectedInputs!AU24","v":6.0644439999999991},{"$f":"SelectedInputs!AV24","v":8.9330579999999884}]
[null,null,null,null,{"$f":"SelectedInputs!E25","v":"RPEs (bucket 2 allowances)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H25","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0.94164531193732715,null,{"$f":"SelectedInputs!AR25","v":-0.10551196864411216},{"$f":"SelectedInputs!AS25","v":1.2982184737719003E-2},{"$f":"SelectedInputs!AT25","v":0.1905815233674025},{"$f":"SelectedInputs!AU25","v":0.28737365575449114},{"$f":"SelectedInputs!AV25","v":0.55621991672182669}]
[null,null,null,null,{"$f":"SelectedInputs!E26","v":"Physical Security Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H26","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,2,1,0,null,{"$f":"SelectedInputs!AR26","v":0},{"$f":"SelectedInputs!AS26","v":0},{"$f":"SelectedInputs!AT26","v":0},{"$f":"SelectedInputs!AU26","v":0},{"$f":"SelectedInputs!AV26","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E27","v":"Specified Street Works Costs Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H27","v":"SWRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR27","v":0},{"$f":"SelectedInputs!AS27","v":0},{"$f":"SelectedInputs!AT27","v":0},{"$f":"SelectedInputs!AU27","v":0},{"$f":"SelectedInputs!AV27","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E28","v":"Rail Electrification Costs Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H28","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,2,1,0,null,{"$f":"SelectedInputs!AR28","v":0},{"$f":"SelectedInputs!AS28","v":0},{"$f":"SelectedInputs!AT28","v":0},{"$f":"SelectedInputs!AU28","v":0},{"$f":"SelectedInputs!AV28","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E29","v":"Net Zero Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H29","v":"NZt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR29","v":0},{"$f":"SelectedInputs!AS29","v":0},{"$f":"SelectedInputs!AT29","v":0},{"$f":"SelectedInputs!AU29","v":0},{"$f":"SelectedInputs!AV29","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E30","v":"Coordinated Adjustment Mechanism Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H30","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,2,1,0,null,{"$f":"SelectedInputs!AR30","v":0},{"$f":"SelectedInputs!AS30","v":0},{"$f":"SelectedInputs!AT30","v":0},{"$f":"SelectedInputs!AU30","v":0},{"$f":"SelectedInputs!AV30","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E31","v":"Electricity System Restoration Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H31","v":"ESRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,3.8956539780320716,null,{"$f":"SelectedInputs!AR31","v":0},{"$f":"SelectedInputs!AS31","v":0.38956539780320992},{"$f":"SelectedInputs!AT31","v":1.1686961934096205},{"$f":"SelectedInputs!AU31","v":2.337392386819241},{"$f":"SelectedInputs!AV31","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E32","v":"Environmental Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H32","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,2,1,0,null,{"$f":"SelectedInputs!AR32","v":0},{"$f":"SelectedInputs!AS32","v":0},{"$f":"SelectedInputs!AT32","v":0},{"$f":"SelectedInputs!AU32","v":0},{"$f":"SelectedInputs!AV32","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E33","v":"Network Asset Risk Metric Expenditure"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H33","v":"NARMt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,177.86,null,{"$f":"SelectedInputs!AR33","v":34.97},{"$f":"SelectedInputs!AS33","v":36.119999999999997},{"$f":"SelectedInputs!AT33","v":37.39},{"$f":"SelectedInputs!AU33","v":35.880000000000003},{"$f":"SelectedInputs!AV33","v":33.5}]
[null,null,null,null,{"$f":"SelectedInputs!E34","v":"Load Related Expenditure: Secondary Reinforcement"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H34","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,2,1,24.896241424073754,null,{"$f":"SelectedInputs!AR34","v":4.688060613712743},{"$f":"SelectedInputs!AS34","v":3.4258453931345025},{"$f":"SelectedInputs!AT34","v":4.1764492454201383},{"$f":"SelectedInputs!AU34","v":5.3930657023653854},{"$f":"SelectedInputs!AV34","v":7.2128204694409881}]
[null,null,null,null,{"$f":"SelectedInputs!E35","v":"Load Related Expenditure: Low Voltage Services"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H35","v":"LVSVDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,36.678086425022258,null,{"$f":"SelectedInputs!AR35","v":4.8996620333747156},{"$f":"SelectedInputs!AS35","v":5.4124963481908734},{"$f":"SelectedInputs!AT35","v":7.0040776715318964},{"$f":"SelectedInputs!AU35","v":8.3975493798681349},{"$f":"SelectedInputs!AV35","v":10.964300992056639}]
[null,null,null,null,{"$f":"SelectedInputs!E36","v":"Load Related Expenditure Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H36","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,2,1,100.02666119646014,null,{"$f":"SelectedInputs!AR36","v":4.1708850481032158},{"$f":"SelectedInputs!AS36","v":7.4780350457667035},{"$f":"SelectedInputs!AT36","v":23.409140580153817},{"$f":"SelectedInputs!AU36","v":30.015234769941479},{"$f":"SelectedInputs!AV36","v":34.953365752494932}]
[null,null,null,null,{"$f":"SelectedInputs!E37","v":"Digitalisation Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H37","v":"DIGIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,3.8833437114614862,null,{"$f":"SelectedInputs!AR37","v":0},{"$f":"SelectedInputs!AS37","v":2.3715183156668016},{"$f":"SelectedInputs!AT37","v":0.79050610522226716},{"$f":"SelectedInputs!AU37","v":0.7072949362515023},{"$f":"SelectedInputs!AV37","v":1.4024354320915445E-2}]
[null,null,null,null,{"$f":"SelectedInputs!E38","v":"PCB Interventions"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H38","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,2,1,16.964493966331837,null,{"$f":"SelectedInputs!AR38","v":3.4384463213214569},{"$f":"SelectedInputs!AS38","v":5.5863079672528828},{"$f":"SelectedInputs!AT38","v":7.5039361582835298},{"$f":"SelectedInputs!AU38","v":0.43580351947396673},{"$f":"SelectedInputs!AV38","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E39","v":"Visual Amenity Projects"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H39","v":"VAPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,6.4114839183746071,null,{"$f":"SelectedInputs!AR39","v":1.0716019323746644},{"$f":"SelectedInputs!AS39","v":1.4092917830928826},{"$f":"SelectedInputs!AT39","v":1.4092917830928808},{"$f":"SelectedInputs!AU39","v":1.2731308852527041},{"$f":"SelectedInputs!AV39","v":1.2481675345614747}]
[null,null,null,null,{"$f":"SelectedInputs!E40","v":"Cyber Resilience OT baseline"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H40","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,1,1,5.879999999999999,null,{"$f":"SelectedInputs!AR40","v":1.79},{"$f":"SelectedInputs!AS40","v":1.78},{"$f":"SelectedInputs!AT40","v":0.77},{"$f":"SelectedInputs!AU40","v":0.77},{"$f":"SelectedInputs!AV40","v":0.77}]
[null,null,null,null,{"$f":"SelectedInputs!E41","v":"Cyber Resilience OT Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H41","v":"CROTREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,12.723726810927763,null,{"$f":"SelectedInputs!AR41","v":6.2},{"$f":"SelectedInputs!AS41","v":2.3899999999999997},{"$f":"SelectedInputs!AT41","v":1.6979089369759213},{"$f":"SelectedInputs!AU41","v":1.2679089369759211},{"$f":"SelectedInputs!AV41","v":1.1679089369759212}]
[null,null,null,null,{"$f":"SelectedInputs!E42","v":"Cyber Resilience IT Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H42","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,2,1,15.029581975031123,null,{"$f":"SelectedInputs!AR42","v":5.35},{"$f":"SelectedInputs!AS42","v":2.4400000000000004},{"$f":"SelectedInputs!AT42","v":2.7265273250103745},{"$f":"SelectedInputs!AU42","v":2.2565273250103743},{"$f":"SelectedInputs!AV42","v":2.2565273250103743}]
[null,null,null,null,{"$f":"SelectedInputs!E43","v":"Off-gas Grid Mechanistic Price Control Deliverable"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H43","v":"OGGt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,null,{"$f":"SelectedInputs!AR43","v":0},{"$f":"SelectedInputs!AS43","v":0},{"$f":"SelectedInputs!AT43","v":0},{"$f":"SelectedInputs!AU43","v":0},{"$f":"SelectedInputs!AV43","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E44","v":"Shetland Link Contribution (SSEH only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H44","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,2,1,0,null,{"$f":"SelectedInputs!AR44","v":0},{"$f":"SelectedInputs!AS44","v":0},{"$f":"SelectedInputs!AT44","v":0},{"$f":"SelectedInputs!AU44","v":0},{"$f":"SelectedInputs!AV44","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E45","v":"West Coast of Cumbria Re-opener (ENWL only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H45","v":"WCCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR45","v":0},{"$f":"SelectedInputs!AS45","v":0},{"$f":"SelectedInputs!AT45","v":0},{"$f":"SelectedInputs!AU45","v":0},{"$f":"SelectedInputs!AV45","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E46","v":"Shetland Enduring Solution Re-opener (SSEH only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H46","v":"SESt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR46","v":0},{"$f":"SelectedInputs!AS46","v":0},{"$f":"SelectedInputs!AT46","v":0},{"$f":"SelectedInputs!AU46","v":0},{"$f":"SelectedInputs!AV46","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E47","v":"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H47","v":"SEFECt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR47","v":0},{"$f":"SelectedInputs!AS47","v":0},{"$f":"SelectedInputs!AT47","v":0},{"$f":"SelectedInputs!AU47","v":0},{"$f":"SelectedInputs!AV47","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E48","v":"Hebrides and Orkney Re-opener (SSEH only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H48","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,2,1,0,null,{"$f":"SelectedInputs!AR48","v":0},{"$f":"SelectedInputs!AS48","v":0},{"$f":"SelectedInputs!AT48","v":0},{"$f":"SelectedInputs!AU48","v":0},{"$f":"SelectedInputs!AV48","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E49","v":"Smart Street Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H49","v":"SSMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,72.849999999999994,null,{"$f":"SelectedInputs!AR49","v":14.94},{"$f":"SelectedInputs!AS49","v":14.75},{"$f":"SelectedInputs!AT49","v":14.56},{"$f":"SelectedInputs!AU49","v":14.37},{"$f":"SelectedInputs!AV49","v":14.23}]
[null,null,null,null,{"$f":"SelectedInputs!E50","v":"Worst Served Customers"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H50","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,1,1,20.608859832990376,null,{"$f":"SelectedInputs!AR50","v":0.72207608407767954},{"$f":"SelectedInputs!AS50","v":3.2112654871713948},{"$f":"SelectedInputs!AT50","v":3.8277137726551884},{"$f":"SelectedInputs!AU50","v":7.489005207368848},{"$f":"SelectedInputs!AV50","v":5.3587992817172641}]
[null,null,null,null,{"$f":"SelectedInputs!E51","v":"EV Optioneering Projects"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H51","v":"EOPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,null,{"$f":"SelectedInputs!AR51","v":0},{"$f":"SelectedInputs!AS51","v":0},{"$f":"SelectedInputs!AT51","v":0},{"$f":"SelectedInputs!AU51","v":0},{"$f":"SelectedInputs!AV51","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E52","v":"Cyber Resilience IT baseline"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H52","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,1,1,18.130000000000003,null,{"$f":"SelectedInputs!AR52","v":5.15},{"$f":"SelectedInputs!AS52","v":4.42},{"$f":"SelectedInputs!AT52","v":3.66},{"$f":"SelectedInputs!AU52","v":2.46},{"$f":"SelectedInputs!AV52","v":2.44}]
[null,null,null,null,{"$f":"SelectedInputs!E53","v":"Wayleaves and Diversions Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H53","v":"WDVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,19.942322564486936,null,{"$f":"SelectedInputs!AR53","v":1.880018719094557},{"$f":"SelectedInputs!AS53","v":3.4075764554162702},{"$f":"SelectedInputs!AT53","v":4.0882876818239584},{"$f":"SelectedInputs!AU53","v":5.1186524867859937},{"$f":"SelectedInputs!AV53","v":5.4477872213661556}]
[null,null,null,null,{"$f":"SelectedInputs!E54","v":"Indirects Scaler"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H54","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,2,1,17.452906816920063,null,{"$f":"SelectedInputs!AR54","v":1.4859296310805927},{"$f":"SelectedInputs!AS54","v":1.7621686930059444},{"$f":"SelectedInputs!AT54","v":3.7356840896874317},{"$f":"SelectedInputs!AU54","v":4.7310317840348999},{"$f":"SelectedInputs!AV54","v":5.7380926191111952}]
[null,null,null,null,{"$f":"SelectedInputs!E55","v":"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H55","v":"LMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,32.260000000000005,null,{"$f":"SelectedInputs!AR55","v":7.76},{"$f":"SelectedInputs!AS55","v":6.24},{"$f":"SelectedInputs!AT55","v":6.16},{"$f":"SelectedInputs!AU55","v":6.08},{"$f":"SelectedInputs!AV55","v":6.02}]
[null,null,null,null,{"$f":"SelectedInputs!E56","v":"New Depot (EMID, SWALES, SWEST and WMID only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H56","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,1,1,0,null,{"$f":"SelectedInputs!AR56","v":0},{"$f":"SelectedInputs!AS56","v":0},{"$f":"SelectedInputs!AT56","v":0},{"$f":"SelectedInputs!AU56","v":0},{"$f":"SelectedInputs!AV56","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E57","v":"New Control Room (SSES and SSEH only)"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H57","v":"CTRLt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0,null,{"$f":"SelectedInputs!AR57","v":0},{"$f":"SelectedInputs!AS57","v":0},{"$f":"SelectedInputs!AT57","v":0},{"$f":"SelectedInputs!AU57","v":0},{"$f":"SelectedInputs!AV57","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E58","v":"Storm Arwen Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H58","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,2,1,19.930165751612059,null,{"$f":"SelectedInputs!AR58","v":0},{"$f":"SelectedInputs!AS58","v":3.8956539780320681E-2},{"$f":"SelectedInputs!AT58","v":3.5528364279652456},{"$f":"SelectedInputs!AU58","v":4.0203149053290943},{"$f":"SelectedInputs!AV58","v":12.318057878537399}]
[null,null,null,null,{"$f":"SelectedInputs!E59","v":"High Value Projects Re-opener"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H59","v":"HVPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,13.5130022093202,null,{"$f":"SelectedInputs!AR59","v":3.2723493415469374E-2},{"$f":"SelectedInputs!AS59","v":3.1165231824253424E-2},{"$f":"SelectedInputs!AT59","v":0.74505239373738474},{"$f":"SelectedInputs!AU59","v":5.2368123313107597},{"$f":"SelectedInputs!AV59","v":7.4672487590323335}]
[null,null,null,null,{"$f":"SelectedInputs!E60","v":"Strategic Investment"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H60","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,2,1,0,null,{"$f":"SelectedInputs!AR60","v":0},{"$f":"SelectedInputs!AS60","v":0},{"$f":"SelectedInputs!AT60","v":0},{"$f":"SelectedInputs!AU60","v":0},{"$f":"SelectedInputs!AV60","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E61","v":"Carry-over Green Recovery Scheme"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H61","v":"CGRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR61","v":0},{"$f":"SelectedInputs!AS61","v":0},{"$f":"SelectedInputs!AT61","v":0},{"$f":"SelectedInputs!AU61","v":0},{"$f":"SelectedInputs!AV61","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E62","v":"1-in-20 Severe Weather Event"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H62","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,2,1,0,null,{"$f":"SelectedInputs!AR62","v":0},{"$f":"SelectedInputs!AS62","v":0},{"$f":"SelectedInputs!AT62","v":0},{"$f":"SelectedInputs!AU62","v":0},{"$f":"SelectedInputs!AV62","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E63","v":"Net to Gross Load Related Expenditure"},null,"£m 20/21 prices",{"$f":"SelectedInputs!H63","v":"NGLREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,0,null,{"$f":"SelectedInputs!AR63","v":0},{"$f":"SelectedInputs!AS63","v":0},{"$f":"SelectedInputs!AT63","v":0},{"$f":"SelectedInputs!AU63","v":0},{"$f":"SelectedInputs!AV63","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E64","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H64","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,0,0,0,null,{"$f":"SelectedInputs!AR64","v":0},{"$f":"SelectedInputs!AS64","v":0},{"$f":"SelectedInputs!AT64","v":0},{"$f":"SelectedInputs!AU64","v":0},{"$f":"SelectedInputs!AV64","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E65","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"SelectedInputs!AR65","v":0},{"$f":"SelectedInputs!AS65","v":0},{"$f":"SelectedInputs!AT65","v":0},{"$f":"SelectedInputs!AU65","v":0},{"$f":"SelectedInputs!AV65","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E66","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H66","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,0,0,0,null,{"$f":"SelectedInputs!AR66","v":0},{"$f":"SelectedInputs!AS66","v":0},{"$f":"SelectedInputs!AT66","v":0},{"$f":"SelectedInputs!AU66","v":0},{"$f":"SelectedInputs!AV66","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E67","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"SelectedInputs!AR67","v":0},{"$f":"SelectedInputs!AS67","v":0},{"$f":"SelectedInputs!AT67","v":0},{"$f":"SelectedInputs!AU67","v":0},{"$f":"SelectedInputs!AV67","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E68","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!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,0,0,0,null,{"$f":"SelectedInputs!AR68","v":0},{"$f":"SelectedInputs!AS68","v":0},{"$f":"SelectedInputs!AT68","v":0},{"$f":"SelectedInputs!AU68","v":0},{"$f":"SelectedInputs!AV68","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E69","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"SelectedInputs!AR69","v":0},{"$f":"SelectedInputs!AS69","v":0},{"$f":"SelectedInputs!AT69","v":0},{"$f":"SelectedInputs!AU69","v":0},{"$f":"SelectedInputs!AV69","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E70","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!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,0,0,0,null,{"$f":"SelectedInputs!AR70","v":0},{"$f":"SelectedInputs!AS70","v":0},{"$f":"SelectedInputs!AT70","v":0},{"$f":"SelectedInputs!AU70","v":0},{"$f":"SelectedInputs!AV70","v":0}]
[null,null,null,null,{"$f":"SelectedInputs!E71","v":0},null,"£m 20/21 prices",{"$f":"SelectedInputs!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"SelectedInputs!AR71","v":0},{"$f":"SelectedInputs!AS71","v":0},{"$f":"SelectedInputs!AT71","v":0},{"$f":"SelectedInputs!AU71","v":0},{"$f":"SelectedInputs!AV71","v":0}]
[null,null,null,null,"Total variant 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,{"$f":"SUM(AR332:AR379)","v":95.749831907911002},{"$f":"SUM(AS332:AS379)","v":102.97976384284371},{"$f":"SUM(AT332:AT379)","v":131.92911988833706},{"$f":"SUM(AU332:AU379)","v":144.59154221254281},{"$f":"SUM(AV332:AV379)","v":160.59637904134743}]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(AO332:AO379,AP332:AP379)=SUM(AP332:AP379),0,1)","v":0}]
[]
[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",null,"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,{"$f":"E332","v":"RPEs (bucket 1 allowances)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ74","v":"Other"},null,{"$f":"SelectedInputs!AL74","v":0},{"$f":"SelectedInputs!AM74","v":1},null,{"$f":"SelectedInputs!AO74","v":0.11670994146899617},{"$f":"SelectedInputs!AP74","v":0.26203154764524306},{"$f":"SelectedInputs!AQ74","v":9.3699901295729318E-2},{"$f":"SelectedInputs!AR74","v":9.2115603447733896E-2},{"$f":"SelectedInputs!AS74","v":1.6804873601951455E-2},{"$f":"SelectedInputs!AT74","v":4.7522648543640494E-2},{"$f":"SelectedInputs!AU74","v":0.37111548399670569}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ75","v":"Other"},null,{"$f":"SelectedInputs!AL75","v":0},{"$f":"SelectedInputs!AM75","v":2},null,{"$f":"SelectedInputs!AO75","v":0.78399861910075919},{"$f":"SelectedInputs!AP75","v":0.21600138089924087},{"$f":"SelectedInputs!AQ75","v":0},{"$f":"SelectedInputs!AR75","v":0},{"$f":"SelectedInputs!AS75","v":0},{"$f":"SelectedInputs!AT75","v":0},{"$f":"SelectedInputs!AU75","v":0}]
[null,null,null,null,"Physical Security Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ76","v":"Re-opener"},null,{"$f":"SelectedInputs!AL76","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM76","v":2},null,{"$f":"SelectedInputs!AO76","v":0},{"$f":"SelectedInputs!AP76","v":1},{"$f":"SelectedInputs!AQ76","v":0},{"$f":"SelectedInputs!AR76","v":0},{"$f":"SelectedInputs!AS76","v":0},{"$f":"SelectedInputs!AT76","v":0},{"$f":"SelectedInputs!AU76","v":0}]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ77","v":"Re-opener"},null,{"$f":"SelectedInputs!AL77","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM77","v":2},null,{"$f":"SelectedInputs!AO77","v":0},{"$f":"SelectedInputs!AP77","v":0},{"$f":"SelectedInputs!AQ77","v":0},{"$f":"SelectedInputs!AR77","v":0},{"$f":"SelectedInputs!AS77","v":0},{"$f":"SelectedInputs!AT77","v":0},{"$f":"SelectedInputs!AU77","v":1}]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ78","v":"Re-opener"},null,{"$f":"SelectedInputs!AL78","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM78","v":2},null,{"$f":"SelectedInputs!AO78","v":0},{"$f":"SelectedInputs!AP78","v":1},{"$f":"SelectedInputs!AQ78","v":0},{"$f":"SelectedInputs!AR78","v":0},{"$f":"SelectedInputs!AS78","v":0},{"$f":"SelectedInputs!AT78","v":0},{"$f":"SelectedInputs!AU78","v":0}]
[null,null,null,null,"Net Zero Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ79","v":"Re-opener"},null,{"$f":"SelectedInputs!AL79","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM79","v":2},null,{"$f":"SelectedInputs!AO79","v":1},{"$f":"SelectedInputs!AP79","v":0},{"$f":"SelectedInputs!AQ79","v":0},{"$f":"SelectedInputs!AR79","v":0},{"$f":"SelectedInputs!AS79","v":0},{"$f":"SelectedInputs!AT79","v":0},{"$f":"SelectedInputs!AU79","v":0}]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ80","v":"Re-opener"},null,{"$f":"SelectedInputs!AL80","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM80","v":2},null,{"$f":"SelectedInputs!AO80","v":0},{"$f":"SelectedInputs!AP80","v":0},{"$f":"SelectedInputs!AQ80","v":1},{"$f":"SelectedInputs!AR80","v":0},{"$f":"SelectedInputs!AS80","v":0},{"$f":"SelectedInputs!AT80","v":0},{"$f":"SelectedInputs!AU80","v":0}]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ81","v":"Re-opener"},null,{"$f":"SelectedInputs!AL81","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM81","v":2},null,{"$f":"SelectedInputs!AO81","v":0},{"$f":"SelectedInputs!AP81","v":1},{"$f":"SelectedInputs!AQ81","v":0},{"$f":"SelectedInputs!AR81","v":0},{"$f":"SelectedInputs!AS81","v":0},{"$f":"SelectedInputs!AT81","v":0},{"$f":"SelectedInputs!AU81","v":0}]
[null,null,null,null,"Environmental Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ82","v":"Re-opener"},null,{"$f":"SelectedInputs!AL82","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM82","v":2},null,{"$f":"SelectedInputs!AO82","v":0},{"$f":"SelectedInputs!AP82","v":1},{"$f":"SelectedInputs!AQ82","v":0},{"$f":"SelectedInputs!AR82","v":0},{"$f":"SelectedInputs!AS82","v":0},{"$f":"SelectedInputs!AT82","v":0},{"$f":"SelectedInputs!AU82","v":0}]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ83","v":"PCD"},null,{"$f":"SelectedInputs!AL83","v":"RPEs Apply"},{"$f":"SelectedInputs!AM83","v":1},null,{"$f":"SelectedInputs!AO83","v":0},{"$f":"SelectedInputs!AP83","v":1},{"$f":"SelectedInputs!AQ83","v":0},{"$f":"SelectedInputs!AR83","v":0},{"$f":"SelectedInputs!AS83","v":0},{"$f":"SelectedInputs!AT83","v":0},{"$f":"SelectedInputs!AU83","v":0}]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ84","v":"Volume driver"},null,{"$f":"SelectedInputs!AL84","v":"RPEs Apply"},{"$f":"SelectedInputs!AM84","v":2},null,{"$f":"SelectedInputs!AO84","v":1},{"$f":"SelectedInputs!AP84","v":0},{"$f":"SelectedInputs!AQ84","v":0},{"$f":"SelectedInputs!AR84","v":0},{"$f":"SelectedInputs!AS84","v":0},{"$f":"SelectedInputs!AT84","v":0},{"$f":"SelectedInputs!AU84","v":0}]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ85","v":"Volume driver"},null,{"$f":"SelectedInputs!AL85","v":"RPEs Apply"},{"$f":"SelectedInputs!AM85","v":2},null,{"$f":"SelectedInputs!AO85","v":1},{"$f":"SelectedInputs!AP85","v":0},{"$f":"SelectedInputs!AQ85","v":0},{"$f":"SelectedInputs!AR85","v":0},{"$f":"SelectedInputs!AS85","v":0},{"$f":"SelectedInputs!AT85","v":0},{"$f":"SelectedInputs!AU85","v":0}]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ86","v":"Re-opener"},null,{"$f":"SelectedInputs!AL86","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM86","v":2},null,{"$f":"SelectedInputs!AO86","v":1},{"$f":"SelectedInputs!AP86","v":0},{"$f":"SelectedInputs!AQ86","v":0},{"$f":"SelectedInputs!AR86","v":0},{"$f":"SelectedInputs!AS86","v":0},{"$f":"SelectedInputs!AT86","v":0},{"$f":"SelectedInputs!AU86","v":0}]
[null,null,null,null,"Digitalisation Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ87","v":"Re-opener"},null,{"$f":"SelectedInputs!AL87","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM87","v":2},null,{"$f":"SelectedInputs!AO87","v":0},{"$f":"SelectedInputs!AP87","v":0},{"$f":"SelectedInputs!AQ87","v":0.5},{"$f":"SelectedInputs!AR87","v":0},{"$f":"SelectedInputs!AS87","v":0},{"$f":"SelectedInputs!AT87","v":0},{"$f":"SelectedInputs!AU87","v":0.5}]
[null,null,null,null,"PCB Interventions",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ88","v":"Volume driver"},null,{"$f":"SelectedInputs!AL88","v":"RPEs Apply"},{"$f":"SelectedInputs!AM88","v":2},null,{"$f":"SelectedInputs!AO88","v":0},{"$f":"SelectedInputs!AP88","v":1},{"$f":"SelectedInputs!AQ88","v":0},{"$f":"SelectedInputs!AR88","v":0},{"$f":"SelectedInputs!AS88","v":0},{"$f":"SelectedInputs!AT88","v":0},{"$f":"SelectedInputs!AU88","v":0}]
[null,null,null,null,"Visual Amenity Projects",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ89","v":"UIOLI"},null,{"$f":"SelectedInputs!AL89","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM89","v":1},null,{"$f":"SelectedInputs!AO89","v":0},{"$f":"SelectedInputs!AP89","v":0},{"$f":"SelectedInputs!AQ89","v":1},{"$f":"SelectedInputs!AR89","v":0},{"$f":"SelectedInputs!AS89","v":0},{"$f":"SelectedInputs!AT89","v":0},{"$f":"SelectedInputs!AU89","v":0}]
[null,null,null,null,"Cyber Resilience OT baseline",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ90","v":"PCD"},null,{"$f":"SelectedInputs!AL90","v":"RPEs Apply"},{"$f":"SelectedInputs!AM90","v":1},null,{"$f":"SelectedInputs!AO90","v":0},{"$f":"SelectedInputs!AP90","v":0},{"$f":"SelectedInputs!AQ90","v":1},{"$f":"SelectedInputs!AR90","v":0},{"$f":"SelectedInputs!AS90","v":0},{"$f":"SelectedInputs!AT90","v":0},{"$f":"SelectedInputs!AU90","v":0}]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ91","v":"Re-opener"},null,{"$f":"SelectedInputs!AL91","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM91","v":2},null,{"$f":"SelectedInputs!AO91","v":0},{"$f":"SelectedInputs!AP91","v":0},{"$f":"SelectedInputs!AQ91","v":1},{"$f":"SelectedInputs!AR91","v":0},{"$f":"SelectedInputs!AS91","v":0},{"$f":"SelectedInputs!AT91","v":0},{"$f":"SelectedInputs!AU91","v":0}]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ92","v":"Re-opener"},null,{"$f":"SelectedInputs!AL92","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM92","v":2},null,{"$f":"SelectedInputs!AO92","v":0},{"$f":"SelectedInputs!AP92","v":0},{"$f":"SelectedInputs!AQ92","v":0},{"$f":"SelectedInputs!AR92","v":0},{"$f":"SelectedInputs!AS92","v":0},{"$f":"SelectedInputs!AT92","v":0},{"$f":"SelectedInputs!AU92","v":1}]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ93","v":"PCD"},null,{"$f":"SelectedInputs!AL93","v":"RPEs Apply"},{"$f":"SelectedInputs!AM93","v":1},null,{"$f":"SelectedInputs!AO93","v":1},{"$f":"SelectedInputs!AP93","v":0},{"$f":"SelectedInputs!AQ93","v":0},{"$f":"SelectedInputs!AR93","v":0},{"$f":"SelectedInputs!AS93","v":0},{"$f":"SelectedInputs!AT93","v":0},{"$f":"SelectedInputs!AU93","v":0}]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ94","v":"Other"},null,{"$f":"SelectedInputs!AL94","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM94","v":2},null,{"$f":"SelectedInputs!AO94","v":0},{"$f":"SelectedInputs!AP94","v":0},{"$f":"SelectedInputs!AQ94","v":0.9},{"$f":"SelectedInputs!AR94","v":0},{"$f":"SelectedInputs!AS94","v":0},{"$f":"SelectedInputs!AT94","v":0},{"$f":"SelectedInputs!AU94","v":0.1}]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ95","v":"Re-opener"},null,{"$f":"SelectedInputs!AL95","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM95","v":2},null,{"$f":"SelectedInputs!AO95","v":0},{"$f":"SelectedInputs!AP95","v":0},{"$f":"SelectedInputs!AQ95","v":1},{"$f":"SelectedInputs!AR95","v":0},{"$f":"SelectedInputs!AS95","v":0},{"$f":"SelectedInputs!AT95","v":0},{"$f":"SelectedInputs!AU95","v":0}]
[null,null,null,null,"Shetland Enduring Solution Re-opener (SSEH only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ96","v":"Re-opener"},null,{"$f":"SelectedInputs!AL96","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM96","v":2},null,{"$f":"SelectedInputs!AO96","v":0},{"$f":"SelectedInputs!AP96","v":0},{"$f":"SelectedInputs!AQ96","v":0},{"$f":"SelectedInputs!AR96","v":0},{"$f":"SelectedInputs!AS96","v":0},{"$f":"SelectedInputs!AT96","v":0},{"$f":"SelectedInputs!AU96","v":1}]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ97","v":"Re-opener"},null,{"$f":"SelectedInputs!AL97","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM97","v":2},null,{"$f":"SelectedInputs!AO97","v":0},{"$f":"SelectedInputs!AP97","v":1},{"$f":"SelectedInputs!AQ97","v":0},{"$f":"SelectedInputs!AR97","v":0},{"$f":"SelectedInputs!AS97","v":0},{"$f":"SelectedInputs!AT97","v":0},{"$f":"SelectedInputs!AU97","v":0}]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ98","v":"Re-opener"},null,{"$f":"SelectedInputs!AL98","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM98","v":2},null,{"$f":"SelectedInputs!AO98","v":0},{"$f":"SelectedInputs!AP98","v":1},{"$f":"SelectedInputs!AQ98","v":0},{"$f":"SelectedInputs!AR98","v":0},{"$f":"SelectedInputs!AS98","v":0},{"$f":"SelectedInputs!AT98","v":0},{"$f":"SelectedInputs!AU98","v":0}]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ99","v":"PCD"},null,{"$f":"SelectedInputs!AL99","v":"RPEs Apply"},{"$f":"SelectedInputs!AM99","v":1},null,{"$f":"SelectedInputs!AO99","v":1},{"$f":"SelectedInputs!AP99","v":0},{"$f":"SelectedInputs!AQ99","v":0},{"$f":"SelectedInputs!AR99","v":0},{"$f":"SelectedInputs!AS99","v":0},{"$f":"SelectedInputs!AT99","v":0},{"$f":"SelectedInputs!AU99","v":0}]
[null,null,null,null,"Worst Served Customers",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ100","v":"UIOLI"},null,{"$f":"SelectedInputs!AL100","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM100","v":1},null,{"$f":"SelectedInputs!AO100","v":0},{"$f":"SelectedInputs!AP100","v":0},{"$f":"SelectedInputs!AQ100","v":1},{"$f":"SelectedInputs!AR100","v":0},{"$f":"SelectedInputs!AS100","v":0},{"$f":"SelectedInputs!AT100","v":0},{"$f":"SelectedInputs!AU100","v":0}]
[null,null,null,null,"EV Optioneering Projects",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ101","v":"UIOLI"},null,{"$f":"SelectedInputs!AL101","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM101","v":1},null,{"$f":"SelectedInputs!AO101","v":0},{"$f":"SelectedInputs!AP101","v":0},{"$f":"SelectedInputs!AQ101","v":0},{"$f":"SelectedInputs!AR101","v":0},{"$f":"SelectedInputs!AS101","v":0},{"$f":"SelectedInputs!AT101","v":0},{"$f":"SelectedInputs!AU101","v":1}]
[null,null,null,null,"Cyber Resilience IT baseline",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ102","v":"PCD"},null,{"$f":"SelectedInputs!AL102","v":"RPEs Apply"},{"$f":"SelectedInputs!AM102","v":1},null,{"$f":"SelectedInputs!AO102","v":0},{"$f":"SelectedInputs!AP102","v":0},{"$f":"SelectedInputs!AQ102","v":0},{"$f":"SelectedInputs!AR102","v":0},{"$f":"SelectedInputs!AS102","v":0},{"$f":"SelectedInputs!AT102","v":0},{"$f":"SelectedInputs!AU102","v":1}]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ103","v":"Re-opener"},null,{"$f":"SelectedInputs!AL103","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM103","v":2},null,{"$f":"SelectedInputs!AO103","v":0},{"$f":"SelectedInputs!AP103","v":1},{"$f":"SelectedInputs!AQ103","v":0},{"$f":"SelectedInputs!AR103","v":0},{"$f":"SelectedInputs!AS103","v":0},{"$f":"SelectedInputs!AT103","v":0},{"$f":"SelectedInputs!AU103","v":0}]
[null,null,null,null,"Indirects Scaler",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ104","v":"Other"},null,{"$f":"SelectedInputs!AL104","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM104","v":2},null,{"$f":"SelectedInputs!AO104","v":0},{"$f":"SelectedInputs!AP104","v":0},{"$f":"SelectedInputs!AQ104","v":0},{"$f":"SelectedInputs!AR104","v":0},{"$f":"SelectedInputs!AS104","v":0},{"$f":"SelectedInputs!AT104","v":0},{"$f":"SelectedInputs!AU104","v":1}]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ105","v":"PCD"},null,{"$f":"SelectedInputs!AL105","v":"RPEs Apply"},{"$f":"SelectedInputs!AM105","v":1},null,{"$f":"SelectedInputs!AO105","v":0},{"$f":"SelectedInputs!AP105","v":1},{"$f":"SelectedInputs!AQ105","v":0},{"$f":"SelectedInputs!AR105","v":0},{"$f":"SelectedInputs!AS105","v":0},{"$f":"SelectedInputs!AT105","v":0},{"$f":"SelectedInputs!AU105","v":0}]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ106","v":"PCD"},null,{"$f":"SelectedInputs!AL106","v":"RPEs Apply"},{"$f":"SelectedInputs!AM106","v":1},null,{"$f":"SelectedInputs!AO106","v":0},{"$f":"SelectedInputs!AP106","v":0},{"$f":"SelectedInputs!AQ106","v":1},{"$f":"SelectedInputs!AR106","v":0},{"$f":"SelectedInputs!AS106","v":0},{"$f":"SelectedInputs!AT106","v":0},{"$f":"SelectedInputs!AU106","v":0}]
[null,null,null,null,"New Control Room (SSES and SSEH only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ107","v":"PCD"},null,{"$f":"SelectedInputs!AL107","v":"RPEs Apply"},{"$f":"SelectedInputs!AM107","v":1},null,{"$f":"SelectedInputs!AO107","v":0},{"$f":"SelectedInputs!AP107","v":1},{"$f":"SelectedInputs!AQ107","v":0},{"$f":"SelectedInputs!AR107","v":0},{"$f":"SelectedInputs!AS107","v":0},{"$f":"SelectedInputs!AT107","v":0},{"$f":"SelectedInputs!AU107","v":0}]
[null,null,null,null,"Storm Arwen Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ108","v":"Re-opener"},null,{"$f":"SelectedInputs!AL108","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM108","v":2},null,{"$f":"SelectedInputs!AO108","v":0},{"$f":"SelectedInputs!AP108","v":0},{"$f":"SelectedInputs!AQ108","v":0},{"$f":"SelectedInputs!AR108","v":1},{"$f":"SelectedInputs!AS108","v":0},{"$f":"SelectedInputs!AT108","v":0},{"$f":"SelectedInputs!AU108","v":0}]
[null,null,null,null,"High Value Projects Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ109","v":"Re-opener"},null,{"$f":"SelectedInputs!AL109","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM109","v":2},null,{"$f":"SelectedInputs!AO109","v":0},{"$f":"SelectedInputs!AP109","v":1},{"$f":"SelectedInputs!AQ109","v":0},{"$f":"SelectedInputs!AR109","v":0},{"$f":"SelectedInputs!AS109","v":0},{"$f":"SelectedInputs!AT109","v":0},{"$f":"SelectedInputs!AU109","v":0}]
[null,null,null,null,"Strategic Investment",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ110","v":"Other"},null,{"$f":"SelectedInputs!AL110","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM110","v":2},null,{"$f":"SelectedInputs!AO110","v":1},{"$f":"SelectedInputs!AP110","v":0},{"$f":"SelectedInputs!AQ110","v":0},{"$f":"SelectedInputs!AR110","v":0},{"$f":"SelectedInputs!AS110","v":0},{"$f":"SelectedInputs!AT110","v":0},{"$f":"SelectedInputs!AU110","v":0}]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ111","v":"Other"},null,{"$f":"SelectedInputs!AL111","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM111","v":2},null,{"$f":"SelectedInputs!AO111","v":1},{"$f":"SelectedInputs!AP111","v":0},{"$f":"SelectedInputs!AQ111","v":0},{"$f":"SelectedInputs!AR111","v":0},{"$f":"SelectedInputs!AS111","v":0},{"$f":"SelectedInputs!AT111","v":0},{"$f":"SelectedInputs!AU111","v":0}]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ112","v":"Other"},null,{"$f":"SelectedInputs!AL112","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM112","v":2},null,{"$f":"SelectedInputs!AO112","v":0},{"$f":"SelectedInputs!AP112","v":0},{"$f":"SelectedInputs!AQ112","v":0},{"$f":"SelectedInputs!AR112","v":1},{"$f":"SelectedInputs!AS112","v":0},{"$f":"SelectedInputs!AT112","v":0},{"$f":"SelectedInputs!AU112","v":0}]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ113","v":"Other"},null,{"$f":"SelectedInputs!AL113","v":"RPEs Don't Apply"},{"$f":"SelectedInputs!AM113","v":2},null,{"$f":"SelectedInputs!AO113","v":1},{"$f":"SelectedInputs!AP113","v":0},{"$f":"SelectedInputs!AQ113","v":0},{"$f":"SelectedInputs!AR113","v":0},{"$f":"SelectedInputs!AS113","v":0},{"$f":"SelectedInputs!AT113","v":0},{"$f":"SelectedInputs!AU113","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ114","v":0},null,{"$f":"SelectedInputs!AL114","v":0},{"$f":"SelectedInputs!AM114","v":0},null,{"$f":"SelectedInputs!AO114","v":0},{"$f":"SelectedInputs!AP114","v":0},{"$f":"SelectedInputs!AQ114","v":0},{"$f":"SelectedInputs!AR114","v":0},{"$f":"SelectedInputs!AS114","v":0},{"$f":"SelectedInputs!AT114","v":0},{"$f":"SelectedInputs!AU114","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ115","v":0},null,{"$f":"SelectedInputs!AL115","v":0},{"$f":"SelectedInputs!AM115","v":0},null,{"$f":"SelectedInputs!AO115","v":0},{"$f":"SelectedInputs!AP115","v":0},{"$f":"SelectedInputs!AQ115","v":0},{"$f":"SelectedInputs!AR115","v":0},{"$f":"SelectedInputs!AS115","v":0},{"$f":"SelectedInputs!AT115","v":0},{"$f":"SelectedInputs!AU115","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ116","v":0},null,{"$f":"SelectedInputs!AL116","v":0},{"$f":"SelectedInputs!AM116","v":0},null,{"$f":"SelectedInputs!AO116","v":0},{"$f":"SelectedInputs!AP116","v":0},{"$f":"SelectedInputs!AQ116","v":0},{"$f":"SelectedInputs!AR116","v":0},{"$f":"SelectedInputs!AS116","v":0},{"$f":"SelectedInputs!AT116","v":0},{"$f":"SelectedInputs!AU116","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ117","v":0},null,{"$f":"SelectedInputs!AL117","v":0},{"$f":"SelectedInputs!AM117","v":0},null,{"$f":"SelectedInputs!AO117","v":0},{"$f":"SelectedInputs!AP117","v":0},{"$f":"SelectedInputs!AQ117","v":0},{"$f":"SelectedInputs!AR117","v":0},{"$f":"SelectedInputs!AS117","v":0},{"$f":"SelectedInputs!AT117","v":0},{"$f":"SelectedInputs!AU117","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ118","v":0},null,{"$f":"SelectedInputs!AL118","v":0},{"$f":"SelectedInputs!AM118","v":0},null,{"$f":"SelectedInputs!AO118","v":0},{"$f":"SelectedInputs!AP118","v":0},{"$f":"SelectedInputs!AQ118","v":0},{"$f":"SelectedInputs!AR118","v":0},{"$f":"SelectedInputs!AS118","v":0},{"$f":"SelectedInputs!AT118","v":0},{"$f":"SelectedInputs!AU118","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ119","v":0},null,{"$f":"SelectedInputs!AL119","v":0},{"$f":"SelectedInputs!AM119","v":0},null,{"$f":"SelectedInputs!AO119","v":0},{"$f":"SelectedInputs!AP119","v":0},{"$f":"SelectedInputs!AQ119","v":0},{"$f":"SelectedInputs!AR119","v":0},{"$f":"SelectedInputs!AS119","v":0},{"$f":"SelectedInputs!AT119","v":0},{"$f":"SelectedInputs!AU119","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ120","v":0},null,{"$f":"SelectedInputs!AL120","v":0},{"$f":"SelectedInputs!AM120","v":0},null,{"$f":"SelectedInputs!AO120","v":0},{"$f":"SelectedInputs!AP120","v":0},{"$f":"SelectedInputs!AQ120","v":0},{"$f":"SelectedInputs!AR120","v":0},{"$f":"SelectedInputs!AS120","v":0},{"$f":"SelectedInputs!AT120","v":0},{"$f":"SelectedInputs!AU120","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ121","v":0},null,{"$f":"SelectedInputs!AL121","v":0},{"$f":"SelectedInputs!AM121","v":0},null,{"$f":"SelectedInputs!AO121","v":0},{"$f":"SelectedInputs!AP121","v":0},{"$f":"SelectedInputs!AQ121","v":0},{"$f":"SelectedInputs!AR121","v":0},{"$f":"SelectedInputs!AS121","v":0},{"$f":"SelectedInputs!AT121","v":0},{"$f":"SelectedInputs!AU121","v":0}]
[]
[null,null,"Allocation of variant costs into tax pools"]
[]
[null,null,null,null,"General     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR296","v":0.15407325635268362},{"$f":"SelectedInputs!AS296","v":0.15407325635268362},{"$f":"SelectedInputs!AT296","v":0.1540732563526836},{"$f":"SelectedInputs!AU296","v":0.1540732563526836},{"$f":"SelectedInputs!AV296","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,{"$f":"SelectedInputs!AR297","v":0.1540732563526836},{"$f":"SelectedInputs!AS297","v":0.1540732563526836},{"$f":"SelectedInputs!AT297","v":0.15407325635268362},{"$f":"SelectedInputs!AU297","v":0.1540732563526836},{"$f":"SelectedInputs!AV297","v":0.1540732563526836}]
[null,null,null,null,"General     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR298","v":0.15353388163275092},{"$f":"SelectedInputs!AS298","v":0.15407325635268362},{"$f":"SelectedInputs!AT298","v":0.1540732563526836},{"$f":"SelectedInputs!AU298","v":0.1540732563526836},{"$f":"SelectedInputs!AV298","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,{"$f":"SelectedInputs!AR299","v":8.9362488684556485E-2},{"$f":"SelectedInputs!AS299","v":8.9362488684556485E-2},{"$f":"SelectedInputs!AT299","v":8.9362488684556485E-2},{"$f":"SelectedInputs!AU299","v":8.9362488684556471E-2},{"$f":"SelectedInputs!AV299","v":8.9362488684556471E-2}]
[null,null,null,null,"General     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR300","v":0},{"$f":"SelectedInputs!AS300","v":0},{"$f":"SelectedInputs!AT300","v":0},{"$f":"SelectedInputs!AU300","v":0},{"$f":"SelectedInputs!AV300","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,{"$f":"SelectedInputs!AR301","v":2.7595696760607719E-3},{"$f":"SelectedInputs!AS301","v":0},{"$f":"SelectedInputs!AT301","v":0},{"$f":"SelectedInputs!AU301","v":0},{"$f":"SelectedInputs!AV301","v":0}]
[null,null,null,null,"General     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR302","v":4.3144988519699522E-2},{"$f":"SelectedInputs!AS302","v":4.3147279196409254E-2},{"$f":"SelectedInputs!AT302","v":4.3150758425528131E-2},{"$f":"SelectedInputs!AU302","v":4.3153694945511904E-2},{"$f":"SelectedInputs!AV302","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,{"$f":"SelectedInputs!AR303","v":0.39439758482229198},{"$f":"SelectedInputs!AS303","v":0.39439758482229198},{"$f":"SelectedInputs!AT303","v":0.39439758482229187},{"$f":"SelectedInputs!AU303","v":0.39439758482229198},{"$f":"SelectedInputs!AV303","v":0.39439758482229192}]
[null,null,null,null,"Special Rate     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR304","v":0.39439758482229192},{"$f":"SelectedInputs!AS304","v":0.39439758482229198},{"$f":"SelectedInputs!AT304","v":0.39439758482229192},{"$f":"SelectedInputs!AU304","v":0.39439758482229192},{"$f":"SelectedInputs!AV304","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,{"$f":"SelectedInputs!AR305","v":0.39301689039230797},{"$f":"SelectedInputs!AS305","v":0.39439758482229192},{"$f":"SelectedInputs!AT305","v":0.39439758482229198},{"$f":"SelectedInputs!AU305","v":0.39439758482229192},{"$f":"SelectedInputs!AV305","v":0.39439758482229192}]
[null,null,null,null,"Special Rate     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR306","v":0.22875059919692933},{"$f":"SelectedInputs!AS306","v":0.22875059919692928},{"$f":"SelectedInputs!AT306","v":0.22875059919692928},{"$f":"SelectedInputs!AU306","v":0.22875059919692928},{"$f":"SelectedInputs!AV306","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,{"$f":"SelectedInputs!AR307","v":0},{"$f":"SelectedInputs!AS307","v":0},{"$f":"SelectedInputs!AT307","v":0},{"$f":"SelectedInputs!AU307","v":0},{"$f":"SelectedInputs!AV307","v":0}]
[null,null,null,null,"Special Rate     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR308","v":7.0639619175430395E-3},{"$f":"SelectedInputs!AS308","v":0},{"$f":"SelectedInputs!AT308","v":0},{"$f":"SelectedInputs!AU308","v":0},{"$f":"SelectedInputs!AV308","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,{"$f":"SelectedInputs!AR309","v":0.11044278333680212},{"$f":"SelectedInputs!AS309","v":0.11044864702387741},{"$f":"SelectedInputs!AT309","v":0.11045755317406869},{"$f":"SelectedInputs!AU309","v":0.11046507009437528},{"$f":"SelectedInputs!AV309","v":0.11047542070603242}]
[null,null,null,null,"Deferred Revenue     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR310","v":0.39973889445946187},{"$f":"SelectedInputs!AS310","v":0.39973889445946198},{"$f":"SelectedInputs!AT310","v":0.39973889445946187},{"$f":"SelectedInputs!AU310","v":0.39973889445946187},{"$f":"SelectedInputs!AV310","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,{"$f":"SelectedInputs!AR311","v":0.39973889445946181},{"$f":"SelectedInputs!AS311","v":0.39973889445946187},{"$f":"SelectedInputs!AT311","v":0.39973889445946192},{"$f":"SelectedInputs!AU311","v":0.39973889445946187},{"$f":"SelectedInputs!AV311","v":0.39973889445946181}]
[null,null,null,null,"Deferred Revenue     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR312","v":0.39833950134381485},{"$f":"SelectedInputs!AS312","v":0.39973889445946192},{"$f":"SelectedInputs!AT312","v":0.39973889445946192},{"$f":"SelectedInputs!AU312","v":0.39973889445946181},{"$f":"SelectedInputs!AV312","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,{"$f":"SelectedInputs!AR313","v":0.23184855878648788},{"$f":"SelectedInputs!AS313","v":0.23184855878648783},{"$f":"SelectedInputs!AT313","v":0.23184855878648783},{"$f":"SelectedInputs!AU313","v":0.23184855878648783},{"$f":"SelectedInputs!AV313","v":0.23184855878648783}]
[null,null,null,null,"Deferred Revenue     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR314","v":0},{"$f":"SelectedInputs!AS314","v":0},{"$f":"SelectedInputs!AT314","v":0},{"$f":"SelectedInputs!AU314","v":0},{"$f":"SelectedInputs!AV314","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,{"$f":"SelectedInputs!AR315","v":7.1596288519229102E-3},{"$f":"SelectedInputs!AS315","v":0},{"$f":"SelectedInputs!AT315","v":0},{"$f":"SelectedInputs!AU315","v":0},{"$f":"SelectedInputs!AV315","v":0}]
[null,null,null,null,"Deferred Revenue     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR316","v":0.11193850523190076},{"$f":"SelectedInputs!AS316","v":0.11194444833063956},{"$f":"SelectedInputs!AT316","v":0.11195347509644227},{"$f":"SelectedInputs!AU316","v":0.11196109381807934},{"$f":"SelectedInputs!AV316","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,{"$f":"SelectedInputs!AR317","v":3.1705596201959105E-2},{"$f":"SelectedInputs!AS317","v":3.1705596201959105E-2},{"$f":"SelectedInputs!AT317","v":3.1705596201959091E-2},{"$f":"SelectedInputs!AU317","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AV317","v":3.1705596201959105E-2}]
[null,null,null,null,"Structures and Buildings     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR318","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AS318","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AT318","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AU318","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AV318","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,{"$f":"SelectedInputs!AR319","v":3.1594602266499044E-2},{"$f":"SelectedInputs!AS319","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AT319","v":3.1705596201959105E-2},{"$f":"SelectedInputs!AU319","v":3.1705596201959098E-2},{"$f":"SelectedInputs!AV319","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR320","v":1.8389245797136276E-2},{"$f":"SelectedInputs!AS320","v":1.8389245797136276E-2},{"$f":"SelectedInputs!AT320","v":1.8389245797136276E-2},{"$f":"SelectedInputs!AU320","v":1.8389245797136272E-2},{"$f":"SelectedInputs!AV320","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,{"$f":"SelectedInputs!AR321","v":0},{"$f":"SelectedInputs!AS321","v":0},{"$f":"SelectedInputs!AT321","v":0},{"$f":"SelectedInputs!AU321","v":0},{"$f":"SelectedInputs!AV321","v":0}]
[null,null,null,null,"Structures and Buildings     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR322","v":5.6787143928518631E-4},{"$f":"SelectedInputs!AS322","v":0},{"$f":"SelectedInputs!AT322","v":0},{"$f":"SelectedInputs!AU322","v":0},{"$f":"SelectedInputs!AV322","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,{"$f":"SelectedInputs!AR323","v":8.8784881719670868E-3},{"$f":"SelectedInputs!AS323","v":8.8789595533898414E-3},{"$f":"SelectedInputs!AT323","v":8.8796755182246785E-3},{"$f":"SelectedInputs!AU323","v":8.8802798029594086E-3},{"$f":"SelectedInputs!AV323","v":8.8811118879575796E-3}]
[null,null,null,null,"Revenue     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR324","v":0},{"$f":"SelectedInputs!AS324","v":0},{"$f":"SelectedInputs!AT324","v":0},{"$f":"SelectedInputs!AU324","v":0},{"$f":"SelectedInputs!AV324","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,{"$f":"SelectedInputs!AR325","v":0},{"$f":"SelectedInputs!AS325","v":0},{"$f":"SelectedInputs!AT325","v":0},{"$f":"SelectedInputs!AU325","v":0},{"$f":"SelectedInputs!AV325","v":0}]
[null,null,null,null,"Revenue     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR326","v":3.5007679638963209E-3},{"$f":"SelectedInputs!AS326","v":0},{"$f":"SelectedInputs!AT326","v":0},{"$f":"SelectedInputs!AU326","v":0},{"$f":"SelectedInputs!AV326","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,{"$f":"SelectedInputs!AR327","v":0.42000000000000004},{"$f":"SelectedInputs!AS327","v":0.42000000000000004},{"$f":"SelectedInputs!AT327","v":0.42},{"$f":"SelectedInputs!AU327","v":0.42000000000000004},{"$f":"SelectedInputs!AV327","v":0.42000000000000004}]
[null,null,null,null,"Revenue     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR328","v":1},{"$f":"SelectedInputs!AS328","v":1},{"$f":"SelectedInputs!AT328","v":1},{"$f":"SelectedInputs!AU328","v":1},{"$f":"SelectedInputs!AV328","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,{"$f":"SelectedInputs!AR329","v":0.98208923637114576},{"$f":"SelectedInputs!AS329","v":1},{"$f":"SelectedInputs!AT329","v":1},{"$f":"SelectedInputs!AU329","v":1},{"$f":"SelectedInputs!AV329","v":1}]
[null,null,null,null,"Revenue     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR330","v":0.719970944075214},{"$f":"SelectedInputs!AS330","v":0.71995607662343197},{"$f":"SelectedInputs!AT330","v":0.71993349496843717},{"$f":"SelectedInputs!AU330","v":0.71991443572315805},{"$f":"SelectedInputs!AV330","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,{"$f":"SelectedInputs!AR331","v":2.0084668163603485E-2},{"$f":"SelectedInputs!AS331","v":2.0084668163603488E-2},{"$f":"SelectedInputs!AT331","v":2.0084668163603478E-2},{"$f":"SelectedInputs!AU331","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AV331","v":2.0084668163603485E-2}]
[null,null,null,null,"Non Qualifying     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR332","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AS332","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AT332","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AU332","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AV332","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,{"$f":"SelectedInputs!AR333","v":2.0014356400730848E-2},{"$f":"SelectedInputs!AS333","v":2.0084668163603485E-2},{"$f":"SelectedInputs!AT333","v":2.0084668163603485E-2},{"$f":"SelectedInputs!AU333","v":2.0084668163603481E-2},{"$f":"SelectedInputs!AV333","v":2.0084668163603481E-2}]
[null,null,null,null,"Non Qualifying     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR334","v":1.1649107534890018E-2},{"$f":"SelectedInputs!AS334","v":1.1649107534890017E-2},{"$f":"SelectedInputs!AT334","v":1.1649107534890018E-2},{"$f":"SelectedInputs!AU334","v":1.1649107534890017E-2},{"$f":"SelectedInputs!AV334","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,{"$f":"SelectedInputs!AR335","v":0},{"$f":"SelectedInputs!AS335","v":0},{"$f":"SelectedInputs!AT335","v":0},{"$f":"SelectedInputs!AU335","v":0},{"$f":"SelectedInputs!AV335","v":0}]
[null,null,null,null,"Non Qualifying     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR336","v":3.597317440422748E-4},{"$f":"SelectedInputs!AS336","v":0},{"$f":"SelectedInputs!AT336","v":0},{"$f":"SelectedInputs!AU336","v":0},{"$f":"SelectedInputs!AV336","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,{"$f":"SelectedInputs!AR337","v":5.6242906644164876E-3},{"$f":"SelectedInputs!AS337","v":5.6245892722519694E-3},{"$f":"SelectedInputs!AT337","v":5.6250428172991253E-3},{"$f":"SelectedInputs!AU337","v":5.6254256159160038E-3},{"$f":"SelectedInputs!AV337","v":5.6259527200576724E-3}]
[]
[null,"End of sheet"]

{"sheet":"Legacy","index":4,"n_rows":169,"n_cols":48,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
["Legacy",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!E30","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",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Legacy adjustments"]
[]
[null,null,"Caclulation of legacy indexes"]
[]
[null,null,null,null,"Price adjustment factor for RIIO-1 years",null,"Scalar","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ353","v":0},{"$f":"SelectedInputs!AK353","v":0},{"$f":"SelectedInputs!AL353","v":0},{"$f":"SelectedInputs!AM353","v":0},{"$f":"SelectedInputs!AN353","v":0},{"$f":"SelectedInputs!AO353","v":0},{"$f":"SelectedInputs!AP353","v":1.238},{"$f":"SelectedInputs!AQ353","v":1.321}]
[]
[null,null,null,null,"Splice index conversion from real to nominal (from 20/21 price base)",null,null,null,{"$f":"AO12/AG12","v":1.202275126868976},null,{"$f":"InputSummary!K194","v":0},{"$f":"InputSummary!L194","v":0},{"$f":"InputSummary!M194","v":0},{"$f":"InputSummary!N194","v":0},{"$f":"InputSummary!O194","v":0},{"$f":"InputSummary!P194","v":0},{"$f":"InputSummary!Q194","v":0},{"$f":"InputSummary!R194","v":0},{"$f":"InputSummary!S194","v":0},{"$f":"InputSummary!T194","v":0},{"$f":"InputSummary!U194","v":0},{"$f":"InputSummary!V194","v":0},{"$f":"InputSummary!W194","v":0},{"$f":"InputSummary!X194","v":0.62031161473087815},{"$f":"InputSummary!Y194","v":0.6396033994334277},{"$f":"InputSummary!Z194","v":0.65645892351274782},{"$f":"InputSummary!AA194","v":0.68096317280453267},{"$f":"InputSummary!AB194","v":0.70909348441926356},{"$f":"InputSummary!AC194","v":0.73014164305949025},{"$f":"InputSummary!AD194","v":0.73348441926345587},{"$f":"InputSummary!AE194","v":0.76988668555240791},{"$f":"InputSummary!AF194","v":0.8068271954674221},{"$f":"InputSummary!AG194","v":0.83175637393767698},{"$f":"InputSummary!AH194","v":0.85575070821529742},{"$f":"InputSummary!AI194","v":0.87252124645892348},{"$f":"InputSummary!AJ194","v":0.88192634560906513},{"$f":"InputSummary!AK194","v":0.9008215297450427},{"$f":"InputSummary!AL194","v":0.93453257790368272},{"$f":"InputSummary!AM194","v":0.96308781869688376},{"$f":"InputSummary!AN194","v":0.98801699716713864},{"$f":"InputSummary!AO194","v":1},{"$f":"InputSummary!AP194","v":1.0577620396600564},{"$f":"InputSummary!AQ194","v":1.1939376770538244},{"$f":"InputSummary!AR194","v":1.2891506141768156},{"$f":"InputSummary!AS194","v":1.3284361388165782},{"$f":"InputSummary!AT194","v":1.3511547218960771},{"$f":"InputSummary!AU194","v":1.3719916643626167},{"$f":"InputSummary!AV194","v":1.3966351746111914}]
[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,{"$f":"AJ12*$I12","v":1.060318109056231},1.0830353189605262,1.1235652736623414,1.1578965294097612,1.1878682606178264,1.202275126868976,1.2717209904294811,1.4354415721535372,1.5499137182126492,1.5971457273330341,1.6244597146872219,1.6495114523347425,1.6791397317453445]
[]
[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,{"$f":"InputSummary!AJ182","v":3.7574999999999997E-2},{"$f":"InputSummary!AK182","v":3.6729999999999999E-2},{"$f":"InputSummary!AL182","v":3.5885E-2},{"$f":"InputSummary!AM182","v":3.4584999999999998E-2},{"$f":"InputSummary!AN182","v":3.3610000000000001E-2},{"$f":"InputSummary!AO182","v":3.2570000000000002E-2},{"$f":"InputSummary!AP182","v":3.1529999999999996E-2},{"$f":"InputSummary!AQ182","v":3.0359999999999998E-2},{"$f":"InputSummary!AR182","v":3.97335776E-2},{"$f":"InputSummary!AS182","v":4.1370183200000001E-2},{"$f":"InputSummary!AT182","v":4.1450170800000005E-2},{"$f":"InputSummary!AU182","v":4.15681044E-2},{"$f":"InputSummary!AV182","v":4.1755693600000005E-2}]
[null,null,null,null,"WACCt + 1",null,"Scalar","PVF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ15+1","v":1.0375749999999999},1.0367299999999999,1.0358849999999999,1.0345850000000001,1.0336099999999999,1.03257,1.0315300000000001,1.0303599999999999,1.0397335776000001,1.0413701832,1.0414501707999999,1.0415681044,1.0417556936000001]
[]
[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,{"$f":"SelectedInputs!AR342","v":-3.0346275290212947}]
[]
[null,null,null,null,"Phasing ",null,"£m 12/13 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR20/5","v":-0.60692550580425897},{"$f":"$AR20/5","v":-0.60692550580425897},{"$f":"$AR20/5","v":-0.60692550580425897},{"$f":"$AR20/5","v":-0.60692550580425897},{"$f":"$AR20/5","v":-0.60692550580425897}]
[null,null,null,null,"WACC",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR15","v":3.97335776E-2},{"$f":"AS15","v":4.1370183200000001E-2},{"$f":"AT15","v":4.1450170800000005E-2},{"$f":"AU15","v":4.15681044E-2},{"$f":"AV15","v":4.1755693600000005E-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,{"$f":"PRODUCT(1+$AR23:AR$23)","v":1.0397335776000001},{"$f":"PRODUCT(1+$AR23:AS$23)","v":1.0827475461845035},{"$f":"PRODUCT(1+$AR23:AT$23)","v":1.127627616907132},{"$f":"PRODUCT(1+$AR23:AU$23)","v":1.1745009594110509}]
[null,null,null,null,"Legacy MOD",null,"£m 12/13 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR22*AR24","v":-0.60692550580425897},{"$f":"AS22*AS24","v":-0.63104082748655177},{"$f":"AT22*AT24","v":-0.65714710212635008},{"$f":"AU22*AU24","v":-0.68438596175021227},{"$f":"AV22*AV24","v":-0.71283458885813955}]
[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,{"$f":"AR25*AR13","v":-0.94068216737917187},{"$f":"AS25*AS13","v":-1.0078641613928483},{"$f":"AT25*AT13","v":-1.0675089940277054},{"$f":"AU25*AU13","v":-1.1289024817241022},{"$f":"AV25*AV13","v":-1.1969488803140593}]
[]
[null,null,"Treatment of legacy items from ED1 RRP"]
[]
[null,null,null,"Base demand revenue"]
[null,null,null,null,"True-up of RPI forecast"]
[null,null,null,null,"Legacy relevant revenue adjustments",null,"£m 12/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP352","v":344.67962761908268},{"$f":"SelectedInputs!AQ352","v":330.52534860015589}]
[null,null,null,null,"True-up of RPI forecast",null,"£m nominal","LTRU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AP$13-AP10)/AP$13) * AP$32 * AP$16 * AQ$16*AR13,0)","v":15.055752718568424},{"$f":"IFERROR(((AQ$13-AQ10)/AQ$13) * AQ$32 * AQ$16 * AR$16*AS13,0)","v":45.087761216473645}]
[]
[null,null,null,null,"Legacy correction factor"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ355","v":415.26918895190363},{"$f":"SelectedInputs!AK355","v":452.07398720983605},{"$f":"SelectedInputs!AL355","v":394.40800000000002},{"$f":"SelectedInputs!AM355","v":413.89699999999999},{"$f":"SelectedInputs!AN355","v":438.33800000000002},{"$f":"SelectedInputs!AO355","v":410.62294568115544},{"$f":"SelectedInputs!AP355","v":428.28951999999998},{"$f":"SelectedInputs!AQ355","v":535.9583433900001}]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ356","v":404.59389821967591},{"$f":"SelectedInputs!AK356","v":448.0633651518184},{"$f":"SelectedInputs!AL356","v":398.70531750288188},{"$f":"SelectedInputs!AM356","v":414.63304060511632},{"$f":"SelectedInputs!AN356","v":428.93724226093093},{"$f":"SelectedInputs!AO356","v":432.055209499189},{"$f":"SelectedInputs!AP356","v":425.02235929678614},{"$f":"SelectedInputs!AQ356","v":546.11042786457949}]
[null,null,null,null,"Under/Over Recovery",null,"£m nominal","RD-AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ36-AJ37","v":10.675290732227722},4.0106220580176455,-4.2973175028818673,-0.73604060511632952,9.4007577390690926,-21.432263818033562,3.2671607032138468,-10.152084474579397]
[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,{"$f":"SelectedInputs!AJ357","v":0.5},{"$f":"SelectedInputs!AK357","v":0.33561643835616445},{"$f":"SelectedInputs!AL357","v":0.35273972602739728},{"$f":"SelectedInputs!AM357","v":0.66575342465753418},{"$f":"SelectedInputs!AN357","v":0.71767123287671231},{"$f":"SelectedInputs!AO357","v":0.1},{"$f":"SelectedInputs!AP357","v":0.19289999999999999},{"$f":"SelectedInputs!AQ357","v":2.3034246575342463},{"$f":"SelectedInputs!AR357","v":0}]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ358","v":0},{"$f":"SelectedInputs!AK358","v":0},{"$f":"SelectedInputs!AL358","v":0},{"$f":"SelectedInputs!AM358","v":0},{"$f":"SelectedInputs!AN358","v":0},{"$f":"SelectedInputs!AO358","v":0},{"$f":"SelectedInputs!AP358","v":0},{"$f":"SelectedInputs!AQ358","v":0}]
[null,null,null,null,"Interest rate adjustment",null,"scalar","PRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$40=0,IF(AJ$36>(1.06*AJ$37),3,IF(AJ$36<(0.94*AJ$37),0,1.5)),AJ$40)","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,null,null,"Correction factor",null,"£m nominal","K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$38*((1+((AH$39+AH$41)/100))*(1+((AI$39+1.5)/100)))","v":0},0,11.088673086225823,4.1599120641999239,-4.4717292443104828,-0.7686579055721704,9.7629834093467913,-22.143812062004397,3.4488381277305424]
[null,null,null,null,"Legacy correction factor for AR tab",null,"£m nominal","LK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ42","v":0},0,-11.088673086225823,-4.1599120641999239,4.4717292443104828,0.7686579055721704,-9.7629834093467913,22.143812062004397,-3.4488381277305424]
[]
[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,{"$f":"SelectedInputs!AR360","v":2.3961429999999999E-2},{"$f":"SelectedInputs!AS360","v":0},{"$f":"SelectedInputs!AT360","v":0},{"$f":"SelectedInputs!AU360","v":0},{"$f":"SelectedInputs!AV360","v":0}]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR361","v":0},{"$f":"SelectedInputs!AS361","v":0},{"$f":"SelectedInputs!AT361","v":0},{"$f":"SelectedInputs!AU361","v":0},{"$f":"SelectedInputs!AV361","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,{"$f":"AR46-AR47","v":2.3961429999999999E-2},{"$f":"AS46-AS47","v":0},{"$f":"AT46-AT47","v":0},{"$f":"AU46-AU47","v":0},{"$f":"AV46-AV47","v":0}]
[]
[null,null,null,null,"Connections GS Failure Payments Adjustment"]
[null,null,null,null,"Connection Guaranteed Standards Payments Made",null,"£m nominal","CGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AJ363","v":0},{"$f":"SelectedInputs!AK363","v":0},{"$f":"SelectedInputs!AL363","v":0},{"$f":"SelectedInputs!AM363","v":0},{"$f":"SelectedInputs!AN363","v":0},{"$f":"SelectedInputs!AO363","v":0},{"$f":"SelectedInputs!AP363","v":0},{"$f":"SelectedInputs!AQ363","v":0}]
[null,null,null,null,"CGSPM cumulative to year t-2",null,"£m nominal","SumCGSPMt-2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AH51:AH51)","v":0},{"$f":"SUM($AH51:AI51)","v":0},{"$f":"SUM($AH51:AJ51)","v":0},{"$f":"SUM($AH51:AK51)","v":0},{"$f":"SUM($AH51:AL51)","v":0},{"$f":"SUM($AH51:AM51)","v":0},{"$f":"SUM($AH51:AN51)","v":0},{"$f":"SUM($AH51:AO51)","v":0},{"$f":"SUM($AH51:AP51)","v":0},{"$f":"SUM($AH51:AQ51)","v":0}]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 12/13 prices","TCGSR",{"$f":"SelectedInputs!I364","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,{"$f":"SUM($AI55:AI55)","v":0},{"$f":"SUM($AI55:AJ55)","v":0},{"$f":"SUM($AI55:AK55)","v":0},{"$f":"SUM($AI55:AL55)","v":0},{"$f":"SUM($AI55:AM55)","v":0},{"$f":"SUM($AI55:AN55)","v":0},{"$f":"SUM($AI55:AO55)","v":0},{"$f":"SUM($AI55:AP55)","v":0},{"$f":"SUM($AI55:AQ55)","v":0},{"$f":"SUM($AI55:AR55)","v":0}]
[null,null,null,null,"Connections performance standards 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,{"$f":"IF(AJ52>$I$53,AJ52-$I$53-AJ54,0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Incentives"]
[null,null,null,null,"Broad Measure of Customer Service (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP Customer Satisfaction Survey term",null,"£m 12/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP368","v":2.4022697420249686},{"$f":"SelectedInputs!AQ368","v":2.7761772633747479}]
[null,null,null,null,"Legacy RRP Complaints metric term",null,"£m 12/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP369","v":0},{"$f":"SelectedInputs!AQ369","v":0}]
[null,null,null,null,"Legacy RRP Stakeholder engagement reward term",null,"£m 12/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP370","v":0.1},{"$f":"SelectedInputs!AQ370","v":0.96}]
[null,null,null,null,"Broad measure of customer service revenue adjustment",null,"£m nominal","BM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP59:AP61)*AP$13","v":3.1821889546497153},{"$f":"SUM(AQ59:AQ61)*AQ$13","v":5.3630641647829487}]
[]
[null,null,null,null,"Interruptions-related quality of service incentive revenue adjustment"]
[null,null,null,null,"Legacy RRP Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 12/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP372","v":13.223811536789343},{"$f":"SelectedInputs!AQ372","v":12.30038036064135}]
[null,null,null,null,"Legacy RRP Performance on severe weather supply restoration",null,"£m 12/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP373","v":0},{"$f":"SelectedInputs!AQ373","v":0}]
[null,null,null,null,"Legacy RRP Performance on normal weather supply restoration",null,"£m 12/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP374","v":-0.13030199999999997},{"$f":"SelectedInputs!AQ374","v":-0.12736799999999998}]
[null,null,null,null,"Interruptions-related quality of service incentive revenue adjustment",null,"£m nominal","IQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP65:AP67) * AP$16 * AQ$16 * AR$13","v":21.569220220556701},{"$f":"SUM(AQ65:AQ67) * AQ$16 * AR$16 * AS$13","v":20.828292447534761}]
[]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP Incentive on Connections Engagement negative performance adjustment",null,"£m 12/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AO376","v":0},{"$f":"SelectedInputs!AP376","v":0},{"$f":"SelectedInputs!AQ376","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":"AO71 * AO$13","v":0},{"$f":"AP71 * AP$13","v":0},{"$f":"AQ71 * AQ$13","v":0}]
[]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP LVSSA Time to Quote term",null,"£m 12/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP378","v":0.3},{"$f":"SelectedInputs!AQ378","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSB Time to Quote term",null,"£m 12/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP379","v":0.3},{"$f":"SelectedInputs!AQ379","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSA Time to Connect term",null,"£m 12/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP380","v":0.29216897108190099},{"$f":"SelectedInputs!AQ380","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSB Time to Connect term",null,"£m 12/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP381","v":0.3},{"$f":"SelectedInputs!AQ381","v":0.3}]
[null,null,null,null,"Time To Connect",null,"£m nominal","TTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP75:AP78)*AP$13","v":1.5161063046635705},{"$f":"SUM(AQ75:AQ78)*AQ$13","v":1.7225298865842447}]
[]
[null,null,null,"Pass-through"]
[null,null,null,null,"Licence fee adjustment"]
[null,null,null,null,"Legacy Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP385","v":2.3656330080000001},{"$f":"SelectedInputs!AQ385","v":2.4858109989999999}]
[null,null,null,null,"Legacy Licence fee allowance",null,"£m 2012/13","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP386","v":1.1000000000000001},{"$f":"SelectedInputs!AQ386","v":1.1000000000000001}]
[null,null,null,null,"Licence fee adjustment",null,"£m nominal","LLF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP83/AP$13 - AP84) * AP$16 * AQ$16 * AR$13","v":1.2522648426184633},{"$f":"(AQ83/AQ$13 - AQ84) * AQ$16 * AR$16 * AS$13","v":1.0809203615537422}]
[]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Legacy Business Rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP388","v":25.594880011000001},{"$f":"SelectedInputs!AQ388","v":25.594879986999999}]
[null,null,null,null,"Legacy Business Rates allowance",null,"£m 2012/13","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP389","v":26.4},{"$f":"SelectedInputs!AQ389","v":26.7}]
[null,null,null,null,"Business Rates adjustment",null,"£m nominal","LRB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP88/AP$13 - AP89) * AP$16 * AQ$16 * AR$13","v":-10.335005980804159},{"$f":"(AQ88/AQ$13 - AQ89) * AQ$16 * AR$16 * AS$13","v":-15.175625062297629}]
[]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Legacy Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP391","v":13.948872492000001},{"$f":"SelectedInputs!AQ391","v":14.123787138000001}]
[null,null,null,null,"Legacy Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP392","v":19.5},{"$f":"SelectedInputs!AQ392","v":22.9}]
[null,null,null,null,"Transmission Connection Point Charges adjustment",null,"£m nominal","LTB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP93/AP$13 - AP94) * AP$16 * AQ$16 * AR$13","v":-14.054122623303202},{"$f":"(AQ93/AQ$13 - AQ94) * AQ$16 * AR$16 * AS$13","v":-22.347089686777618}]
[]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Legacy Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP394","v":2.5358084989999998},{"$f":"SelectedInputs!AQ394","v":2.7987939959999997}]
[null,null,null,null,"Legacy Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13","SMCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP395","v":0},{"$f":"SelectedInputs!AQ395","v":0}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment",null,"£m nominal","LSMC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP98/AP$13 - AP99) * AP$16 * AQ$16 * AR$13","v":3.2847550515420583},{"$f":"(AQ98/AQ$13 - AQ99) * AQ$16 * AR$16 * AS$13","v":3.3361150371354618}]
[]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Legacy Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP397","v":0.86189553348708203},{"$f":"SelectedInputs!AQ397","v":1.6924342891363591}]
[null,null,null,null,"Legacy Smart Meter Information Technology Costs allowance",null,"£m 2012/13","SMIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP398","v":0},{"$f":"SelectedInputs!AQ398","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment",null,"£m nominal","LSMIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP103/AP$13 - AP104) * AP$16 * AQ$16 * AR$13","v":1.1164548540000891},{"$f":"(AQ103/AQ$13 - AQ104) * AQ$16 * AR$16 * AS$13","v":2.0173530061236686}]
[]
[null,null,null,null,"Ring Fence Costs adjustment"]
[null,null,null,null,"Legacy Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP400","v":0},{"$f":"SelectedInputs!AQ400","v":0}]
[null,null,null,null,"Legacy Ring Fence Costs allowance",null,"£m 2012/13","RFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP401","v":0},{"$f":"SelectedInputs!AQ401","v":0}]
[null,null,null,null,"Ring Fence Costs adjustment",null,"£m nominal","LRF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP108/AP$13 - AP109) * AP$16 * AQ$16 * AR$13","v":0},{"$f":"(AQ108/AQ$13 - AQ109) * AQ$16 * AR$16 * AS$13","v":0}]
[]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Legacy Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP403","v":0},{"$f":"SelectedInputs!AQ403","v":0}]
[null,null,null,null,"Legacy Shetland variable Energy Costs allowance",null,"£m 2012/13","SECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP404","v":0},{"$f":"SelectedInputs!AQ404","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs adjustment",null,"£m nominal","LSEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP113/AP$13 - AP114) * AP$16 * AQ$16 * AR$13","v":0},{"$f":"(AQ113/AQ$13 - AQ114) * AQ$16 * AR$16 * AS$13","v":0}]
[]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Legacy Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP406","v":0},{"$f":"SelectedInputs!AQ406","v":0}]
[null,null,null,null,"Legacy Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13","SEVECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP407","v":0},{"$f":"SelectedInputs!AQ407","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment",null,"£m nominal","LSEVEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP118/AP$13 - AP119) * AP$16 * AQ$16 * AR$13","v":0},{"$f":"(AQ118/AQ$13 - AQ119) * AQ$16 * AR$16 * AS$13","v":0}]
[]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Legacy Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP409","v":0},{"$f":"SelectedInputs!AQ409","v":0}]
[null,null,null,null,"Legacy Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP410","v":0},{"$f":"SelectedInputs!AQ410","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment",null,"£m nominal","LSNESRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP123/AP$13 - AP124) * AP$16 * AQ$16 * AR$13","v":0},{"$f":"(AQ123/AQ$13 - AQ124) * AQ$16 * AR$16 * AS$13","v":0}]
[]
[null,null,null,null,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Legacy supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP412","v":0.85363316},{"$f":"SelectedInputs!AQ412","v":1.5563771399999808}]
[null,null,null,null,"Excess specified amount",null,"£m nominal","ESA"]
[null,null,null,null,"Supplier of Last Resort adjustment",null,"£m nominal","LSLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP128/AP$13) * AP$16 * AQ$16 * AR$13 + AR129","v":1.105752203125576},{"$f":"(AQ128/AQ$13) * AQ$16 * AR$16 * AS$13 + AS129","v":1.8551751888951173}]
[]
[null,null,null,null,"Eligible Bad Debt adjustment"]
[null,null,null,null,"Legacy Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AO414","v":0.81328210400000012},{"$f":"SelectedInputs!AP414","v":2.8365642404999996},{"$f":"SelectedInputs!AQ414","v":-3.0351906999999838E-2}]
[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,{"$f":"SelectedInputs!AO415","v":0},{"$f":"SelectedInputs!AP415","v":-0.15431398999999998},{"$f":"SelectedInputs!AQ415","v":-0.14489196000000001}]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment",null,"£m nominal","LEBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AO133-AO134))/AO$13*AO$16*AP$16*AQ$16*AR$13","v":1.1506287792528189},{"$f":"((AP133-AP134))/AP$13*AP$16*AQ$16*AR$16*AS$13","v":4.1509199589862948},{"$f":"((AQ133-AQ134))/AQ$13*AQ$16*AR$16*AS$16*AT$13","v":0.14460955983552809}]
[]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP417","v":0},{"$f":"SelectedInputs!AQ417","v":0}]
[null,null,null,null,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP418","v":0},{"$f":"SelectedInputs!AQ418","v":0}]
[null,null,null,null,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AP419","v":0},{"$f":"SelectedInputs!AQ419","v":0}]
[null,null,null,null,"COVID-19 Bad Debt term adjustment",null,"£m nominal","LCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AP140-AP138-AP139)/AP$13) * AP$16 * AQ$16 * AR$13,0)","v":0},{"$f":"IFERROR(((AQ140-AQ138-AQ139)/AQ$13) * AQ$16 * AR$16 * AS$13,0)","v":0}]
[]
[null,null,"Summary of LAR terms for AR tab"]
[]
[null,null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"Phased LMOD",null,"£m nominal","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR26","v":-0.94068216737917187},{"$f":"AS26","v":-1.0078641613928483},{"$f":"AT26","v":-1.0675089940277054},{"$f":"AU26","v":-1.1289024817241022},{"$f":"AV26","v":-1.1969488803140593}]
[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,{"$f":"AR33","v":15.055752718568424},{"$f":"AS33","v":45.087761216473645}]
[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,{"$f":"AR43","v":-3.4488381277305424}]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,"£m nominal","CGSRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR55","v":0},{"$f":"AS55","v":0}]
[null,null,null,null,"Legacy inputs for Incentives (LIP)"]
[null,null,null,null,"Broader Measure of Customer Service",null,"£m nominal","LBM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR62","v":3.1821889546497153},{"$f":"AS62","v":5.3630641647829487}]
[null,null,null,null,"Interruptions-Related Quality of Service",null,"£m nominal","LIQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR68","v":21.569220220556701},{"$f":"AS68","v":20.828292447534761}]
[null,null,null,null,"Incentive on Connections Engagement",null,"£m nominal","LICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR72","v":0},{"$f":"AS72","v":0},{"$f":"AT72","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,{"$f":"AR79","v":1.5161063046635705},{"$f":"AS79","v":1.7225298865842447}]
[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,{"$f":"AR85","v":1.2522648426184633},{"$f":"AS85","v":1.0809203615537422}]
[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,{"$f":"AR90","v":-10.335005980804159},{"$f":"AS90","v":-15.175625062297629}]
[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,{"$f":"AR95","v":-14.054122623303202},{"$f":"AS95","v":-22.347089686777618}]
[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,{"$f":"AR100","v":3.2847550515420583},{"$f":"AS100","v":3.3361150371354618}]
[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,{"$f":"AR105","v":1.1164548540000891},{"$f":"AS105","v":2.0173530061236686}]
[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,{"$f":"AR110","v":0},{"$f":"AS110","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,{"$f":"AR115","v":0},{"$f":"AS115","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,{"$f":"AR120","v":0},{"$f":"AS120","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,{"$f":"AR125","v":0},{"$f":"AS125","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,{"$f":"AR130","v":1.105752203125576},{"$f":"AS130","v":1.8551751888951173}]
[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,{"$f":"AR135","v":1.1506287792528189},{"$f":"AS135","v":4.1509199589862948},{"$f":"AT135","v":0.14460955983552809}]
[null,null,null,null,"COVID-19 Bad Debt adjustment",null,"£m nominal","LCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR141","v":0},{"$f":"AS141","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Totex","index":5,"n_rows":85,"n_cols":48,"rows_kept":85,"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!E30","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":"(InputSummary!AR31 + InputSummary!AR41)","v":34.645576415086033},{"$f":"(InputSummary!AS31 + InputSummary!AS41)","v":46.19531514447916},{"$f":"(InputSummary!AT31 + InputSummary!AT41)","v":41.942429008493598},{"$f":"(InputSummary!AU31 + InputSummary!AU41)","v":31.947780904282006},{"$f":"(InputSummary!AV31 + InputSummary!AV41)","v":32.772576676319147}]
[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,{"$f":"(InputSummary!AR32 + InputSummary!AR42)","v":81.554071288750862},{"$f":"(InputSummary!AS32 + InputSummary!AS42)","v":83.189287863970407},{"$f":"(InputSummary!AT32 + InputSummary!AT42)","v":88.751062736748793},{"$f":"(InputSummary!AU32 + InputSummary!AU42)","v":85.289075646927913},{"$f":"(InputSummary!AV32 + InputSummary!AV42)","v":82.190743012944708}]
[null,null,null,null,"Allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR33 + InputSummary!AR43)","v":45.031244860367572},{"$f":"(InputSummary!AS33 + InputSummary!AS43)","v":41.328909829697444},{"$f":"(InputSummary!AT33 + InputSummary!AT43)","v":38.232064914861866},{"$f":"(InputSummary!AU33 + InputSummary!AU43)","v":28.880373896835032},{"$f":"(InputSummary!AV33 + InputSummary!AV43)","v":24.083993469147764}]
[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,{"$f":"(InputSummary!AR34 + InputSummary!AR44)","v":28.3218350373756},{"$f":"(InputSummary!AS34 + InputSummary!AS44)","v":28.577873168331642},{"$f":"(InputSummary!AT34 + InputSummary!AT44)","v":29.759732268500763},{"$f":"(InputSummary!AU34 + InputSummary!AU44)","v":30.608629918634989},{"$f":"(InputSummary!AV34 + InputSummary!AV44)","v":30.722874028303604}]
[null,null,null,null,"Allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR35 + InputSummary!AR45)","v":5.384726662223926},{"$f":"(InputSummary!AS35 + InputSummary!AS45)","v":5.4250849698983403},{"$f":"(InputSummary!AT35 + InputSummary!AT45)","v":5.4565052111454095},{"$f":"(InputSummary!AU35 + InputSummary!AU45)","v":5.3819122148861132},{"$f":"(InputSummary!AV35 + InputSummary!AV45)","v":5.3501189105689013}]
[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,{"$f":"(InputSummary!AR36 + InputSummary!AR46)","v":15.27197113346452},{"$f":"(InputSummary!AS36 + InputSummary!AS46)","v":15.35437983070017},{"$f":"(InputSummary!AT36 + InputSummary!AT46)","v":15.399791579142594},{"$f":"(InputSummary!AU36 + InputSummary!AU46)","v":15.208198440824589},{"$f":"(InputSummary!AV36 + InputSummary!AV46)","v":15.114522575753956}]
[null,null,null,null,"Allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR37 + InputSummary!AR47)","v":121.49019261918384},{"$f":"(InputSummary!AS37 + InputSummary!AS47)","v":121.06229546318707},{"$f":"(InputSummary!AT37 + InputSummary!AT47)","v":118.70784983685503},{"$f":"(InputSummary!AU37 + InputSummary!AU47)","v":117.73060907023091},{"$f":"(InputSummary!AV37 + InputSummary!AV47)","v":117.23519614324064}]
[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,{"$f":"SUM(AR12:AR18)","v":331.69961801645235},341.13314627026421,338.24943555574805,315.04658009262153,307.47002481627874]
[]
[null,null,null,"RIIO-2 Capitalisation Rate Allocation 2 allowances"]
[]
[null,null,null,null,"Allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR51","v":13.675886457475087},{"$f":"InputSummary!AS51","v":16.326554801999361},{"$f":"InputSummary!AT51","v":34.739083148252014},{"$f":"InputSummary!AU51","v":44.031150401452457},{"$f":"InputSummary!AV51","v":53.566562860618809}]
[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,{"$f":"InputSummary!AR52","v":5.3283978029029573},{"$f":"InputSummary!AS52","v":9.4174192221270534},{"$f":"InputSummary!AT52","v":13.547138299475733},{"$f":"InputSummary!AU52","v":13.190733830866995},{"$f":"InputSummary!AV52","v":13.035180250494065}]
[null,null,null,null,"Allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR53","v":6.2},{"$f":"InputSummary!AS53","v":3.5757591578334003},{"$f":"InputSummary!AT53","v":2.0931619895870548},{"$f":"InputSummary!AU53","v":1.6215564051016722},{"$f":"InputSummary!AV53","v":1.1749211141363789}]
[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,{"$f":"InputSummary!AR54","v":0},{"$f":"InputSummary!AS54","v":3.8956539780320681E-2},{"$f":"InputSummary!AT54","v":3.5528364279652456},{"$f":"InputSummary!AU54","v":4.0203149053290943},{"$f":"InputSummary!AV54","v":12.318057878537399}]
[null,null,null,null,"Allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR55","v":0},{"$f":"InputSummary!AS55","v":0},{"$f":"InputSummary!AT55","v":0},{"$f":"InputSummary!AU55","v":0},{"$f":"InputSummary!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,{"$f":"InputSummary!AR56","v":0},{"$f":"InputSummary!AS56","v":0},{"$f":"InputSummary!AT56","v":0},{"$f":"InputSummary!AU56","v":0},{"$f":"InputSummary!AV56","v":0}]
[null,null,null,null,"Allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR57","v":6.8359296310805924},{"$f":"InputSummary!AS57","v":5.3879278508393451},{"$f":"InputSummary!AT57","v":6.8574644673089402},{"$f":"InputSummary!AU57","v":7.3412065771710253},{"$f":"InputSummary!AV57","v":8.0016321212820269}]
[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,{"$f":"SUM(AR23:AR29)","v":32.040213891458635},34.746617572579481,60.78968433258899,70.204962119921248,88.096354225068694]
[]
[null,null,null,"Total allowance"]
[]
[null,null,null,null,"Total allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR12 + AR23","v":48.321462872561121},{"$f":"AS12 + AS23","v":62.521869946478517},76.681512156745612,75.978931305734463,86.33913953693795]
[null,null,null,null,"Total allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR13 + AR24","v":86.882469091653817},{"$f":"AS13 + AS24","v":92.606707086097458},102.29820103622453,98.479809477794902,95.225923263438773]
[null,null,null,null,"Total allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR14 + AR25","v":51.231244860367575},{"$f":"AS14 + AS25","v":44.904668987530847},40.325226904448918,30.501930301936703,25.258914583284142]
[null,null,null,null,"Total allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR15 + AR26","v":28.3218350373756},{"$f":"AS15 + AS26","v":28.616829708111965},33.312568696466009,34.628944823964083,43.040931906841003]
[null,null,null,null,"Total allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR16 + AR27","v":5.384726662223926},{"$f":"AS16 + AS27","v":5.4250849698983403},5.4565052111454095,5.3819122148861132,5.3501189105689013]
[null,null,null,null,"Total allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR17 + AR28","v":15.27197113346452},{"$f":"AS17 + AS28","v":15.35437983070017},15.399791579142594,15.208198440824589,15.114522575753956]
[null,null,null,null,"Total allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR18 + AR29","v":128.32612225026443},{"$f":"AS18 + AS29","v":126.45022331402642},125.56531430416398,125.07181564740193,125.23682826452267]
[null,null,null,null,"Total allowed totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR34:AR40)","v":363.73983190791103},{"$f":"SUM(AS34:AS40)","v":375.87976384284372},399.03911988833698,385.2515422125428,395.56637904134737]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR41-SUM(InputSummary!AR31:AR37,InputSummary!AR41:AR47,InputSummary!AR51:AR57)","v":0},{"$f":"AS41-SUM(InputSummary!AS31:AS37,InputSummary!AS41:AS47,InputSummary!AS51:AS57)","v":0},{"$f":"AT41-SUM(InputSummary!AT31:AT37,InputSummary!AT41:AT47,InputSummary!AT51:AT57)","v":0},{"$f":"AU41-SUM(InputSummary!AU31:AU37,InputSummary!AU41:AU47,InputSummary!AU51:AU57)","v":0},{"$f":"AV41-SUM(InputSummary!AV31:AV37,InputSummary!AV41:AV47,InputSummary!AV51:AV57)","v":0}]
[]
[null,null,"Actual totex"]
[null,null,"Note: the actuals data to be used is set by the user on the DNOInput tab. If the PCFM dataset is selected, then the actuals figures are equal to the allowance figures."]
[]
[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,{"$f":"IF(SUM(InputSummary!AR61:'InputSummary'!AR67)>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AS61:'InputSummary'!AS67)>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AT61:'InputSummary'!AT67)>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AU61:'InputSummary'!AU67)>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AV61:'InputSummary'!AV67)>0,1,0)","v":1}]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR61 *  AR$49 + AR12 *  (1-AR$49))","v":24.749470504918811},{"$f":"(InputSummary!AS61 *  AS$49 + AS12 *  (1-AS$49))","v":56.218596179455034},{"$f":"(InputSummary!AT61 *  AT$49 + AT12 *  (1-AT$49))","v":41.975765863528736},{"$f":"(InputSummary!AU61 *  AU$49 + AU12 *  (1-AU$49))","v":31.870564315112517},{"$f":"(InputSummary!AV61 *  AV$49 + AV12 *  (1-AV$49))","v":32.705033768168164}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR62 *  AR$49 + AR13 *  (1-AR$49))","v":61.571399470284348},{"$f":"(InputSummary!AS62 *  AS$49 + AS13 *  (1-AS$49))","v":77.627001789921152},{"$f":"(InputSummary!AT62 *  AT$49 + AT13 *  (1-AT$49))","v":89.13515767610177},{"$f":"(InputSummary!AU62 *  AU$49 + AU13 *  (1-AU$49))","v":97.554682164373958},{"$f":"(InputSummary!AV62 *  AV$49 + AV13 *  (1-AV$49))","v":93.814685979993811}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR63 *  AR$49 + AR14 *  (1-AR$49))","v":34.996172735871681},{"$f":"(InputSummary!AS63 *  AS$49 + AS14 *  (1-AS$49))","v":38.843885299746688},{"$f":"(InputSummary!AT63 *  AT$49 + AT14 *  (1-AT$49))","v":38.558717256420906},{"$f":"(InputSummary!AU63 *  AU$49 + AU14 *  (1-AU$49))","v":31.211406685727638},{"$f":"(InputSummary!AV63 *  AV$49 + AV14 *  (1-AV$49))","v":26.127254339102397}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR64 *  AR$49 + AR15 *  (1-AR$49))","v":28.902803686529925},{"$f":"(InputSummary!AS64 *  AS$49 + AS15 *  (1-AS$49))","v":29.143169208271821},{"$f":"(InputSummary!AT64 *  AT$49 + AT15 *  (1-AT$49))","v":30.348755187720009},{"$f":"(InputSummary!AU64 *  AU$49 + AU15 *  (1-AU$49))","v":31.266603040578239},{"$f":"(InputSummary!AV64 *  AV$49 + AV15 *  (1-AV$49))","v":31.427628083482336}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR65 *  AR$49 + AR16 *  (1-AR$49))","v":5.4933536209762854},{"$f":"(InputSummary!AS65 *  AS$49 + AS16 *  (1-AS$49))","v":5.5344202968291825},{"$f":"(InputSummary!AT65 *  AT$49 + AT16 *  (1-AT$49))","v":5.5691940758123835},{"$f":"(InputSummary!AU65 *  AU$49 + AU16 *  (1-AU$49))","v":5.4951738695044305},{"$f":"(InputSummary!AV65 *  AV$49 + AV16 *  (1-AV$49))","v":5.4611675950459775}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR66 *  AR$49 + AR17 *  (1-AR$49))","v":14.548204838695739},{"$f":"(InputSummary!AS66 *  AS$49 + AS17 *  (1-AS$49))","v":15.268458777090785},{"$f":"(InputSummary!AT66 *  AT$49 + AT17 *  (1-AT$49))","v":15.469376571377039},{"$f":"(InputSummary!AU66 *  AU$49 + AU17 *  (1-AU$49))","v":15.583631272058838},{"$f":"(InputSummary!AV66 *  AV$49 + AV17 *  (1-AV$49))","v":15.587255036858997}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(InputSummary!AR67 *  AR$49 + AR18 *  (1-AR$49))","v":117.9379716643452},{"$f":"(InputSummary!AS67 *  AS$49 + AS18 *  (1-AS$49))","v":117.7610772905749},{"$f":"(InputSummary!AT67 *  AT$49 + AT18 *  (1-AT$49))","v":119.3093587107489},{"$f":"(InputSummary!AU67 *  AU$49 + AU18 *  (1-AU$49))","v":119.48930737611947},{"$f":"(InputSummary!AV67 *  AV$49 + AV18 *  (1-AV$49))","v":120.09616618132007}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 1 actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR51:AR57)","v":288.19937652162196},340.39660884188953,340.36632534170974,332.47136872347511,325.21919098397177]
[]
[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,{"$f":"IF(SUM(InputSummary!AR72:'InputSummary'!AR78)<>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AS72:'InputSummary'!AS78)<>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AT72:'InputSummary'!AT78)<>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AU72:'InputSummary'!AU78)<>0,1,0)","v":1},{"$f":"IF(SUM(InputSummary!AV72:'InputSummary'!AV78)<>0,1,0)","v":1}]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR72)*  AR$62 + AR23 *  (1-AR$62))","v":14.680947141749266},{"$f":"((InputSummary!AS72)*  AS$62 + AS23 *  (1-AS$62))","v":17.32433129465927},{"$f":"((InputSummary!AT72)*  AT$62 + AT23 *  (1-AT$62))","v":35.703708871658762},{"$f":"((InputSummary!AU72)*  AU$62 + AU23 *  (1-AU$62))","v":45.084420276836113},{"$f":"((InputSummary!AV72)*  AV$62 + AV23 *  (1-AV$62))","v":54.686707130714382}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR73)*  AR$62 + AR24 *  (1-AR$62))","v":4.7505189151546565},{"$f":"((InputSummary!AS73)*  AS$62 + AS24 *  (1-AS$62))","v":8.381396778207499},{"$f":"((InputSummary!AT73)*  AT$62 + AT24 *  (1-AT$62))","v":12.336862423013248},{"$f":"((InputSummary!AU73)*  AU$62 + AU24 *  (1-AU$62))","v":11.577874525915727},{"$f":"((InputSummary!AV73)*  AV$62 + AV24 *  (1-AV$62))","v":11.25516331138849}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR74)*  AR$62 + AR25 *  (1-AR$62))","v":6.2},{"$f":"((InputSummary!AS74)*  AS$62 + AS25 *  (1-AS$62))","v":3.5757591578334003},{"$f":"((InputSummary!AT74)*  AT$62 + AT25 *  (1-AT$62))","v":2.0931619895870548},{"$f":"((InputSummary!AU74)*  AU$62 + AU25 *  (1-AU$62))","v":1.6215564051016722},{"$f":"((InputSummary!AV74)*  AV$62 + AV25 *  (1-AV$62))","v":1.1749211141363789}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR75)*  AR$62 + AR26 *  (1-AR$62))","v":0},{"$f":"((InputSummary!AS75)*  AS$62 + AS26 *  (1-AS$62))","v":3.8956539780320681E-2},{"$f":"((InputSummary!AT75)*  AT$62 + AT26 *  (1-AT$62))","v":3.5528364279652456},{"$f":"((InputSummary!AU75)*  AU$62 + AU26 *  (1-AU$62))","v":4.0203149053290943},{"$f":"((InputSummary!AV75)*  AV$62 + AV26 *  (1-AV$62))","v":12.318057878537399}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR76)*  AR$62 + AR27 *  (1-AR$62))","v":0},{"$f":"((InputSummary!AS76)*  AS$62 + AS27 *  (1-AS$62))","v":0},{"$f":"((InputSummary!AT76)*  AT$62 + AT27 *  (1-AT$62))","v":0},{"$f":"((InputSummary!AU76)*  AU$62 + AU27 *  (1-AU$62))","v":0},{"$f":"((InputSummary!AV76)*  AV$62 + AV27 *  (1-AV$62))","v":0}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR77)*  AR$62 + AR28 *  (1-AR$62))","v":0},{"$f":"((InputSummary!AS77)*  AS$62 + AS28 *  (1-AS$62))","v":0},{"$f":"((InputSummary!AT77)*  AT$62 + AT28 *  (1-AT$62))","v":0},{"$f":"((InputSummary!AU77)*  AU$62 + AU28 *  (1-AU$62))","v":0},{"$f":"((InputSummary!AV77)*  AV$62 + AV28 *  (1-AV$62))","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((InputSummary!AR78)*  AR$62 + AR29 *  (1-AR$62))","v":5.9228182034741224},{"$f":"((InputSummary!AS78)*  AS$62 + AS29 *  (1-AS$62))","v":4.6640051090930461},{"$f":"((InputSummary!AT78)*  AT$62 + AT29 *  (1-AT$62))","v":4.367430530677245},{"$f":"((InputSummary!AU78)*  AU$62 + AU29 *  (1-AU$62))","v":4.1697642227037326},{"$f":"((InputSummary!AV78)*  AV$62 + AV29 *  (1-AV$62))","v":3.923412171180833}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 2 actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR64:AR70)","v":31.554284260378044},33.984448879573534,58.054000242901552,66.473930335886337,83.35826160595748]
[]
[null,null,null,"Total actual/forecast actual totex"]
[]
[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,{"$f":"AR51+AR64","v":39.430417646668076},{"$f":"AS51+AS64","v":73.542927474114308},77.679474735187497,76.95498459194863,87.391740898882546]
[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,{"$f":"AR52+AR65","v":66.321918385439005},{"$f":"AS52+AS65","v":86.008398568128655},101.47202009911501,109.13255669028969,105.0698492913823]
[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,{"$f":"AR53+AR66","v":41.196172735871684},{"$f":"AS53+AS66","v":42.419644457580091},40.651879246007958,32.83296309082931,27.302175453238775]
[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,{"$f":"AR54+AR67","v":28.902803686529925},{"$f":"AS54+AS67","v":29.182125748052144},33.901591615685255,35.286917945907334,43.745685962019735]
[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,{"$f":"AR55+AR68","v":5.4933536209762854},{"$f":"AS55+AS68","v":5.5344202968291825},5.5691940758123835,5.4951738695044305,5.4611675950459775]
[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,{"$f":"AR56+AR69","v":14.548204838695739},{"$f":"AS56+AS69","v":15.268458777090785},15.469376571377039,15.583631272058838,15.587255036858997]
[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,{"$f":"AR57+AR70","v":123.86078986781932},{"$f":"AS57+AS70","v":122.42508239966794},123.67678924142614,123.6590715988232,124.0195783525009]
[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,{"$f":"SUM(AR75:AR81)","v":319.753660782},{"$f":"SUM(AS75:AS81)","v":374.38105772146315},398.42032558461131,398.94529905936145,408.57745258992929]
[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,{"$f":"(AR58+AR71)-AR82","v":0},{"$f":"(AS58+AS71)-AS82","v":0},0,0,0]
[]
[null,"End of sheet"]

{"sheet":"TIM","index":6,"n_rows":78,"n_cols":48,"rows_kept":78,"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!E30","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":"InputSummary!I212","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!AR58","v":288.19937652162196},{"$f":"Totex!AS58","v":340.39660884188953},{"$f":"Totex!AT58","v":340.36632534170974},{"$f":"Totex!AU58","v":332.47136872347511},{"$f":"Totex!AV58","v":325.21919098397177}]
[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,{"$f":"- Totex!AR19","v":-331.69961801645235},{"$f":"- Totex!AS19","v":-341.13314627026421},{"$f":"- Totex!AT19","v":-338.24943555574805},{"$f":"- Totex!AU19","v":-315.04658009262153},{"$f":"- Totex!AV19","v":-307.47002481627874}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR13:AR14)","v":-43.500241494830391},-0.73653742837467462,2.1168897859616891,17.424788630853584,17.749166167693033]
[]
[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,{"$f":"AR15 * AR17","v":-22.011122196384179},-0.37268793875758538,1.0711462316966147,8.8169430472119128,8.9810780808526758]
[]
[null,null,"RIIO-2 capitalisation rate allocation 2 totex"]
[]
[null,null,null,null,"RIIO-2 incentive strength",null,"%",null,{"$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!AR71","v":31.554284260378044},{"$f":"Totex!AS71","v":33.984448879573534},{"$f":"Totex!AT71","v":58.054000242901552},{"$f":"Totex!AU71","v":66.473930335886337},{"$f":"Totex!AV71","v":83.35826160595748}]
[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,{"$f":"- Totex!AR30","v":-32.040213891458635},{"$f":"- Totex!AS30","v":-34.746617572579481},{"$f":"- Totex!AT30","v":-60.78968433258899},{"$f":"- Totex!AU30","v":-70.204962119921248},{"$f":"- Totex!AV30","v":-88.096354225068694}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR26:AR27)","v":-0.48592963108059095},-0.76216869300594681,-2.7356840896874388,-3.7310317840349114,-4.7380926191112138]
[]
[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,{"$f":"AR28 * AR30","v":-0.24588039332677902},-0.38565735866100909,-1.3842561493818442,-1.8879020827216653,-2.3974748652702744]
[]
[null,"Post-TIM totex"]
[]
[null,null,"RIIO-2 capitalisation rate allocation 1 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR14","v":331.69961801645235},{"$f":"-AS14","v":341.13314627026421},{"$f":"-AT14","v":338.24943555574805},{"$f":"-AU14","v":315.04658009262153},{"$f":"-AV14","v":307.47002481627874}]
[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,{"$f":"AR19","v":-22.011122196384179},{"$f":"AS19","v":-0.37268793875758538},{"$f":"AT19","v":1.0711462316966147},{"$f":"AU19","v":8.8169430472119128},{"$f":"AV19","v":8.9810780808526758}]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR38:AR39)","v":309.68849582006817},340.76045833150664,339.32058178744467,323.86352313983343,316.45110289713142]
[]
[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,{"$f":"-AR27","v":32.040213891458635},{"$f":"-AS27","v":34.746617572579481},{"$f":"-AT27","v":60.78968433258899},{"$f":"-AU27","v":70.204962119921248},{"$f":"-AV27","v":88.096354225068694}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR32","v":-0.24588039332677902},{"$f":"AS32","v":-0.38565735866100909},{"$f":"AT32","v":-1.3842561493818442},{"$f":"AU32","v":-1.8879020827216653},{"$f":"AV32","v":-2.3974748652702744}]
[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,{"$f":"SUM(AR44:AR45)","v":31.794333498131856},34.360960213918474,59.40542818320715,68.317060037199582,85.698879359798426]
[]
[null,"Post-TIM capitalisation"]
[]
[null,null,"RIIO-2 allocation 1 capitalisation"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR40","v":309.68849582006817},{"$f":"AS40","v":340.76045833150664},{"$f":"AT40","v":339.32058178744467},{"$f":"AU40","v":323.86352313983343},{"$f":"AV40","v":316.45110289713142}]
[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,{"$f":"InputSummary!AR209","v":0.68},{"$f":"InputSummary!AS209","v":0.68},{"$f":"InputSummary!AT209","v":0.68},{"$f":"InputSummary!AU209","v":0.68},{"$f":"InputSummary!AV209","v":0.68}]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR52 * (1-AR53)","v":99.100318662421799},109.04334666608212,108.58258617198227,103.63632740474668,101.26435292708204]
[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,{"$f":"AR52 * AR53","v":210.58817715764636},231.71711166542454,230.73799561546238,220.22719573508675,215.18674997004939]
[]
[null,null,"RIIO-2 allocation 2 capitalisation "]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR46","v":31.794333498131856},{"$f":"AS46","v":34.360960213918474},{"$f":"AT46","v":59.40542818320715},{"$f":"AU46","v":68.317060037199582},{"$f":"AV46","v":85.698879359798426}]
[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,{"$f":"InputSummary!AR210","v":0.85},{"$f":"InputSummary!AS210","v":0.85},{"$f":"InputSummary!AT210","v":0.85},{"$f":"InputSummary!AU210","v":0.85},{"$f":"InputSummary!AV210","v":0.85}]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR59 * (1-AR60)","v":4.7691500247197789},5.1541440320877721,8.9108142274810742,10.247559005579939,12.854831903969766]
[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,{"$f":"AR59 * AR60","v":27.025183473412078},29.206816181830703,50.494613955726074,58.069501031619644,72.844047455828658]
[]
[null,null,"Totex after capitalisation"]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR54+AR61","v":103.86946868714158},{"$f":"AS54+AS61","v":114.19749069816989},117.49340039946334,113.88388641032662,114.11918483105181]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR55+AR62","v":237.61336063105844},{"$f":"AS55+AS62","v":260.92392784725524},281.23260957118845,278.29669676670642,288.03079742587806]
[]
[null,null,null,null,"Calculated output capitalisation rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR68 / (AR68 + AR66)","v":0.69582813608951899},0.69557192670846868,0.70532797594992258,0.70961365428201573,0.71622730357814079]
[]
[null,"Additional income"]
[]
[null,null,"RIIO-2 Business Plan Incentive (BPI)"]
[]
[null,null,null,null,"Business Plan Incentive 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,{"$f":"InputSummary!AR113","v":0},{"$f":"InputSummary!AS113","v":0},{"$f":"InputSummary!AT113","v":0},{"$f":"InputSummary!AU113","v":0},{"$f":"InputSummary!AV113","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Depn","index":7,"n_rows":302,"n_cols":48,"rows_kept":302,"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!E30","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":"InputSummary!I220","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"InputSummary!I218","v":11}]
[null,null,null,null,"Pre-vesting asset depn in first year (mnths)",null,"months",null,{"$f":"InputSummary!I221","v":3.5}]
[]
[null,null,null,null,"Pre RIIO-1 year",null,"flag",null,null,null,{"$f":"InputSummary!K$16","v":1},{"$f":"InputSummary!L$16","v":1},{"$f":"InputSummary!M$16","v":1},{"$f":"InputSummary!N$16","v":1},{"$f":"InputSummary!O$16","v":1},{"$f":"InputSummary!P$16","v":1},{"$f":"InputSummary!Q$16","v":1},{"$f":"InputSummary!R$16","v":1},{"$f":"InputSummary!S$16","v":1},{"$f":"InputSummary!T$16","v":1},{"$f":"InputSummary!U$16","v":1},{"$f":"InputSummary!V$16","v":1},{"$f":"InputSummary!W$16","v":1},{"$f":"InputSummary!X$16","v":1},{"$f":"InputSummary!Y$16","v":1},{"$f":"InputSummary!Z$16","v":1},{"$f":"InputSummary!AA$16","v":1},{"$f":"InputSummary!AB$16","v":1},{"$f":"InputSummary!AC$16","v":1},{"$f":"InputSummary!AD$16","v":1},{"$f":"InputSummary!AE$16","v":1},{"$f":"InputSummary!AF$16","v":1},{"$f":"InputSummary!AG$16","v":1},{"$f":"InputSummary!AH$16","v":1},{"$f":"InputSummary!AI$16","v":1},{"$f":"InputSummary!AJ$16","v":0},{"$f":"InputSummary!AK$16","v":0},{"$f":"InputSummary!AL$16","v":0},{"$f":"InputSummary!AM$16","v":0},{"$f":"InputSummary!AN$16","v":0},{"$f":"InputSummary!AO$16","v":0},{"$f":"InputSummary!AP$16","v":0},{"$f":"InputSummary!AQ$16","v":0},{"$f":"InputSummary!AR$16","v":0},{"$f":"InputSummary!AS$16","v":0},{"$f":"InputSummary!AT$16","v":0},{"$f":"InputSummary!AU$16","v":0},{"$f":"InputSummary!AV$16","v":0}]
[null,null,null,null,"RIIO-1 year",null,"flag",null,null,null,{"$f":"InputSummary!K$17","v":0},{"$f":"InputSummary!L$17","v":0},{"$f":"InputSummary!M$17","v":0},{"$f":"InputSummary!N$17","v":0},{"$f":"InputSummary!O$17","v":0},{"$f":"InputSummary!P$17","v":0},{"$f":"InputSummary!Q$17","v":0},{"$f":"InputSummary!R$17","v":0},{"$f":"InputSummary!S$17","v":0},{"$f":"InputSummary!T$17","v":0},{"$f":"InputSummary!U$17","v":0},{"$f":"InputSummary!V$17","v":0},{"$f":"InputSummary!W$17","v":0},{"$f":"InputSummary!X$17","v":0},{"$f":"InputSummary!Y$17","v":0},{"$f":"InputSummary!Z$17","v":0},{"$f":"InputSummary!AA$17","v":0},{"$f":"InputSummary!AB$17","v":0},{"$f":"InputSummary!AC$17","v":0},{"$f":"InputSummary!AD$17","v":0},{"$f":"InputSummary!AE$17","v":0},{"$f":"InputSummary!AF$17","v":0},{"$f":"InputSummary!AG$17","v":0},{"$f":"InputSummary!AH$17","v":0},{"$f":"InputSummary!AI$17","v":0},{"$f":"InputSummary!AJ$17","v":1},{"$f":"InputSummary!AK$17","v":1},{"$f":"InputSummary!AL$17","v":1},{"$f":"InputSummary!AM$17","v":1},{"$f":"InputSummary!AN$17","v":1},{"$f":"InputSummary!AO$17","v":1},{"$f":"InputSummary!AP$17","v":1},{"$f":"InputSummary!AQ$17","v":1},{"$f":"InputSummary!AR$17","v":0},{"$f":"InputSummary!AS$17","v":0},{"$f":"InputSummary!AT$17","v":0},{"$f":"InputSummary!AU$17","v":0},{"$f":"InputSummary!AV$17","v":0}]
[null,null,null,null,"RIIO-2 year",null,"flag",null,null,null,{"$f":"InputSummary!K$18","v":0},{"$f":"InputSummary!L$18","v":0},{"$f":"InputSummary!M$18","v":0},{"$f":"InputSummary!N$18","v":0},{"$f":"InputSummary!O$18","v":0},{"$f":"InputSummary!P$18","v":0},{"$f":"InputSummary!Q$18","v":0},{"$f":"InputSummary!R$18","v":0},{"$f":"InputSummary!S$18","v":0},{"$f":"InputSummary!T$18","v":0},{"$f":"InputSummary!U$18","v":0},{"$f":"InputSummary!V$18","v":0},{"$f":"InputSummary!W$18","v":0},{"$f":"InputSummary!X$18","v":0},{"$f":"InputSummary!Y$18","v":0},{"$f":"InputSummary!Z$18","v":0},{"$f":"InputSummary!AA$18","v":0},{"$f":"InputSummary!AB$18","v":0},{"$f":"InputSummary!AC$18","v":0},{"$f":"InputSummary!AD$18","v":0},{"$f":"InputSummary!AE$18","v":0},{"$f":"InputSummary!AF$18","v":0},{"$f":"InputSummary!AG$18","v":0},{"$f":"InputSummary!AH$18","v":0},{"$f":"InputSummary!AI$18","v":0},{"$f":"InputSummary!AJ$18","v":0},{"$f":"InputSummary!AK$18","v":0},{"$f":"InputSummary!AL$18","v":0},{"$f":"InputSummary!AM$18","v":0},{"$f":"InputSummary!AN$18","v":0},{"$f":"InputSummary!AO$18","v":0},{"$f":"InputSummary!AP$18","v":0},{"$f":"InputSummary!AQ$18","v":0},{"$f":"InputSummary!AR$18","v":1},{"$f":"InputSummary!AS$18","v":1},{"$f":"InputSummary!AT$18","v":1},{"$f":"InputSummary!AU$18","v":1},{"$f":"InputSummary!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":"InputSummary!K229 + InputSummary!K231","v":28.526000944534815},{"$f":"InputSummary!L229 + InputSummary!L231","v":69.833132182400178},{"$f":"InputSummary!M229 + InputSummary!M231","v":144.48234244634517},{"$f":"InputSummary!N229 + InputSummary!N231","v":130.21934197407776},{"$f":"InputSummary!O229 + InputSummary!O231","v":129.10793933987514},{"$f":"InputSummary!P229 + InputSummary!P231","v":132.25691347011596},{"$f":"InputSummary!Q229 + InputSummary!Q231","v":138.18439418586345},{"$f":"InputSummary!R229 + InputSummary!R231","v":168.37749908170227},{"$f":"InputSummary!S229 + InputSummary!S231","v":180.29446944987433},{"$f":"InputSummary!T229 + InputSummary!T231","v":165.71182853848742},{"$f":"InputSummary!U229 + InputSummary!U231","v":143.89240198462886},{"$f":"InputSummary!V229 + InputSummary!V231","v":131.62425113826984},{"$f":"InputSummary!W229 + InputSummary!W231","v":152.1201964892596},{"$f":"InputSummary!X229 + InputSummary!X231","v":179.58715805818156},{"$f":"InputSummary!Y229 + InputSummary!Y231","v":173.32006211906727},{"$f":"InputSummary!Z229 + InputSummary!Z231","v":203.36386369721032},{"$f":"InputSummary!AA229 + InputSummary!AA231","v":128.05389332658407},{"$f":"InputSummary!AB229 + InputSummary!AB231","v":157.80709395436162},{"$f":"InputSummary!AC229 + InputSummary!AC231","v":173.39101420035695},{"$f":"InputSummary!AD229 + InputSummary!AD231","v":158.41065966088121},{"$f":"InputSummary!AE229 + InputSummary!AE231","v":153.73959941493774},{"$f":"InputSummary!AF229 + InputSummary!AF231","v":189.52738762176125},{"$f":"InputSummary!AG229 + InputSummary!AG231","v":198.81414272608728},{"$f":"InputSummary!AH229 + InputSummary!AH231","v":203.50779726060745},{"$f":"InputSummary!AI229 + InputSummary!AI231","v":221.25861676212187},{"$f":"InputSummary!AJ229 + InputSummary!AJ231","v":0},{"$f":"InputSummary!AK229 + InputSummary!AK231","v":0},{"$f":"InputSummary!AL229 + InputSummary!AL231","v":0},{"$f":"InputSummary!AM229 + InputSummary!AM231","v":0},{"$f":"InputSummary!AN229 + InputSummary!AN231","v":0},{"$f":"InputSummary!AO229 + InputSummary!AO231","v":0},{"$f":"InputSummary!AP229 + InputSummary!AP231","v":0},{"$f":"InputSummary!AQ229 + InputSummary!AQ231","v":0},{"$f":"InputSummary!AR229 + InputSummary!AR231","v":0},{"$f":"InputSummary!AS229 + InputSummary!AS231","v":0},{"$f":"InputSummary!AT229 + InputSummary!AT231","v":0},{"$f":"InputSummary!AU229 + InputSummary!AU231","v":0},{"$f":"InputSummary!AV229 + InputSummary!AV231","v":0}]
[null,null,null,null,"RIIO-1 net RAV additions (aka legacy net RAV additions)",null,"£m 20/21 prices",null,null,null,{"$f":"InputSummary!K235","v":0},{"$f":"InputSummary!L235","v":0},{"$f":"InputSummary!M235","v":0},{"$f":"InputSummary!N235","v":0},{"$f":"InputSummary!O235","v":0},{"$f":"InputSummary!P235","v":0},{"$f":"InputSummary!Q235","v":0},{"$f":"InputSummary!R235","v":0},{"$f":"InputSummary!S235","v":0},{"$f":"InputSummary!T235","v":0},{"$f":"InputSummary!U235","v":0},{"$f":"InputSummary!V235","v":0},{"$f":"InputSummary!W235","v":0},{"$f":"InputSummary!X235","v":0},{"$f":"InputSummary!Y235","v":0},{"$f":"InputSummary!Z235","v":0},{"$f":"InputSummary!AA235","v":0},{"$f":"InputSummary!AB235","v":0},{"$f":"InputSummary!AC235","v":0},{"$f":"InputSummary!AD235","v":0},{"$f":"InputSummary!AE235","v":0},{"$f":"InputSummary!AF235","v":0},{"$f":"InputSummary!AG235","v":0},{"$f":"InputSummary!AH235","v":0},{"$f":"InputSummary!AI235","v":0},{"$f":"InputSummary!AJ235","v":191.71604548314653},{"$f":"InputSummary!AK235","v":174.69572201826307},{"$f":"InputSummary!AL235","v":186.35491468013478},{"$f":"InputSummary!AM235","v":189.53974377633185},{"$f":"InputSummary!AN235","v":182.79560949560832},{"$f":"InputSummary!AO235","v":181.46808524335731},{"$f":"InputSummary!AP235","v":188.56712753893612},{"$f":"InputSummary!AQ235","v":185.21365640640448},{"$f":"InputSummary!AR235","v":0},{"$f":"InputSummary!AS235","v":0},{"$f":"InputSummary!AT235","v":0},{"$f":"InputSummary!AU235","v":0},{"$f":"InputSummary!AV235","v":0}]
[null,null,null,null,"RIIO-2 net RAV additions (Slow money)",null,"£m 20/21 prices",null,null,null,{"$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},{"$f":"TIM!AR68*AR16","v":237.61336063105844},{"$f":"TIM!AS68*AS16","v":260.92392784725524},{"$f":"TIM!AT68*AT16","v":281.23260957118845},{"$f":"TIM!AU68*AU16","v":278.29669676670642},{"$f":"TIM!AV68*AV16","v":288.03079742587806}]
[null,null,null,null,"Net RAV additions",null,"£m 20/21 prices",null,null,null,{"$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":188.56712753893612},{"$f":"SUM(AQ24:AQ26)","v":185.21365640640448},{"$f":"SUM(AR24:AR26)","v":237.61336063105844},{"$f":"SUM(AS24:AS26)","v":260.92392784725524},{"$f":"SUM(AT24:AT26)","v":281.23260957118845},278.29669676670642,288.03079742587806]
[]
[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,{"$f":"K204","v":0},0,{"$f":"M204","v":0},{"$f":"N204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD204","v":0},0,0,0,0,0,0,8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.438735696739599,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035]
[null,null,null,null,"RIIO-2 depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"K255","v":0},0,{"$f":"M255","v":0},{"$f":"N255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2802969029124096,11.078606410629192,17.328219956655602,23.512590995915744]
[null,null,null,null,"Total depreciation (drawn from depreciation profiles below)",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K29:K31)","v":0},0.85663666500104563,2.9537277215295799,7.2925368040024079,11.203027553974714,15.08014284946646,19.051821932653127,23.201503439736115,28.257884793540988,33.672133125369044,38.648464312711006,42.969557465402566,88.020168762218916,95.626178586681888,104.60553648959096,113.27153959554433,123.43973278040484,129.84242744673404,137.73278214445213,146.40233285446996,154.32286583751403,160.58354576103417,166.56825853300222,169.28484854698934,172.94927131131575,177.55680518242809,179.23438309738273,169.08559548718469,167.01071762859351,163.82798627229459,160.67349967331717,158.16192693520458,156.08380996131052,152.59365916810106,148.89459816810435,146.02690456986772,142.10832493103359,141.89000130396454]
[]
[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,{"$f":"InputSummary!K230","v":0},{"$f":"InputSummary!L230","v":0},{"$f":"InputSummary!M230","v":0},{"$f":"InputSummary!N230","v":0},{"$f":"InputSummary!O230","v":0},{"$f":"InputSummary!P230","v":0},{"$f":"InputSummary!Q230","v":0},{"$f":"InputSummary!R230","v":0},{"$f":"InputSummary!S230","v":0},{"$f":"InputSummary!T230","v":0},{"$f":"InputSummary!U230","v":0},{"$f":"InputSummary!V230","v":0},{"$f":"InputSummary!W230","v":0},{"$f":"InputSummary!X230","v":0},{"$f":"InputSummary!Y230","v":0},{"$f":"InputSummary!Z230","v":0},{"$f":"InputSummary!AA230","v":0},{"$f":"InputSummary!AB230","v":0},{"$f":"InputSummary!AC230","v":0},{"$f":"InputSummary!AD230","v":0},{"$f":"InputSummary!AE230","v":0},{"$f":"InputSummary!AF230","v":0},{"$f":"InputSummary!AG230","v":0},{"$f":"InputSummary!AH230","v":0},{"$f":"InputSummary!AI230","v":0},{"$f":"InputSummary!AJ230","v":0},{"$f":"InputSummary!AK230","v":0},{"$f":"InputSummary!AL230","v":0},{"$f":"InputSummary!AM230","v":0},{"$f":"InputSummary!AN230","v":0},{"$f":"InputSummary!AO230","v":0},{"$f":"InputSummary!AP230","v":0},{"$f":"InputSummary!AQ230","v":0},{"$f":"InputSummary!AR230","v":0},{"$f":"InputSummary!AS230","v":0},{"$f":"InputSummary!AT230","v":0},{"$f":"InputSummary!AU230","v":0},{"$f":"InputSummary!AV230","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":"InputSummary!K226","v":33.299999999999997},{"$f":"InputSummary!L226","v":33.299999999999997},{"$f":"InputSummary!M226","v":33.299999999999997},{"$f":"InputSummary!N226","v":33.299999999999997},{"$f":"InputSummary!O226","v":33.299999999999997},{"$f":"InputSummary!P226","v":33.299999999999997},{"$f":"InputSummary!Q226","v":33.299999999999997},{"$f":"InputSummary!R226","v":33.299999999999997},{"$f":"InputSummary!S226","v":33.299999999999997},{"$f":"InputSummary!T226","v":33.299999999999997},{"$f":"InputSummary!U226","v":33.299999999999997},{"$f":"InputSummary!V226","v":33.299999999999997},{"$f":"InputSummary!W226","v":33.299999999999997},{"$f":"InputSummary!X226","v":33.299999999999997},{"$f":"InputSummary!Y226","v":33.299999999999997},{"$f":"InputSummary!Z226","v":33.299999999999997},{"$f":"InputSummary!AA226","v":33.299999999999997},{"$f":"InputSummary!AB226","v":33.299999999999997},{"$f":"InputSummary!AC226","v":33.299999999999997},{"$f":"InputSummary!AD226","v":33.299999999999997},{"$f":"InputSummary!AE226","v":33.299999999999997},{"$f":"InputSummary!AF226","v":33.299999999999997},{"$f":"InputSummary!AG226","v":33.299999999999997},{"$f":"InputSummary!AH226","v":33.299999999999997},{"$f":"InputSummary!AI226","v":33.299999999999997},{"$f":"InputSummary!AJ226","v":23.125},{"$f":"InputSummary!AK226","v":26.25},{"$f":"InputSummary!AL226","v":29.375},{"$f":"InputSummary!AM226","v":32.5},{"$f":"InputSummary!AN226","v":35.625},{"$f":"InputSummary!AO226","v":38.75},{"$f":"InputSummary!AP226","v":41.875},{"$f":"InputSummary!AQ226","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,{"$f":"InputSummary!K227","v":20},{"$f":"InputSummary!L227","v":20},{"$f":"InputSummary!M227","v":20},{"$f":"InputSummary!N227","v":20},{"$f":"InputSummary!O227","v":20},{"$f":"InputSummary!P227","v":20},{"$f":"InputSummary!Q227","v":20},{"$f":"InputSummary!R227","v":20},{"$f":"InputSummary!S227","v":20},{"$f":"InputSummary!T227","v":20},{"$f":"InputSummary!U227","v":20},{"$f":"InputSummary!V227","v":20},{"$f":"InputSummary!W227","v":20},{"$f":"InputSummary!X227","v":20},{"$f":"InputSummary!Y227","v":20},{"$f":"InputSummary!Z227","v":20},{"$f":"InputSummary!AA227","v":20},{"$f":"InputSummary!AB227","v":20},{"$f":"InputSummary!AC227","v":20},{"$f":"InputSummary!AD227","v":20},{"$f":"InputSummary!AE227","v":20},{"$f":"InputSummary!AF227","v":20},{"$f":"InputSummary!AG227","v":20},{"$f":"InputSummary!AH227","v":20},{"$f":"InputSummary!AI227","v":20},{"$f":"InputSummary!AJ227","v":23.125},{"$f":"InputSummary!AK227","v":26.25},{"$f":"InputSummary!AL227","v":29.375},{"$f":"InputSummary!AM227","v":32.5},{"$f":"InputSummary!AN227","v":35.625},{"$f":"InputSummary!AO227","v":38.75},{"$f":"InputSummary!AP227","v":41.875},{"$f":"InputSummary!AQ227","v":45},{"$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":"K64 * SUM(K66:K103) + K108 * SUM(K110:K147) + SUM(K156:K193)","v":0},{"$f":"L64 * SUM(L66:L103) + L108 * SUM(L110:L147) + SUM(L156:L193)","v":0.85663666500104563},2.9537277215295799,7.2925368040024079,11.203027553974714,{"$f":"P64 * SUM(P66:P103) + P108 * SUM(P110:P147) + SUM(P156:P193)","v":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,{"$f":"AI64 * SUM(AI66:AI103) + AI108 * SUM(AI110:AI147) + SUM(AI156:AI193)","v":172.94927131131575},177.55680518242809,170.94395950892235,154.14009677421905,145.72122182013391,136.70649834764018,128.42090692071585,121.22628682148436,114.64507426457092,107.03906444010802,98.05970653719892,89.393703431245498,79.225510246384957,72.822815580055774]
[]
[null,null,"Non-accelerated SL Depreciation calculation (post-vesting, pre-RIIO additions)"]
[]
[]
[null,null,null,null,"Non-accelerated SL flag",null,"flag",null,null,null,{"$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(E65:E$65)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E66,$K$4:$AV$4,0))","v":28.526000944534815},null,{"$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":0.85663666500104563},{"$f":"IF(L$4=$E66, $I66*L$55,0) + IF(L$4>$E66,MIN(L66,$I66-SUM($J66:L66)))","v":0.85663666500104563},{"$f":"IF(M$4=$E66, $I66*M$55,0) + IF(M$4>$E66,MIN(M66,$I66-SUM($J66:M66)))","v":0.85663666500104563},{"$f":"IF(N$4=$E66, $I66*N$55,0) + IF(N$4>$E66,MIN(N66,$I66-SUM($J66:N66)))","v":0.85663666500104563},{"$f":"IF(O$4=$E66, $I66*O$55,0) + IF(O$4>$E66,MIN(O66,$I66-SUM($J66:O66)))","v":0.85663666500104563},{"$f":"IF(P$4=$E66, $I66*P$55,0) + IF(P$4>$E66,MIN(P66,$I66-SUM($J66:P66)))","v":0.85663666500104563},{"$f":"IF(Q$4=$E66, $I66*Q$55,0) + IF(Q$4>$E66,MIN(Q66,$I66-SUM($J66:Q66)))","v":0.85663666500104563},{"$f":"IF(R$4=$E66, $I66*R$55,0) + IF(R$4>$E66,MIN(R66,$I66-SUM($J66:R66)))","v":0.85663666500104563},{"$f":"IF(S$4=$E66, $I66*S$55,0) + IF(S$4>$E66,MIN(S66,$I66-SUM($J66:S66)))","v":0.85663666500104563},{"$f":"IF(T$4=$E66, $I66*T$55,0) + IF(T$4>$E66,MIN(T66,$I66-SUM($J66:T66)))","v":0.85663666500104563},{"$f":"IF(U$4=$E66, $I66*U$55,0) + IF(U$4>$E66,MIN(U66,$I66-SUM($J66:U66)))","v":0.85663666500104563},{"$f":"IF(V$4=$E66, $I66*V$55,0) + IF(V$4>$E66,MIN(V66,$I66-SUM($J66:V66)))","v":0.85663666500104563},{"$f":"IF(W$4=$E66, $I66*W$55,0) + IF(W$4>$E66,MIN(W66,$I66-SUM($J66:W66)))","v":0.85663666500104563},{"$f":"IF(X$4=$E66, $I66*X$55,0) + IF(X$4>$E66,MIN(X66,$I66-SUM($J66:X66)))","v":0.85663666500104563},{"$f":"IF(Y$4=$E66, $I66*Y$55,0) + IF(Y$4>$E66,MIN(Y66,$I66-SUM($J66:Y66)))","v":0.85663666500104563},{"$f":"IF(Z$4=$E66, $I66*Z$55,0) + IF(Z$4>$E66,MIN(Z66,$I66-SUM($J66:Z66)))","v":0.85663666500104563},{"$f":"IF(AA$4=$E66, $I66*AA$55,0) + IF(AA$4>$E66,MIN(AA66,$I66-SUM($J66:AA66)))","v":0.85663666500104563},{"$f":"IF(AB$4=$E66, $I66*AB$55,0) + IF(AB$4>$E66,MIN(AB66,$I66-SUM($J66:AB66)))","v":0.85663666500104563},{"$f":"IF(AC$4=$E66, $I66*AC$55,0) + IF(AC$4>$E66,MIN(AC66,$I66-SUM($J66:AC66)))","v":0.85663666500104563},{"$f":"IF(AD$4=$E66, $I66*AD$55,0) + IF(AD$4>$E66,MIN(AD66,$I66-SUM($J66:AD66)))","v":0.85663666500104563},{"$f":"IF(AE$4=$E66, $I66*AE$55,0) + IF(AE$4>$E66,MIN(AE66,$I66-SUM($J66:AE66)))","v":0.85663666500104563},{"$f":"IF(AF$4=$E66, $I66*AF$55,0) + IF(AF$4>$E66,MIN(AF66,$I66-SUM($J66:AF66)))","v":0.85663666500104563},{"$f":"IF(AG$4=$E66, $I66*AG$55,0) + IF(AG$4>$E66,MIN(AG66,$I66-SUM($J66:AG66)))","v":0.85663666500104563},{"$f":"IF(AH$4=$E66, $I66*AH$55,0) + IF(AH$4>$E66,MIN(AH66,$I66-SUM($J66:AH66)))","v":0.85663666500104563},{"$f":"IF(AI$4=$E66, $I66*AI$55,0) + IF(AI$4>$E66,MIN(AI66,$I66-SUM($J66:AI66)))","v":0.85663666500104563},{"$f":"IF(AJ$4=$E66, $I66*AJ$55,0) + IF(AJ$4>$E66,MIN(AJ66,$I66-SUM($J66:AJ66)))","v":0.85663666500104563},{"$f":"IF(AK$4=$E66, $I66*AK$55,0) + IF(AK$4>$E66,MIN(AK66,$I66-SUM($J66:AK66)))","v":0.85663666500104563},{"$f":"IF(AL$4=$E66, $I66*AL$55,0) + IF(AL$4>$E66,MIN(AL66,$I66-SUM($J66:AL66)))","v":0.85663666500104563},{"$f":"IF(AM$4=$E66, $I66*AM$55,0) + IF(AM$4>$E66,MIN(AM66,$I66-SUM($J66:AM66)))","v":0.85663666500104563},{"$f":"IF(AN$4=$E66, $I66*AN$55,0) + IF(AN$4>$E66,MIN(AN66,$I66-SUM($J66:AN66)))","v":0.85663666500104563},{"$f":"IF(AO$4=$E66, $I66*AO$55,0) + IF(AO$4>$E66,MIN(AO66,$I66-SUM($J66:AO66)))","v":0.85663666500104563},{"$f":"IF(AP$4=$E66, $I66*AP$55,0) + IF(AP$4>$E66,MIN(AP66,$I66-SUM($J66:AP66)))","v":0.85663666500104563},{"$f":"IF(AQ$4=$E66, $I66*AQ$55,0) + IF(AQ$4>$E66,MIN(AQ66,$I66-SUM($J66:AQ66)))","v":0.85663666500104563},{"$f":"IF(AR$4=$E66, $I66*AR$55,0) + IF(AR$4>$E66,MIN(AR66,$I66-SUM($J66:AR66)))","v":0.25699099950032434},{"$f":"IF(AS$4=$E66, $I66*AS$55,0) + IF(AS$4>$E66,MIN(AS66,$I66-SUM($J66:AS66)))","v":0},{"$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$65:E66)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,69.833132182400178,null,{"$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":2.0970910565285341},{"$f":"IF(M$4=$E67, $I67*M$55,0) + IF(M$4>$E67,MIN(M67,$I67-SUM($J67:M67)))","v":2.0970910565285341},{"$f":"IF(N$4=$E67, $I67*N$55,0) + IF(N$4>$E67,MIN(N67,$I67-SUM($J67:N67)))","v":2.0970910565285341},{"$f":"IF(O$4=$E67, $I67*O$55,0) + IF(O$4>$E67,MIN(O67,$I67-SUM($J67:O67)))","v":2.0970910565285341},{"$f":"IF(P$4=$E67, $I67*P$55,0) + IF(P$4>$E67,MIN(P67,$I67-SUM($J67:P67)))","v":2.0970910565285341},{"$f":"IF(Q$4=$E67, $I67*Q$55,0) + IF(Q$4>$E67,MIN(Q67,$I67-SUM($J67:Q67)))","v":2.0970910565285341},{"$f":"IF(R$4=$E67, $I67*R$55,0) + IF(R$4>$E67,MIN(R67,$I67-SUM($J67:R67)))","v":2.0970910565285341},{"$f":"IF(S$4=$E67, $I67*S$55,0) + IF(S$4>$E67,MIN(S67,$I67-SUM($J67:S67)))","v":2.0970910565285341},{"$f":"IF(T$4=$E67, $I67*T$55,0) + IF(T$4>$E67,MIN(T67,$I67-SUM($J67:T67)))","v":2.0970910565285341},{"$f":"IF(U$4=$E67, $I67*U$55,0) + IF(U$4>$E67,MIN(U67,$I67-SUM($J67:U67)))","v":2.0970910565285341},{"$f":"IF(V$4=$E67, $I67*V$55,0) + IF(V$4>$E67,MIN(V67,$I67-SUM($J67:V67)))","v":2.0970910565285341},{"$f":"IF(W$4=$E67, $I67*W$55,0) + IF(W$4>$E67,MIN(W67,$I67-SUM($J67:W67)))","v":2.0970910565285341},{"$f":"IF(X$4=$E67, $I67*X$55,0) + IF(X$4>$E67,MIN(X67,$I67-SUM($J67:X67)))","v":2.0970910565285341},{"$f":"IF(Y$4=$E67, $I67*Y$55,0) + IF(Y$4>$E67,MIN(Y67,$I67-SUM($J67:Y67)))","v":2.0970910565285341},{"$f":"IF(Z$4=$E67, $I67*Z$55,0) + IF(Z$4>$E67,MIN(Z67,$I67-SUM($J67:Z67)))","v":2.0970910565285341},{"$f":"IF(AA$4=$E67, $I67*AA$55,0) + IF(AA$4>$E67,MIN(AA67,$I67-SUM($J67:AA67)))","v":2.0970910565285341},{"$f":"IF(AB$4=$E67, $I67*AB$55,0) + IF(AB$4>$E67,MIN(AB67,$I67-SUM($J67:AB67)))","v":2.0970910565285341},{"$f":"IF(AC$4=$E67, $I67*AC$55,0) + IF(AC$4>$E67,MIN(AC67,$I67-SUM($J67:AC67)))","v":2.0970910565285341},{"$f":"IF(AD$4=$E67, $I67*AD$55,0) + IF(AD$4>$E67,MIN(AD67,$I67-SUM($J67:AD67)))","v":2.0970910565285341},{"$f":"IF(AE$4=$E67, $I67*AE$55,0) + IF(AE$4>$E67,MIN(AE67,$I67-SUM($J67:AE67)))","v":2.0970910565285341},{"$f":"IF(AF$4=$E67, $I67*AF$55,0) + IF(AF$4>$E67,MIN(AF67,$I67-SUM($J67:AF67)))","v":2.0970910565285341},{"$f":"IF(AG$4=$E67, $I67*AG$55,0) + IF(AG$4>$E67,MIN(AG67,$I67-SUM($J67:AG67)))","v":2.0970910565285341},{"$f":"IF(AH$4=$E67, $I67*AH$55,0) + IF(AH$4>$E67,MIN(AH67,$I67-SUM($J67:AH67)))","v":2.0970910565285341},{"$f":"IF(AI$4=$E67, $I67*AI$55,0) + IF(AI$4>$E67,MIN(AI67,$I67-SUM($J67:AI67)))","v":2.0970910565285341},{"$f":"IF(AJ$4=$E67, $I67*AJ$55,0) + IF(AJ$4>$E67,MIN(AJ67,$I67-SUM($J67:AJ67)))","v":2.0970910565285341},{"$f":"IF(AK$4=$E67, $I67*AK$55,0) + IF(AK$4>$E67,MIN(AK67,$I67-SUM($J67:AK67)))","v":2.0970910565285341},{"$f":"IF(AL$4=$E67, $I67*AL$55,0) + IF(AL$4>$E67,MIN(AL67,$I67-SUM($J67:AL67)))","v":2.0970910565285341},{"$f":"IF(AM$4=$E67, $I67*AM$55,0) + IF(AM$4>$E67,MIN(AM67,$I67-SUM($J67:AM67)))","v":2.0970910565285341},{"$f":"IF(AN$4=$E67, $I67*AN$55,0) + IF(AN$4>$E67,MIN(AN67,$I67-SUM($J67:AN67)))","v":2.0970910565285341},{"$f":"IF(AO$4=$E67, $I67*AO$55,0) + IF(AO$4>$E67,MIN(AO67,$I67-SUM($J67:AO67)))","v":2.0970910565285341},{"$f":"IF(AP$4=$E67, $I67*AP$55,0) + IF(AP$4>$E67,MIN(AP67,$I67-SUM($J67:AP67)))","v":2.0970910565285341},{"$f":"IF(AQ$4=$E67, $I67*AQ$55,0) + IF(AQ$4>$E67,MIN(AQ67,$I67-SUM($J67:AQ67)))","v":2.0970910565285341},{"$f":"IF(AR$4=$E67, $I67*AR$55,0) + IF(AR$4>$E67,MIN(AR67,$I67-SUM($J67:AR67)))","v":2.0970910565285341},{"$f":"IF(AS$4=$E67, $I67*AS$55,0) + IF(AS$4>$E67,MIN(AS67,$I67-SUM($J67:AS67)))","v":0.62912731695854518},{"$f":"IF(AT$4=$E67, $I67*AT$55,0) + IF(AT$4>$E67,MIN(AT67,$I67-SUM($J67:AT67)))","v":0},{"$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$65:E67)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,144.48234244634517,null,{"$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":4.338809082472828},{"$f":"IF(N$4=$E68, $I68*N$55,0) + IF(N$4>$E68,MIN(N68,$I68-SUM($J68:N68)))","v":4.338809082472828},{"$f":"IF(O$4=$E68, $I68*O$55,0) + IF(O$4>$E68,MIN(O68,$I68-SUM($J68:O68)))","v":4.338809082472828},{"$f":"IF(P$4=$E68, $I68*P$55,0) + IF(P$4>$E68,MIN(P68,$I68-SUM($J68:P68)))","v":4.338809082472828},{"$f":"IF(Q$4=$E68, $I68*Q$55,0) + IF(Q$4>$E68,MIN(Q68,$I68-SUM($J68:Q68)))","v":4.338809082472828},{"$f":"IF(R$4=$E68, $I68*R$55,0) + IF(R$4>$E68,MIN(R68,$I68-SUM($J68:R68)))","v":4.338809082472828},{"$f":"IF(S$4=$E68, $I68*S$55,0) + IF(S$4>$E68,MIN(S68,$I68-SUM($J68:S68)))","v":4.338809082472828},{"$f":"IF(T$4=$E68, $I68*T$55,0) + IF(T$4>$E68,MIN(T68,$I68-SUM($J68:T68)))","v":4.338809082472828},{"$f":"IF(U$4=$E68, $I68*U$55,0) + IF(U$4>$E68,MIN(U68,$I68-SUM($J68:U68)))","v":4.338809082472828},{"$f":"IF(V$4=$E68, $I68*V$55,0) + IF(V$4>$E68,MIN(V68,$I68-SUM($J68:V68)))","v":4.338809082472828},{"$f":"IF(W$4=$E68, $I68*W$55,0) + IF(W$4>$E68,MIN(W68,$I68-SUM($J68:W68)))","v":4.338809082472828},{"$f":"IF(X$4=$E68, $I68*X$55,0) + IF(X$4>$E68,MIN(X68,$I68-SUM($J68:X68)))","v":4.338809082472828},{"$f":"IF(Y$4=$E68, $I68*Y$55,0) + IF(Y$4>$E68,MIN(Y68,$I68-SUM($J68:Y68)))","v":4.338809082472828},{"$f":"IF(Z$4=$E68, $I68*Z$55,0) + IF(Z$4>$E68,MIN(Z68,$I68-SUM($J68:Z68)))","v":4.338809082472828},{"$f":"IF(AA$4=$E68, $I68*AA$55,0) + IF(AA$4>$E68,MIN(AA68,$I68-SUM($J68:AA68)))","v":4.338809082472828},{"$f":"IF(AB$4=$E68, $I68*AB$55,0) + IF(AB$4>$E68,MIN(AB68,$I68-SUM($J68:AB68)))","v":4.338809082472828},{"$f":"IF(AC$4=$E68, $I68*AC$55,0) + IF(AC$4>$E68,MIN(AC68,$I68-SUM($J68:AC68)))","v":4.338809082472828},{"$f":"IF(AD$4=$E68, $I68*AD$55,0) + IF(AD$4>$E68,MIN(AD68,$I68-SUM($J68:AD68)))","v":4.338809082472828},{"$f":"IF(AE$4=$E68, $I68*AE$55,0) + IF(AE$4>$E68,MIN(AE68,$I68-SUM($J68:AE68)))","v":4.338809082472828},{"$f":"IF(AF$4=$E68, $I68*AF$55,0) + IF(AF$4>$E68,MIN(AF68,$I68-SUM($J68:AF68)))","v":4.338809082472828},{"$f":"IF(AG$4=$E68, $I68*AG$55,0) + IF(AG$4>$E68,MIN(AG68,$I68-SUM($J68:AG68)))","v":4.338809082472828},{"$f":"IF(AH$4=$E68, $I68*AH$55,0) + IF(AH$4>$E68,MIN(AH68,$I68-SUM($J68:AH68)))","v":4.338809082472828},{"$f":"IF(AI$4=$E68, $I68*AI$55,0) + IF(AI$4>$E68,MIN(AI68,$I68-SUM($J68:AI68)))","v":4.338809082472828},{"$f":"IF(AJ$4=$E68, $I68*AJ$55,0) + IF(AJ$4>$E68,MIN(AJ68,$I68-SUM($J68:AJ68)))","v":4.338809082472828},{"$f":"IF(AK$4=$E68, $I68*AK$55,0) + IF(AK$4>$E68,MIN(AK68,$I68-SUM($J68:AK68)))","v":4.338809082472828},{"$f":"IF(AL$4=$E68, $I68*AL$55,0) + IF(AL$4>$E68,MIN(AL68,$I68-SUM($J68:AL68)))","v":4.338809082472828},{"$f":"IF(AM$4=$E68, $I68*AM$55,0) + IF(AM$4>$E68,MIN(AM68,$I68-SUM($J68:AM68)))","v":4.338809082472828},{"$f":"IF(AN$4=$E68, $I68*AN$55,0) + IF(AN$4>$E68,MIN(AN68,$I68-SUM($J68:AN68)))","v":4.338809082472828},{"$f":"IF(AO$4=$E68, $I68*AO$55,0) + IF(AO$4>$E68,MIN(AO68,$I68-SUM($J68:AO68)))","v":4.338809082472828},{"$f":"IF(AP$4=$E68, $I68*AP$55,0) + IF(AP$4>$E68,MIN(AP68,$I68-SUM($J68:AP68)))","v":4.338809082472828},{"$f":"IF(AQ$4=$E68, $I68*AQ$55,0) + IF(AQ$4>$E68,MIN(AQ68,$I68-SUM($J68:AQ68)))","v":4.338809082472828},{"$f":"IF(AR$4=$E68, $I68*AR$55,0) + IF(AR$4>$E68,MIN(AR68,$I68-SUM($J68:AR68)))","v":4.338809082472828},{"$f":"IF(AS$4=$E68, $I68*AS$55,0) + IF(AS$4>$E68,MIN(AS68,$I68-SUM($J68:AS68)))","v":4.338809082472828},{"$f":"IF(AT$4=$E68, $I68*AT$55,0) + IF(AT$4>$E68,MIN(AT68,$I68-SUM($J68:AT68)))","v":1.3016427247417255},{"$f":"IF(AU$4=$E68, $I68*AU$55,0) + IF(AU$4>$E68,MIN(AU68,$I68-SUM($J68:AU68)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E68)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,130.21934197407776,null,{"$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":3.9104907499723058},{"$f":"IF(O$4=$E69, $I69*O$55,0) + IF(O$4>$E69,MIN(O69,$I69-SUM($J69:O69)))","v":3.9104907499723058},{"$f":"IF(P$4=$E69, $I69*P$55,0) + IF(P$4>$E69,MIN(P69,$I69-SUM($J69:P69)))","v":3.9104907499723058},{"$f":"IF(Q$4=$E69, $I69*Q$55,0) + IF(Q$4>$E69,MIN(Q69,$I69-SUM($J69:Q69)))","v":3.9104907499723058},{"$f":"IF(R$4=$E69, $I69*R$55,0) + IF(R$4>$E69,MIN(R69,$I69-SUM($J69:R69)))","v":3.9104907499723058},{"$f":"IF(S$4=$E69, $I69*S$55,0) + IF(S$4>$E69,MIN(S69,$I69-SUM($J69:S69)))","v":3.9104907499723058},{"$f":"IF(T$4=$E69, $I69*T$55,0) + IF(T$4>$E69,MIN(T69,$I69-SUM($J69:T69)))","v":3.9104907499723058},{"$f":"IF(U$4=$E69, $I69*U$55,0) + IF(U$4>$E69,MIN(U69,$I69-SUM($J69:U69)))","v":3.9104907499723058},{"$f":"IF(V$4=$E69, $I69*V$55,0) + IF(V$4>$E69,MIN(V69,$I69-SUM($J69:V69)))","v":3.9104907499723058},{"$f":"IF(W$4=$E69, $I69*W$55,0) + IF(W$4>$E69,MIN(W69,$I69-SUM($J69:W69)))","v":3.9104907499723058},{"$f":"IF(X$4=$E69, $I69*X$55,0) + IF(X$4>$E69,MIN(X69,$I69-SUM($J69:X69)))","v":3.9104907499723058},{"$f":"IF(Y$4=$E69, $I69*Y$55,0) + IF(Y$4>$E69,MIN(Y69,$I69-SUM($J69:Y69)))","v":3.9104907499723058},{"$f":"IF(Z$4=$E69, $I69*Z$55,0) + IF(Z$4>$E69,MIN(Z69,$I69-SUM($J69:Z69)))","v":3.9104907499723058},{"$f":"IF(AA$4=$E69, $I69*AA$55,0) + IF(AA$4>$E69,MIN(AA69,$I69-SUM($J69:AA69)))","v":3.9104907499723058},{"$f":"IF(AB$4=$E69, $I69*AB$55,0) + IF(AB$4>$E69,MIN(AB69,$I69-SUM($J69:AB69)))","v":3.9104907499723058},{"$f":"IF(AC$4=$E69, $I69*AC$55,0) + IF(AC$4>$E69,MIN(AC69,$I69-SUM($J69:AC69)))","v":3.9104907499723058},{"$f":"IF(AD$4=$E69, $I69*AD$55,0) + IF(AD$4>$E69,MIN(AD69,$I69-SUM($J69:AD69)))","v":3.9104907499723058},{"$f":"IF(AE$4=$E69, $I69*AE$55,0) + IF(AE$4>$E69,MIN(AE69,$I69-SUM($J69:AE69)))","v":3.9104907499723058},{"$f":"IF(AF$4=$E69, $I69*AF$55,0) + IF(AF$4>$E69,MIN(AF69,$I69-SUM($J69:AF69)))","v":3.9104907499723058},{"$f":"IF(AG$4=$E69, $I69*AG$55,0) + IF(AG$4>$E69,MIN(AG69,$I69-SUM($J69:AG69)))","v":3.9104907499723058},{"$f":"IF(AH$4=$E69, $I69*AH$55,0) + IF(AH$4>$E69,MIN(AH69,$I69-SUM($J69:AH69)))","v":3.9104907499723058},{"$f":"IF(AI$4=$E69, $I69*AI$55,0) + IF(AI$4>$E69,MIN(AI69,$I69-SUM($J69:AI69)))","v":3.9104907499723058},{"$f":"IF(AJ$4=$E69, $I69*AJ$55,0) + IF(AJ$4>$E69,MIN(AJ69,$I69-SUM($J69:AJ69)))","v":3.9104907499723058},{"$f":"IF(AK$4=$E69, $I69*AK$55,0) + IF(AK$4>$E69,MIN(AK69,$I69-SUM($J69:AK69)))","v":3.9104907499723058},{"$f":"IF(AL$4=$E69, $I69*AL$55,0) + IF(AL$4>$E69,MIN(AL69,$I69-SUM($J69:AL69)))","v":3.9104907499723058},{"$f":"IF(AM$4=$E69, $I69*AM$55,0) + IF(AM$4>$E69,MIN(AM69,$I69-SUM($J69:AM69)))","v":3.9104907499723058},{"$f":"IF(AN$4=$E69, $I69*AN$55,0) + IF(AN$4>$E69,MIN(AN69,$I69-SUM($J69:AN69)))","v":3.9104907499723058},{"$f":"IF(AO$4=$E69, $I69*AO$55,0) + IF(AO$4>$E69,MIN(AO69,$I69-SUM($J69:AO69)))","v":3.9104907499723058},{"$f":"IF(AP$4=$E69, $I69*AP$55,0) + IF(AP$4>$E69,MIN(AP69,$I69-SUM($J69:AP69)))","v":3.9104907499723058},{"$f":"IF(AQ$4=$E69, $I69*AQ$55,0) + IF(AQ$4>$E69,MIN(AQ69,$I69-SUM($J69:AQ69)))","v":3.9104907499723058},{"$f":"IF(AR$4=$E69, $I69*AR$55,0) + IF(AR$4>$E69,MIN(AR69,$I69-SUM($J69:AR69)))","v":3.9104907499723058},{"$f":"IF(AS$4=$E69, $I69*AS$55,0) + IF(AS$4>$E69,MIN(AS69,$I69-SUM($J69:AS69)))","v":3.9104907499723058},{"$f":"IF(AT$4=$E69, $I69*AT$55,0) + IF(AT$4>$E69,MIN(AT69,$I69-SUM($J69:AT69)))","v":3.9104907499723058},{"$f":"IF(AU$4=$E69, $I69*AU$55,0) + IF(AU$4>$E69,MIN(AU69,$I69-SUM($J69:AU69)))","v":1.1731472249916237}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E69)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,129.10793933987514,null,{"$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":3.8771152954917465},{"$f":"IF(P$4=$E70, $I70*P$55,0) + IF(P$4>$E70,MIN(P70,$I70-SUM($J70:P70)))","v":3.8771152954917465},{"$f":"IF(Q$4=$E70, $I70*Q$55,0) + IF(Q$4>$E70,MIN(Q70,$I70-SUM($J70:Q70)))","v":3.8771152954917465},{"$f":"IF(R$4=$E70, $I70*R$55,0) + IF(R$4>$E70,MIN(R70,$I70-SUM($J70:R70)))","v":3.8771152954917465},{"$f":"IF(S$4=$E70, $I70*S$55,0) + IF(S$4>$E70,MIN(S70,$I70-SUM($J70:S70)))","v":3.8771152954917465},{"$f":"IF(T$4=$E70, $I70*T$55,0) + IF(T$4>$E70,MIN(T70,$I70-SUM($J70:T70)))","v":3.8771152954917465},{"$f":"IF(U$4=$E70, $I70*U$55,0) + IF(U$4>$E70,MIN(U70,$I70-SUM($J70:U70)))","v":3.8771152954917465},{"$f":"IF(V$4=$E70, $I70*V$55,0) + IF(V$4>$E70,MIN(V70,$I70-SUM($J70:V70)))","v":3.8771152954917465},{"$f":"IF(W$4=$E70, $I70*W$55,0) + IF(W$4>$E70,MIN(W70,$I70-SUM($J70:W70)))","v":3.8771152954917465},{"$f":"IF(X$4=$E70, $I70*X$55,0) + IF(X$4>$E70,MIN(X70,$I70-SUM($J70:X70)))","v":3.8771152954917465},{"$f":"IF(Y$4=$E70, $I70*Y$55,0) + IF(Y$4>$E70,MIN(Y70,$I70-SUM($J70:Y70)))","v":3.8771152954917465},{"$f":"IF(Z$4=$E70, $I70*Z$55,0) + IF(Z$4>$E70,MIN(Z70,$I70-SUM($J70:Z70)))","v":3.8771152954917465},{"$f":"IF(AA$4=$E70, $I70*AA$55,0) + IF(AA$4>$E70,MIN(AA70,$I70-SUM($J70:AA70)))","v":3.8771152954917465},{"$f":"IF(AB$4=$E70, $I70*AB$55,0) + IF(AB$4>$E70,MIN(AB70,$I70-SUM($J70:AB70)))","v":3.8771152954917465},{"$f":"IF(AC$4=$E70, $I70*AC$55,0) + IF(AC$4>$E70,MIN(AC70,$I70-SUM($J70:AC70)))","v":3.8771152954917465},{"$f":"IF(AD$4=$E70, $I70*AD$55,0) + IF(AD$4>$E70,MIN(AD70,$I70-SUM($J70:AD70)))","v":3.8771152954917465},{"$f":"IF(AE$4=$E70, $I70*AE$55,0) + IF(AE$4>$E70,MIN(AE70,$I70-SUM($J70:AE70)))","v":3.8771152954917465},{"$f":"IF(AF$4=$E70, $I70*AF$55,0) + IF(AF$4>$E70,MIN(AF70,$I70-SUM($J70:AF70)))","v":3.8771152954917465},{"$f":"IF(AG$4=$E70, $I70*AG$55,0) + IF(AG$4>$E70,MIN(AG70,$I70-SUM($J70:AG70)))","v":3.8771152954917465},{"$f":"IF(AH$4=$E70, $I70*AH$55,0) + IF(AH$4>$E70,MIN(AH70,$I70-SUM($J70:AH70)))","v":3.8771152954917465},{"$f":"IF(AI$4=$E70, $I70*AI$55,0) + IF(AI$4>$E70,MIN(AI70,$I70-SUM($J70:AI70)))","v":3.8771152954917465},{"$f":"IF(AJ$4=$E70, $I70*AJ$55,0) + IF(AJ$4>$E70,MIN(AJ70,$I70-SUM($J70:AJ70)))","v":3.8771152954917465},{"$f":"IF(AK$4=$E70, $I70*AK$55,0) + IF(AK$4>$E70,MIN(AK70,$I70-SUM($J70:AK70)))","v":3.8771152954917465},{"$f":"IF(AL$4=$E70, $I70*AL$55,0) + IF(AL$4>$E70,MIN(AL70,$I70-SUM($J70:AL70)))","v":3.8771152954917465},{"$f":"IF(AM$4=$E70, $I70*AM$55,0) + IF(AM$4>$E70,MIN(AM70,$I70-SUM($J70:AM70)))","v":3.8771152954917465},{"$f":"IF(AN$4=$E70, $I70*AN$55,0) + IF(AN$4>$E70,MIN(AN70,$I70-SUM($J70:AN70)))","v":3.8771152954917465},{"$f":"IF(AO$4=$E70, $I70*AO$55,0) + IF(AO$4>$E70,MIN(AO70,$I70-SUM($J70:AO70)))","v":3.8771152954917465},{"$f":"IF(AP$4=$E70, $I70*AP$55,0) + IF(AP$4>$E70,MIN(AP70,$I70-SUM($J70:AP70)))","v":3.8771152954917465},{"$f":"IF(AQ$4=$E70, $I70*AQ$55,0) + IF(AQ$4>$E70,MIN(AQ70,$I70-SUM($J70:AQ70)))","v":3.8771152954917465},{"$f":"IF(AR$4=$E70, $I70*AR$55,0) + IF(AR$4>$E70,MIN(AR70,$I70-SUM($J70:AR70)))","v":3.8771152954917465},{"$f":"IF(AS$4=$E70, $I70*AS$55,0) + IF(AS$4>$E70,MIN(AS70,$I70-SUM($J70:AS70)))","v":3.8771152954917465},{"$f":"IF(AT$4=$E70, $I70*AT$55,0) + IF(AT$4>$E70,MIN(AT70,$I70-SUM($J70:AT70)))","v":3.8771152954917465},{"$f":"IF(AU$4=$E70, $I70*AU$55,0) + IF(AU$4>$E70,MIN(AU70,$I70-SUM($J70:AU70)))","v":3.8771152954917465}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E70)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,132.25691347011596,null,{"$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":3.971679083186666},{"$f":"IF(Q$4=$E71, $I71*Q$55,0) + IF(Q$4>$E71,MIN(Q71,$I71-SUM($J71:Q71)))","v":3.971679083186666},{"$f":"IF(R$4=$E71, $I71*R$55,0) + IF(R$4>$E71,MIN(R71,$I71-SUM($J71:R71)))","v":3.971679083186666},{"$f":"IF(S$4=$E71, $I71*S$55,0) + IF(S$4>$E71,MIN(S71,$I71-SUM($J71:S71)))","v":3.971679083186666},{"$f":"IF(T$4=$E71, $I71*T$55,0) + IF(T$4>$E71,MIN(T71,$I71-SUM($J71:T71)))","v":3.971679083186666},{"$f":"IF(U$4=$E71, $I71*U$55,0) + IF(U$4>$E71,MIN(U71,$I71-SUM($J71:U71)))","v":3.971679083186666},{"$f":"IF(V$4=$E71, $I71*V$55,0) + IF(V$4>$E71,MIN(V71,$I71-SUM($J71:V71)))","v":3.971679083186666},{"$f":"IF(W$4=$E71, $I71*W$55,0) + IF(W$4>$E71,MIN(W71,$I71-SUM($J71:W71)))","v":3.971679083186666},{"$f":"IF(X$4=$E71, $I71*X$55,0) + IF(X$4>$E71,MIN(X71,$I71-SUM($J71:X71)))","v":3.971679083186666},{"$f":"IF(Y$4=$E71, $I71*Y$55,0) + IF(Y$4>$E71,MIN(Y71,$I71-SUM($J71:Y71)))","v":3.971679083186666},{"$f":"IF(Z$4=$E71, $I71*Z$55,0) + IF(Z$4>$E71,MIN(Z71,$I71-SUM($J71:Z71)))","v":3.971679083186666},{"$f":"IF(AA$4=$E71, $I71*AA$55,0) + IF(AA$4>$E71,MIN(AA71,$I71-SUM($J71:AA71)))","v":3.971679083186666},{"$f":"IF(AB$4=$E71, $I71*AB$55,0) + IF(AB$4>$E71,MIN(AB71,$I71-SUM($J71:AB71)))","v":3.971679083186666},{"$f":"IF(AC$4=$E71, $I71*AC$55,0) + IF(AC$4>$E71,MIN(AC71,$I71-SUM($J71:AC71)))","v":3.971679083186666},{"$f":"IF(AD$4=$E71, $I71*AD$55,0) + IF(AD$4>$E71,MIN(AD71,$I71-SUM($J71:AD71)))","v":3.971679083186666},{"$f":"IF(AE$4=$E71, $I71*AE$55,0) + IF(AE$4>$E71,MIN(AE71,$I71-SUM($J71:AE71)))","v":3.971679083186666},{"$f":"IF(AF$4=$E71, $I71*AF$55,0) + IF(AF$4>$E71,MIN(AF71,$I71-SUM($J71:AF71)))","v":3.971679083186666},{"$f":"IF(AG$4=$E71, $I71*AG$55,0) + IF(AG$4>$E71,MIN(AG71,$I71-SUM($J71:AG71)))","v":3.971679083186666},{"$f":"IF(AH$4=$E71, $I71*AH$55,0) + IF(AH$4>$E71,MIN(AH71,$I71-SUM($J71:AH71)))","v":3.971679083186666},{"$f":"IF(AI$4=$E71, $I71*AI$55,0) + IF(AI$4>$E71,MIN(AI71,$I71-SUM($J71:AI71)))","v":3.971679083186666},{"$f":"IF(AJ$4=$E71, $I71*AJ$55,0) + IF(AJ$4>$E71,MIN(AJ71,$I71-SUM($J71:AJ71)))","v":3.971679083186666},{"$f":"IF(AK$4=$E71, $I71*AK$55,0) + IF(AK$4>$E71,MIN(AK71,$I71-SUM($J71:AK71)))","v":3.971679083186666},{"$f":"IF(AL$4=$E71, $I71*AL$55,0) + IF(AL$4>$E71,MIN(AL71,$I71-SUM($J71:AL71)))","v":3.971679083186666},{"$f":"IF(AM$4=$E71, $I71*AM$55,0) + IF(AM$4>$E71,MIN(AM71,$I71-SUM($J71:AM71)))","v":3.971679083186666},{"$f":"IF(AN$4=$E71, $I71*AN$55,0) + IF(AN$4>$E71,MIN(AN71,$I71-SUM($J71:AN71)))","v":3.971679083186666},{"$f":"IF(AO$4=$E71, $I71*AO$55,0) + IF(AO$4>$E71,MIN(AO71,$I71-SUM($J71:AO71)))","v":3.971679083186666},{"$f":"IF(AP$4=$E71, $I71*AP$55,0) + IF(AP$4>$E71,MIN(AP71,$I71-SUM($J71:AP71)))","v":3.971679083186666},{"$f":"IF(AQ$4=$E71, $I71*AQ$55,0) + IF(AQ$4>$E71,MIN(AQ71,$I71-SUM($J71:AQ71)))","v":3.971679083186666},{"$f":"IF(AR$4=$E71, $I71*AR$55,0) + IF(AR$4>$E71,MIN(AR71,$I71-SUM($J71:AR71)))","v":3.971679083186666},{"$f":"IF(AS$4=$E71, $I71*AS$55,0) + IF(AS$4>$E71,MIN(AS71,$I71-SUM($J71:AS71)))","v":3.971679083186666},{"$f":"IF(AT$4=$E71, $I71*AT$55,0) + IF(AT$4>$E71,MIN(AT71,$I71-SUM($J71:AT71)))","v":3.971679083186666},{"$f":"IF(AU$4=$E71, $I71*AU$55,0) + IF(AU$4>$E71,MIN(AU71,$I71-SUM($J71:AU71)))","v":3.971679083186666}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E71)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,138.18439418586345,null,{"$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":4.1496815070829873},{"$f":"IF(R$4=$E72, $I72*R$55,0) + IF(R$4>$E72,MIN(R72,$I72-SUM($J72:R72)))","v":4.1496815070829873},{"$f":"IF(S$4=$E72, $I72*S$55,0) + IF(S$4>$E72,MIN(S72,$I72-SUM($J72:S72)))","v":4.1496815070829873},{"$f":"IF(T$4=$E72, $I72*T$55,0) + IF(T$4>$E72,MIN(T72,$I72-SUM($J72:T72)))","v":4.1496815070829873},{"$f":"IF(U$4=$E72, $I72*U$55,0) + IF(U$4>$E72,MIN(U72,$I72-SUM($J72:U72)))","v":4.1496815070829873},{"$f":"IF(V$4=$E72, $I72*V$55,0) + IF(V$4>$E72,MIN(V72,$I72-SUM($J72:V72)))","v":4.1496815070829873},{"$f":"IF(W$4=$E72, $I72*W$55,0) + IF(W$4>$E72,MIN(W72,$I72-SUM($J72:W72)))","v":4.1496815070829873},{"$f":"IF(X$4=$E72, $I72*X$55,0) + IF(X$4>$E72,MIN(X72,$I72-SUM($J72:X72)))","v":4.1496815070829873},{"$f":"IF(Y$4=$E72, $I72*Y$55,0) + IF(Y$4>$E72,MIN(Y72,$I72-SUM($J72:Y72)))","v":4.1496815070829873},{"$f":"IF(Z$4=$E72, $I72*Z$55,0) + IF(Z$4>$E72,MIN(Z72,$I72-SUM($J72:Z72)))","v":4.1496815070829873},{"$f":"IF(AA$4=$E72, $I72*AA$55,0) + IF(AA$4>$E72,MIN(AA72,$I72-SUM($J72:AA72)))","v":4.1496815070829873},{"$f":"IF(AB$4=$E72, $I72*AB$55,0) + IF(AB$4>$E72,MIN(AB72,$I72-SUM($J72:AB72)))","v":4.1496815070829873},{"$f":"IF(AC$4=$E72, $I72*AC$55,0) + IF(AC$4>$E72,MIN(AC72,$I72-SUM($J72:AC72)))","v":4.1496815070829873},{"$f":"IF(AD$4=$E72, $I72*AD$55,0) + IF(AD$4>$E72,MIN(AD72,$I72-SUM($J72:AD72)))","v":4.1496815070829873},{"$f":"IF(AE$4=$E72, $I72*AE$55,0) + IF(AE$4>$E72,MIN(AE72,$I72-SUM($J72:AE72)))","v":4.1496815070829873},{"$f":"IF(AF$4=$E72, $I72*AF$55,0) + IF(AF$4>$E72,MIN(AF72,$I72-SUM($J72:AF72)))","v":4.1496815070829873},{"$f":"IF(AG$4=$E72, $I72*AG$55,0) + IF(AG$4>$E72,MIN(AG72,$I72-SUM($J72:AG72)))","v":4.1496815070829873},{"$f":"IF(AH$4=$E72, $I72*AH$55,0) + IF(AH$4>$E72,MIN(AH72,$I72-SUM($J72:AH72)))","v":4.1496815070829873},{"$f":"IF(AI$4=$E72, $I72*AI$55,0) + IF(AI$4>$E72,MIN(AI72,$I72-SUM($J72:AI72)))","v":4.1496815070829873},{"$f":"IF(AJ$4=$E72, $I72*AJ$55,0) + IF(AJ$4>$E72,MIN(AJ72,$I72-SUM($J72:AJ72)))","v":4.1496815070829873},{"$f":"IF(AK$4=$E72, $I72*AK$55,0) + IF(AK$4>$E72,MIN(AK72,$I72-SUM($J72:AK72)))","v":4.1496815070829873},{"$f":"IF(AL$4=$E72, $I72*AL$55,0) + IF(AL$4>$E72,MIN(AL72,$I72-SUM($J72:AL72)))","v":4.1496815070829873},{"$f":"IF(AM$4=$E72, $I72*AM$55,0) + IF(AM$4>$E72,MIN(AM72,$I72-SUM($J72:AM72)))","v":4.1496815070829873},{"$f":"IF(AN$4=$E72, $I72*AN$55,0) + IF(AN$4>$E72,MIN(AN72,$I72-SUM($J72:AN72)))","v":4.1496815070829873},{"$f":"IF(AO$4=$E72, $I72*AO$55,0) + IF(AO$4>$E72,MIN(AO72,$I72-SUM($J72:AO72)))","v":4.1496815070829873},{"$f":"IF(AP$4=$E72, $I72*AP$55,0) + IF(AP$4>$E72,MIN(AP72,$I72-SUM($J72:AP72)))","v":4.1496815070829873},{"$f":"IF(AQ$4=$E72, $I72*AQ$55,0) + IF(AQ$4>$E72,MIN(AQ72,$I72-SUM($J72:AQ72)))","v":4.1496815070829873},{"$f":"IF(AR$4=$E72, $I72*AR$55,0) + IF(AR$4>$E72,MIN(AR72,$I72-SUM($J72:AR72)))","v":4.1496815070829873},{"$f":"IF(AS$4=$E72, $I72*AS$55,0) + IF(AS$4>$E72,MIN(AS72,$I72-SUM($J72:AS72)))","v":4.1496815070829873},{"$f":"IF(AT$4=$E72, $I72*AT$55,0) + IF(AT$4>$E72,MIN(AT72,$I72-SUM($J72:AT72)))","v":4.1496815070829873},{"$f":"IF(AU$4=$E72, $I72*AU$55,0) + IF(AU$4>$E72,MIN(AU72,$I72-SUM($J72:AU72)))","v":4.1496815070829873}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E72)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,168.37749908170227,null,{"$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":5.0563813538048734},{"$f":"IF(S$4=$E73, $I73*S$55,0) + IF(S$4>$E73,MIN(S73,$I73-SUM($J73:S73)))","v":5.0563813538048734},{"$f":"IF(T$4=$E73, $I73*T$55,0) + IF(T$4>$E73,MIN(T73,$I73-SUM($J73:T73)))","v":5.0563813538048734},{"$f":"IF(U$4=$E73, $I73*U$55,0) + IF(U$4>$E73,MIN(U73,$I73-SUM($J73:U73)))","v":5.0563813538048734},{"$f":"IF(V$4=$E73, $I73*V$55,0) + IF(V$4>$E73,MIN(V73,$I73-SUM($J73:V73)))","v":5.0563813538048734},{"$f":"IF(W$4=$E73, $I73*W$55,0) + IF(W$4>$E73,MIN(W73,$I73-SUM($J73:W73)))","v":5.0563813538048734},{"$f":"IF(X$4=$E73, $I73*X$55,0) + IF(X$4>$E73,MIN(X73,$I73-SUM($J73:X73)))","v":5.0563813538048734},{"$f":"IF(Y$4=$E73, $I73*Y$55,0) + IF(Y$4>$E73,MIN(Y73,$I73-SUM($J73:Y73)))","v":5.0563813538048734},{"$f":"IF(Z$4=$E73, $I73*Z$55,0) + IF(Z$4>$E73,MIN(Z73,$I73-SUM($J73:Z73)))","v":5.0563813538048734},{"$f":"IF(AA$4=$E73, $I73*AA$55,0) + IF(AA$4>$E73,MIN(AA73,$I73-SUM($J73:AA73)))","v":5.0563813538048734},{"$f":"IF(AB$4=$E73, $I73*AB$55,0) + IF(AB$4>$E73,MIN(AB73,$I73-SUM($J73:AB73)))","v":5.0563813538048734},{"$f":"IF(AC$4=$E73, $I73*AC$55,0) + IF(AC$4>$E73,MIN(AC73,$I73-SUM($J73:AC73)))","v":5.0563813538048734},{"$f":"IF(AD$4=$E73, $I73*AD$55,0) + IF(AD$4>$E73,MIN(AD73,$I73-SUM($J73:AD73)))","v":5.0563813538048734},{"$f":"IF(AE$4=$E73, $I73*AE$55,0) + IF(AE$4>$E73,MIN(AE73,$I73-SUM($J73:AE73)))","v":5.0563813538048734},{"$f":"IF(AF$4=$E73, $I73*AF$55,0) + IF(AF$4>$E73,MIN(AF73,$I73-SUM($J73:AF73)))","v":5.0563813538048734},{"$f":"IF(AG$4=$E73, $I73*AG$55,0) + IF(AG$4>$E73,MIN(AG73,$I73-SUM($J73:AG73)))","v":5.0563813538048734},{"$f":"IF(AH$4=$E73, $I73*AH$55,0) + IF(AH$4>$E73,MIN(AH73,$I73-SUM($J73:AH73)))","v":5.0563813538048734},{"$f":"IF(AI$4=$E73, $I73*AI$55,0) + IF(AI$4>$E73,MIN(AI73,$I73-SUM($J73:AI73)))","v":5.0563813538048734},{"$f":"IF(AJ$4=$E73, $I73*AJ$55,0) + IF(AJ$4>$E73,MIN(AJ73,$I73-SUM($J73:AJ73)))","v":5.0563813538048734},{"$f":"IF(AK$4=$E73, $I73*AK$55,0) + IF(AK$4>$E73,MIN(AK73,$I73-SUM($J73:AK73)))","v":5.0563813538048734},{"$f":"IF(AL$4=$E73, $I73*AL$55,0) + IF(AL$4>$E73,MIN(AL73,$I73-SUM($J73:AL73)))","v":5.0563813538048734},{"$f":"IF(AM$4=$E73, $I73*AM$55,0) + IF(AM$4>$E73,MIN(AM73,$I73-SUM($J73:AM73)))","v":5.0563813538048734},{"$f":"IF(AN$4=$E73, $I73*AN$55,0) + IF(AN$4>$E73,MIN(AN73,$I73-SUM($J73:AN73)))","v":5.0563813538048734},{"$f":"IF(AO$4=$E73, $I73*AO$55,0) + IF(AO$4>$E73,MIN(AO73,$I73-SUM($J73:AO73)))","v":5.0563813538048734},{"$f":"IF(AP$4=$E73, $I73*AP$55,0) + IF(AP$4>$E73,MIN(AP73,$I73-SUM($J73:AP73)))","v":5.0563813538048734},{"$f":"IF(AQ$4=$E73, $I73*AQ$55,0) + IF(AQ$4>$E73,MIN(AQ73,$I73-SUM($J73:AQ73)))","v":5.0563813538048734},{"$f":"IF(AR$4=$E73, $I73*AR$55,0) + IF(AR$4>$E73,MIN(AR73,$I73-SUM($J73:AR73)))","v":5.0563813538048734},{"$f":"IF(AS$4=$E73, $I73*AS$55,0) + IF(AS$4>$E73,MIN(AS73,$I73-SUM($J73:AS73)))","v":5.0563813538048734},{"$f":"IF(AT$4=$E73, $I73*AT$55,0) + IF(AT$4>$E73,MIN(AT73,$I73-SUM($J73:AT73)))","v":5.0563813538048734},{"$f":"IF(AU$4=$E73, $I73*AU$55,0) + IF(AU$4>$E73,MIN(AU73,$I73-SUM($J73:AU73)))","v":5.0563813538048734}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E73)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,180.29446944987433,null,{"$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":5.4142483318280581},{"$f":"IF(T$4=$E74, $I74*T$55,0) + IF(T$4>$E74,MIN(T74,$I74-SUM($J74:T74)))","v":5.4142483318280581},{"$f":"IF(U$4=$E74, $I74*U$55,0) + IF(U$4>$E74,MIN(U74,$I74-SUM($J74:U74)))","v":5.4142483318280581},{"$f":"IF(V$4=$E74, $I74*V$55,0) + IF(V$4>$E74,MIN(V74,$I74-SUM($J74:V74)))","v":5.4142483318280581},{"$f":"IF(W$4=$E74, $I74*W$55,0) + IF(W$4>$E74,MIN(W74,$I74-SUM($J74:W74)))","v":5.4142483318280581},{"$f":"IF(X$4=$E74, $I74*X$55,0) + IF(X$4>$E74,MIN(X74,$I74-SUM($J74:X74)))","v":5.4142483318280581},{"$f":"IF(Y$4=$E74, $I74*Y$55,0) + IF(Y$4>$E74,MIN(Y74,$I74-SUM($J74:Y74)))","v":5.4142483318280581},{"$f":"IF(Z$4=$E74, $I74*Z$55,0) + IF(Z$4>$E74,MIN(Z74,$I74-SUM($J74:Z74)))","v":5.4142483318280581},{"$f":"IF(AA$4=$E74, $I74*AA$55,0) + IF(AA$4>$E74,MIN(AA74,$I74-SUM($J74:AA74)))","v":5.4142483318280581},{"$f":"IF(AB$4=$E74, $I74*AB$55,0) + IF(AB$4>$E74,MIN(AB74,$I74-SUM($J74:AB74)))","v":5.4142483318280581},{"$f":"IF(AC$4=$E74, $I74*AC$55,0) + IF(AC$4>$E74,MIN(AC74,$I74-SUM($J74:AC74)))","v":5.4142483318280581},{"$f":"IF(AD$4=$E74, $I74*AD$55,0) + IF(AD$4>$E74,MIN(AD74,$I74-SUM($J74:AD74)))","v":5.4142483318280581},{"$f":"IF(AE$4=$E74, $I74*AE$55,0) + IF(AE$4>$E74,MIN(AE74,$I74-SUM($J74:AE74)))","v":5.4142483318280581},{"$f":"IF(AF$4=$E74, $I74*AF$55,0) + IF(AF$4>$E74,MIN(AF74,$I74-SUM($J74:AF74)))","v":5.4142483318280581},{"$f":"IF(AG$4=$E74, $I74*AG$55,0) + IF(AG$4>$E74,MIN(AG74,$I74-SUM($J74:AG74)))","v":5.4142483318280581},{"$f":"IF(AH$4=$E74, $I74*AH$55,0) + IF(AH$4>$E74,MIN(AH74,$I74-SUM($J74:AH74)))","v":5.4142483318280581},{"$f":"IF(AI$4=$E74, $I74*AI$55,0) + IF(AI$4>$E74,MIN(AI74,$I74-SUM($J74:AI74)))","v":5.4142483318280581},{"$f":"IF(AJ$4=$E74, $I74*AJ$55,0) + IF(AJ$4>$E74,MIN(AJ74,$I74-SUM($J74:AJ74)))","v":5.4142483318280581},{"$f":"IF(AK$4=$E74, $I74*AK$55,0) + IF(AK$4>$E74,MIN(AK74,$I74-SUM($J74:AK74)))","v":5.4142483318280581},{"$f":"IF(AL$4=$E74, $I74*AL$55,0) + IF(AL$4>$E74,MIN(AL74,$I74-SUM($J74:AL74)))","v":5.4142483318280581},{"$f":"IF(AM$4=$E74, $I74*AM$55,0) + IF(AM$4>$E74,MIN(AM74,$I74-SUM($J74:AM74)))","v":5.4142483318280581},{"$f":"IF(AN$4=$E74, $I74*AN$55,0) + IF(AN$4>$E74,MIN(AN74,$I74-SUM($J74:AN74)))","v":5.4142483318280581},{"$f":"IF(AO$4=$E74, $I74*AO$55,0) + IF(AO$4>$E74,MIN(AO74,$I74-SUM($J74:AO74)))","v":5.4142483318280581},{"$f":"IF(AP$4=$E74, $I74*AP$55,0) + IF(AP$4>$E74,MIN(AP74,$I74-SUM($J74:AP74)))","v":5.4142483318280581},{"$f":"IF(AQ$4=$E74, $I74*AQ$55,0) + IF(AQ$4>$E74,MIN(AQ74,$I74-SUM($J74:AQ74)))","v":5.4142483318280581},{"$f":"IF(AR$4=$E74, $I74*AR$55,0) + IF(AR$4>$E74,MIN(AR74,$I74-SUM($J74:AR74)))","v":5.4142483318280581},{"$f":"IF(AS$4=$E74, $I74*AS$55,0) + IF(AS$4>$E74,MIN(AS74,$I74-SUM($J74:AS74)))","v":5.4142483318280581},{"$f":"IF(AT$4=$E74, $I74*AT$55,0) + IF(AT$4>$E74,MIN(AT74,$I74-SUM($J74:AT74)))","v":5.4142483318280581},{"$f":"IF(AU$4=$E74, $I74*AU$55,0) + IF(AU$4>$E74,MIN(AU74,$I74-SUM($J74:AU74)))","v":5.4142483318280581}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E74)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,165.71182853848742,null,{"$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":4.9763311873419651},{"$f":"IF(U$4=$E75, $I75*U$55,0) + IF(U$4>$E75,MIN(U75,$I75-SUM($J75:U75)))","v":4.9763311873419651},{"$f":"IF(V$4=$E75, $I75*V$55,0) + IF(V$4>$E75,MIN(V75,$I75-SUM($J75:V75)))","v":4.9763311873419651},{"$f":"IF(W$4=$E75, $I75*W$55,0) + IF(W$4>$E75,MIN(W75,$I75-SUM($J75:W75)))","v":4.9763311873419651},{"$f":"IF(X$4=$E75, $I75*X$55,0) + IF(X$4>$E75,MIN(X75,$I75-SUM($J75:X75)))","v":4.9763311873419651},{"$f":"IF(Y$4=$E75, $I75*Y$55,0) + IF(Y$4>$E75,MIN(Y75,$I75-SUM($J75:Y75)))","v":4.9763311873419651},{"$f":"IF(Z$4=$E75, $I75*Z$55,0) + IF(Z$4>$E75,MIN(Z75,$I75-SUM($J75:Z75)))","v":4.9763311873419651},{"$f":"IF(AA$4=$E75, $I75*AA$55,0) + IF(AA$4>$E75,MIN(AA75,$I75-SUM($J75:AA75)))","v":4.9763311873419651},{"$f":"IF(AB$4=$E75, $I75*AB$55,0) + IF(AB$4>$E75,MIN(AB75,$I75-SUM($J75:AB75)))","v":4.9763311873419651},{"$f":"IF(AC$4=$E75, $I75*AC$55,0) + IF(AC$4>$E75,MIN(AC75,$I75-SUM($J75:AC75)))","v":4.9763311873419651},{"$f":"IF(AD$4=$E75, $I75*AD$55,0) + IF(AD$4>$E75,MIN(AD75,$I75-SUM($J75:AD75)))","v":4.9763311873419651},{"$f":"IF(AE$4=$E75, $I75*AE$55,0) + IF(AE$4>$E75,MIN(AE75,$I75-SUM($J75:AE75)))","v":4.9763311873419651},{"$f":"IF(AF$4=$E75, $I75*AF$55,0) + IF(AF$4>$E75,MIN(AF75,$I75-SUM($J75:AF75)))","v":4.9763311873419651},{"$f":"IF(AG$4=$E75, $I75*AG$55,0) + IF(AG$4>$E75,MIN(AG75,$I75-SUM($J75:AG75)))","v":4.9763311873419651},{"$f":"IF(AH$4=$E75, $I75*AH$55,0) + IF(AH$4>$E75,MIN(AH75,$I75-SUM($J75:AH75)))","v":4.9763311873419651},{"$f":"IF(AI$4=$E75, $I75*AI$55,0) + IF(AI$4>$E75,MIN(AI75,$I75-SUM($J75:AI75)))","v":4.9763311873419651},{"$f":"IF(AJ$4=$E75, $I75*AJ$55,0) + IF(AJ$4>$E75,MIN(AJ75,$I75-SUM($J75:AJ75)))","v":4.9763311873419651},{"$f":"IF(AK$4=$E75, $I75*AK$55,0) + IF(AK$4>$E75,MIN(AK75,$I75-SUM($J75:AK75)))","v":4.9763311873419651},{"$f":"IF(AL$4=$E75, $I75*AL$55,0) + IF(AL$4>$E75,MIN(AL75,$I75-SUM($J75:AL75)))","v":4.9763311873419651},{"$f":"IF(AM$4=$E75, $I75*AM$55,0) + IF(AM$4>$E75,MIN(AM75,$I75-SUM($J75:AM75)))","v":4.9763311873419651},{"$f":"IF(AN$4=$E75, $I75*AN$55,0) + IF(AN$4>$E75,MIN(AN75,$I75-SUM($J75:AN75)))","v":4.9763311873419651},{"$f":"IF(AO$4=$E75, $I75*AO$55,0) + IF(AO$4>$E75,MIN(AO75,$I75-SUM($J75:AO75)))","v":4.9763311873419651},{"$f":"IF(AP$4=$E75, $I75*AP$55,0) + IF(AP$4>$E75,MIN(AP75,$I75-SUM($J75:AP75)))","v":4.9763311873419651},{"$f":"IF(AQ$4=$E75, $I75*AQ$55,0) + IF(AQ$4>$E75,MIN(AQ75,$I75-SUM($J75:AQ75)))","v":4.9763311873419651},{"$f":"IF(AR$4=$E75, $I75*AR$55,0) + IF(AR$4>$E75,MIN(AR75,$I75-SUM($J75:AR75)))","v":4.9763311873419651},{"$f":"IF(AS$4=$E75, $I75*AS$55,0) + IF(AS$4>$E75,MIN(AS75,$I75-SUM($J75:AS75)))","v":4.9763311873419651},{"$f":"IF(AT$4=$E75, $I75*AT$55,0) + IF(AT$4>$E75,MIN(AT75,$I75-SUM($J75:AT75)))","v":4.9763311873419651},{"$f":"IF(AU$4=$E75, $I75*AU$55,0) + IF(AU$4>$E75,MIN(AU75,$I75-SUM($J75:AU75)))","v":4.9763311873419651}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E75)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,143.89240198462886,null,{"$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":4.3210931526915575},{"$f":"IF(V$4=$E76, $I76*V$55,0) + IF(V$4>$E76,MIN(V76,$I76-SUM($J76:V76)))","v":4.3210931526915575},{"$f":"IF(W$4=$E76, $I76*W$55,0) + IF(W$4>$E76,MIN(W76,$I76-SUM($J76:W76)))","v":4.3210931526915575},{"$f":"IF(X$4=$E76, $I76*X$55,0) + IF(X$4>$E76,MIN(X76,$I76-SUM($J76:X76)))","v":4.3210931526915575},{"$f":"IF(Y$4=$E76, $I76*Y$55,0) + IF(Y$4>$E76,MIN(Y76,$I76-SUM($J76:Y76)))","v":4.3210931526915575},{"$f":"IF(Z$4=$E76, $I76*Z$55,0) + IF(Z$4>$E76,MIN(Z76,$I76-SUM($J76:Z76)))","v":4.3210931526915575},{"$f":"IF(AA$4=$E76, $I76*AA$55,0) + IF(AA$4>$E76,MIN(AA76,$I76-SUM($J76:AA76)))","v":4.3210931526915575},{"$f":"IF(AB$4=$E76, $I76*AB$55,0) + IF(AB$4>$E76,MIN(AB76,$I76-SUM($J76:AB76)))","v":4.3210931526915575},{"$f":"IF(AC$4=$E76, $I76*AC$55,0) + IF(AC$4>$E76,MIN(AC76,$I76-SUM($J76:AC76)))","v":4.3210931526915575},{"$f":"IF(AD$4=$E76, $I76*AD$55,0) + IF(AD$4>$E76,MIN(AD76,$I76-SUM($J76:AD76)))","v":4.3210931526915575},{"$f":"IF(AE$4=$E76, $I76*AE$55,0) + IF(AE$4>$E76,MIN(AE76,$I76-SUM($J76:AE76)))","v":4.3210931526915575},{"$f":"IF(AF$4=$E76, $I76*AF$55,0) + IF(AF$4>$E76,MIN(AF76,$I76-SUM($J76:AF76)))","v":4.3210931526915575},{"$f":"IF(AG$4=$E76, $I76*AG$55,0) + IF(AG$4>$E76,MIN(AG76,$I76-SUM($J76:AG76)))","v":4.3210931526915575},{"$f":"IF(AH$4=$E76, $I76*AH$55,0) + IF(AH$4>$E76,MIN(AH76,$I76-SUM($J76:AH76)))","v":4.3210931526915575},{"$f":"IF(AI$4=$E76, $I76*AI$55,0) + IF(AI$4>$E76,MIN(AI76,$I76-SUM($J76:AI76)))","v":4.3210931526915575},{"$f":"IF(AJ$4=$E76, $I76*AJ$55,0) + IF(AJ$4>$E76,MIN(AJ76,$I76-SUM($J76:AJ76)))","v":4.3210931526915575},{"$f":"IF(AK$4=$E76, $I76*AK$55,0) + IF(AK$4>$E76,MIN(AK76,$I76-SUM($J76:AK76)))","v":4.3210931526915575},{"$f":"IF(AL$4=$E76, $I76*AL$55,0) + IF(AL$4>$E76,MIN(AL76,$I76-SUM($J76:AL76)))","v":4.3210931526915575},{"$f":"IF(AM$4=$E76, $I76*AM$55,0) + IF(AM$4>$E76,MIN(AM76,$I76-SUM($J76:AM76)))","v":4.3210931526915575},{"$f":"IF(AN$4=$E76, $I76*AN$55,0) + IF(AN$4>$E76,MIN(AN76,$I76-SUM($J76:AN76)))","v":4.3210931526915575},{"$f":"IF(AO$4=$E76, $I76*AO$55,0) + IF(AO$4>$E76,MIN(AO76,$I76-SUM($J76:AO76)))","v":4.3210931526915575},{"$f":"IF(AP$4=$E76, $I76*AP$55,0) + IF(AP$4>$E76,MIN(AP76,$I76-SUM($J76:AP76)))","v":4.3210931526915575},{"$f":"IF(AQ$4=$E76, $I76*AQ$55,0) + IF(AQ$4>$E76,MIN(AQ76,$I76-SUM($J76:AQ76)))","v":4.3210931526915575},{"$f":"IF(AR$4=$E76, $I76*AR$55,0) + IF(AR$4>$E76,MIN(AR76,$I76-SUM($J76:AR76)))","v":4.3210931526915575},{"$f":"IF(AS$4=$E76, $I76*AS$55,0) + IF(AS$4>$E76,MIN(AS76,$I76-SUM($J76:AS76)))","v":4.3210931526915575},{"$f":"IF(AT$4=$E76, $I76*AT$55,0) + IF(AT$4>$E76,MIN(AT76,$I76-SUM($J76:AT76)))","v":4.3210931526915575},{"$f":"IF(AU$4=$E76, $I76*AU$55,0) + IF(AU$4>$E76,MIN(AU76,$I76-SUM($J76:AU76)))","v":4.3210931526915575}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E76)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,131.62425113826984,null,{"$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":3.952680214362458},{"$f":"IF(W$4=$E77, $I77*W$55,0) + IF(W$4>$E77,MIN(W77,$I77-SUM($J77:W77)))","v":3.952680214362458},{"$f":"IF(X$4=$E77, $I77*X$55,0) + IF(X$4>$E77,MIN(X77,$I77-SUM($J77:X77)))","v":3.952680214362458},{"$f":"IF(Y$4=$E77, $I77*Y$55,0) + IF(Y$4>$E77,MIN(Y77,$I77-SUM($J77:Y77)))","v":3.952680214362458},{"$f":"IF(Z$4=$E77, $I77*Z$55,0) + IF(Z$4>$E77,MIN(Z77,$I77-SUM($J77:Z77)))","v":3.952680214362458},{"$f":"IF(AA$4=$E77, $I77*AA$55,0) + IF(AA$4>$E77,MIN(AA77,$I77-SUM($J77:AA77)))","v":3.952680214362458},{"$f":"IF(AB$4=$E77, $I77*AB$55,0) + IF(AB$4>$E77,MIN(AB77,$I77-SUM($J77:AB77)))","v":3.952680214362458},{"$f":"IF(AC$4=$E77, $I77*AC$55,0) + IF(AC$4>$E77,MIN(AC77,$I77-SUM($J77:AC77)))","v":3.952680214362458},{"$f":"IF(AD$4=$E77, $I77*AD$55,0) + IF(AD$4>$E77,MIN(AD77,$I77-SUM($J77:AD77)))","v":3.952680214362458},{"$f":"IF(AE$4=$E77, $I77*AE$55,0) + IF(AE$4>$E77,MIN(AE77,$I77-SUM($J77:AE77)))","v":3.952680214362458},{"$f":"IF(AF$4=$E77, $I77*AF$55,0) + IF(AF$4>$E77,MIN(AF77,$I77-SUM($J77:AF77)))","v":3.952680214362458},{"$f":"IF(AG$4=$E77, $I77*AG$55,0) + IF(AG$4>$E77,MIN(AG77,$I77-SUM($J77:AG77)))","v":3.952680214362458},{"$f":"IF(AH$4=$E77, $I77*AH$55,0) + IF(AH$4>$E77,MIN(AH77,$I77-SUM($J77:AH77)))","v":3.952680214362458},{"$f":"IF(AI$4=$E77, $I77*AI$55,0) + IF(AI$4>$E77,MIN(AI77,$I77-SUM($J77:AI77)))","v":3.952680214362458},{"$f":"IF(AJ$4=$E77, $I77*AJ$55,0) + IF(AJ$4>$E77,MIN(AJ77,$I77-SUM($J77:AJ77)))","v":3.952680214362458},{"$f":"IF(AK$4=$E77, $I77*AK$55,0) + IF(AK$4>$E77,MIN(AK77,$I77-SUM($J77:AK77)))","v":3.952680214362458},{"$f":"IF(AL$4=$E77, $I77*AL$55,0) + IF(AL$4>$E77,MIN(AL77,$I77-SUM($J77:AL77)))","v":3.952680214362458},{"$f":"IF(AM$4=$E77, $I77*AM$55,0) + IF(AM$4>$E77,MIN(AM77,$I77-SUM($J77:AM77)))","v":3.952680214362458},{"$f":"IF(AN$4=$E77, $I77*AN$55,0) + IF(AN$4>$E77,MIN(AN77,$I77-SUM($J77:AN77)))","v":3.952680214362458},{"$f":"IF(AO$4=$E77, $I77*AO$55,0) + IF(AO$4>$E77,MIN(AO77,$I77-SUM($J77:AO77)))","v":3.952680214362458},{"$f":"IF(AP$4=$E77, $I77*AP$55,0) + IF(AP$4>$E77,MIN(AP77,$I77-SUM($J77:AP77)))","v":3.952680214362458},{"$f":"IF(AQ$4=$E77, $I77*AQ$55,0) + IF(AQ$4>$E77,MIN(AQ77,$I77-SUM($J77:AQ77)))","v":3.952680214362458},{"$f":"IF(AR$4=$E77, $I77*AR$55,0) + IF(AR$4>$E77,MIN(AR77,$I77-SUM($J77:AR77)))","v":3.952680214362458},{"$f":"IF(AS$4=$E77, $I77*AS$55,0) + IF(AS$4>$E77,MIN(AS77,$I77-SUM($J77:AS77)))","v":3.952680214362458},{"$f":"IF(AT$4=$E77, $I77*AT$55,0) + IF(AT$4>$E77,MIN(AT77,$I77-SUM($J77:AT77)))","v":3.952680214362458},{"$f":"IF(AU$4=$E77, $I77*AU$55,0) + IF(AU$4>$E77,MIN(AU77,$I77-SUM($J77:AU77)))","v":3.952680214362458}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E77)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,152.1201964892596,null,{"$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":4.5681740687465346},{"$f":"IF(X$4=$E78, $I78*X$55,0) + IF(X$4>$E78,MIN(X78,$I78-SUM($J78:X78)))","v":4.5681740687465346},{"$f":"IF(Y$4=$E78, $I78*Y$55,0) + IF(Y$4>$E78,MIN(Y78,$I78-SUM($J78:Y78)))","v":4.5681740687465346},{"$f":"IF(Z$4=$E78, $I78*Z$55,0) + IF(Z$4>$E78,MIN(Z78,$I78-SUM($J78:Z78)))","v":4.5681740687465346},{"$f":"IF(AA$4=$E78, $I78*AA$55,0) + IF(AA$4>$E78,MIN(AA78,$I78-SUM($J78:AA78)))","v":4.5681740687465346},{"$f":"IF(AB$4=$E78, $I78*AB$55,0) + IF(AB$4>$E78,MIN(AB78,$I78-SUM($J78:AB78)))","v":4.5681740687465346},{"$f":"IF(AC$4=$E78, $I78*AC$55,0) + IF(AC$4>$E78,MIN(AC78,$I78-SUM($J78:AC78)))","v":4.5681740687465346},{"$f":"IF(AD$4=$E78, $I78*AD$55,0) + IF(AD$4>$E78,MIN(AD78,$I78-SUM($J78:AD78)))","v":4.5681740687465346},{"$f":"IF(AE$4=$E78, $I78*AE$55,0) + IF(AE$4>$E78,MIN(AE78,$I78-SUM($J78:AE78)))","v":4.5681740687465346},{"$f":"IF(AF$4=$E78, $I78*AF$55,0) + IF(AF$4>$E78,MIN(AF78,$I78-SUM($J78:AF78)))","v":4.5681740687465346},{"$f":"IF(AG$4=$E78, $I78*AG$55,0) + IF(AG$4>$E78,MIN(AG78,$I78-SUM($J78:AG78)))","v":4.5681740687465346},{"$f":"IF(AH$4=$E78, $I78*AH$55,0) + IF(AH$4>$E78,MIN(AH78,$I78-SUM($J78:AH78)))","v":4.5681740687465346},{"$f":"IF(AI$4=$E78, $I78*AI$55,0) + IF(AI$4>$E78,MIN(AI78,$I78-SUM($J78:AI78)))","v":4.5681740687465346},{"$f":"IF(AJ$4=$E78, $I78*AJ$55,0) + IF(AJ$4>$E78,MIN(AJ78,$I78-SUM($J78:AJ78)))","v":4.5681740687465346},{"$f":"IF(AK$4=$E78, $I78*AK$55,0) + IF(AK$4>$E78,MIN(AK78,$I78-SUM($J78:AK78)))","v":4.5681740687465346},{"$f":"IF(AL$4=$E78, $I78*AL$55,0) + IF(AL$4>$E78,MIN(AL78,$I78-SUM($J78:AL78)))","v":4.5681740687465346},{"$f":"IF(AM$4=$E78, $I78*AM$55,0) + IF(AM$4>$E78,MIN(AM78,$I78-SUM($J78:AM78)))","v":4.5681740687465346},{"$f":"IF(AN$4=$E78, $I78*AN$55,0) + IF(AN$4>$E78,MIN(AN78,$I78-SUM($J78:AN78)))","v":4.5681740687465346},{"$f":"IF(AO$4=$E78, $I78*AO$55,0) + IF(AO$4>$E78,MIN(AO78,$I78-SUM($J78:AO78)))","v":4.5681740687465346},{"$f":"IF(AP$4=$E78, $I78*AP$55,0) + IF(AP$4>$E78,MIN(AP78,$I78-SUM($J78:AP78)))","v":4.5681740687465346},{"$f":"IF(AQ$4=$E78, $I78*AQ$55,0) + IF(AQ$4>$E78,MIN(AQ78,$I78-SUM($J78:AQ78)))","v":4.5681740687465346},{"$f":"IF(AR$4=$E78, $I78*AR$55,0) + IF(AR$4>$E78,MIN(AR78,$I78-SUM($J78:AR78)))","v":4.5681740687465346},{"$f":"IF(AS$4=$E78, $I78*AS$55,0) + IF(AS$4>$E78,MIN(AS78,$I78-SUM($J78:AS78)))","v":4.5681740687465346},{"$f":"IF(AT$4=$E78, $I78*AT$55,0) + IF(AT$4>$E78,MIN(AT78,$I78-SUM($J78:AT78)))","v":4.5681740687465346},{"$f":"IF(AU$4=$E78, $I78*AU$55,0) + IF(AU$4>$E78,MIN(AU78,$I78-SUM($J78:AU78)))","v":4.5681740687465346}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E78)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,179.58715805818156,null,{"$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":5.3930077494949424},{"$f":"IF(Y$4=$E79, $I79*Y$55,0) + IF(Y$4>$E79,MIN(Y79,$I79-SUM($J79:Y79)))","v":5.3930077494949424},{"$f":"IF(Z$4=$E79, $I79*Z$55,0) + IF(Z$4>$E79,MIN(Z79,$I79-SUM($J79:Z79)))","v":5.3930077494949424},{"$f":"IF(AA$4=$E79, $I79*AA$55,0) + IF(AA$4>$E79,MIN(AA79,$I79-SUM($J79:AA79)))","v":5.3930077494949424},{"$f":"IF(AB$4=$E79, $I79*AB$55,0) + IF(AB$4>$E79,MIN(AB79,$I79-SUM($J79:AB79)))","v":5.3930077494949424},{"$f":"IF(AC$4=$E79, $I79*AC$55,0) + IF(AC$4>$E79,MIN(AC79,$I79-SUM($J79:AC79)))","v":5.3930077494949424},{"$f":"IF(AD$4=$E79, $I79*AD$55,0) + IF(AD$4>$E79,MIN(AD79,$I79-SUM($J79:AD79)))","v":5.3930077494949424},{"$f":"IF(AE$4=$E79, $I79*AE$55,0) + IF(AE$4>$E79,MIN(AE79,$I79-SUM($J79:AE79)))","v":5.3930077494949424},{"$f":"IF(AF$4=$E79, $I79*AF$55,0) + IF(AF$4>$E79,MIN(AF79,$I79-SUM($J79:AF79)))","v":5.3930077494949424},{"$f":"IF(AG$4=$E79, $I79*AG$55,0) + IF(AG$4>$E79,MIN(AG79,$I79-SUM($J79:AG79)))","v":5.3930077494949424},{"$f":"IF(AH$4=$E79, $I79*AH$55,0) + IF(AH$4>$E79,MIN(AH79,$I79-SUM($J79:AH79)))","v":5.3930077494949424},{"$f":"IF(AI$4=$E79, $I79*AI$55,0) + IF(AI$4>$E79,MIN(AI79,$I79-SUM($J79:AI79)))","v":5.3930077494949424},{"$f":"IF(AJ$4=$E79, $I79*AJ$55,0) + IF(AJ$4>$E79,MIN(AJ79,$I79-SUM($J79:AJ79)))","v":5.3930077494949424},{"$f":"IF(AK$4=$E79, $I79*AK$55,0) + IF(AK$4>$E79,MIN(AK79,$I79-SUM($J79:AK79)))","v":5.3930077494949424},{"$f":"IF(AL$4=$E79, $I79*AL$55,0) + IF(AL$4>$E79,MIN(AL79,$I79-SUM($J79:AL79)))","v":5.3930077494949424},{"$f":"IF(AM$4=$E79, $I79*AM$55,0) + IF(AM$4>$E79,MIN(AM79,$I79-SUM($J79:AM79)))","v":5.3930077494949424},{"$f":"IF(AN$4=$E79, $I79*AN$55,0) + IF(AN$4>$E79,MIN(AN79,$I79-SUM($J79:AN79)))","v":5.3930077494949424},{"$f":"IF(AO$4=$E79, $I79*AO$55,0) + IF(AO$4>$E79,MIN(AO79,$I79-SUM($J79:AO79)))","v":5.3930077494949424},{"$f":"IF(AP$4=$E79, $I79*AP$55,0) + IF(AP$4>$E79,MIN(AP79,$I79-SUM($J79:AP79)))","v":5.3930077494949424},{"$f":"IF(AQ$4=$E79, $I79*AQ$55,0) + IF(AQ$4>$E79,MIN(AQ79,$I79-SUM($J79:AQ79)))","v":5.3930077494949424},{"$f":"IF(AR$4=$E79, $I79*AR$55,0) + IF(AR$4>$E79,MIN(AR79,$I79-SUM($J79:AR79)))","v":5.3930077494949424},{"$f":"IF(AS$4=$E79, $I79*AS$55,0) + IF(AS$4>$E79,MIN(AS79,$I79-SUM($J79:AS79)))","v":5.3930077494949424},{"$f":"IF(AT$4=$E79, $I79*AT$55,0) + IF(AT$4>$E79,MIN(AT79,$I79-SUM($J79:AT79)))","v":5.3930077494949424},{"$f":"IF(AU$4=$E79, $I79*AU$55,0) + IF(AU$4>$E79,MIN(AU79,$I79-SUM($J79:AU79)))","v":5.3930077494949424}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E79)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,173.32006211906727,null,{"$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":5.2048066702422613},{"$f":"IF(Z$4=$E80, $I80*Z$55,0) + IF(Z$4>$E80,MIN(Z80,$I80-SUM($J80:Z80)))","v":5.2048066702422613},{"$f":"IF(AA$4=$E80, $I80*AA$55,0) + IF(AA$4>$E80,MIN(AA80,$I80-SUM($J80:AA80)))","v":5.2048066702422613},{"$f":"IF(AB$4=$E80, $I80*AB$55,0) + IF(AB$4>$E80,MIN(AB80,$I80-SUM($J80:AB80)))","v":5.2048066702422613},{"$f":"IF(AC$4=$E80, $I80*AC$55,0) + IF(AC$4>$E80,MIN(AC80,$I80-SUM($J80:AC80)))","v":5.2048066702422613},{"$f":"IF(AD$4=$E80, $I80*AD$55,0) + IF(AD$4>$E80,MIN(AD80,$I80-SUM($J80:AD80)))","v":5.2048066702422613},{"$f":"IF(AE$4=$E80, $I80*AE$55,0) + IF(AE$4>$E80,MIN(AE80,$I80-SUM($J80:AE80)))","v":5.2048066702422613},{"$f":"IF(AF$4=$E80, $I80*AF$55,0) + IF(AF$4>$E80,MIN(AF80,$I80-SUM($J80:AF80)))","v":5.2048066702422613},{"$f":"IF(AG$4=$E80, $I80*AG$55,0) + IF(AG$4>$E80,MIN(AG80,$I80-SUM($J80:AG80)))","v":5.2048066702422613},{"$f":"IF(AH$4=$E80, $I80*AH$55,0) + IF(AH$4>$E80,MIN(AH80,$I80-SUM($J80:AH80)))","v":5.2048066702422613},{"$f":"IF(AI$4=$E80, $I80*AI$55,0) + IF(AI$4>$E80,MIN(AI80,$I80-SUM($J80:AI80)))","v":5.2048066702422613},{"$f":"IF(AJ$4=$E80, $I80*AJ$55,0) + IF(AJ$4>$E80,MIN(AJ80,$I80-SUM($J80:AJ80)))","v":5.2048066702422613},{"$f":"IF(AK$4=$E80, $I80*AK$55,0) + IF(AK$4>$E80,MIN(AK80,$I80-SUM($J80:AK80)))","v":5.2048066702422613},{"$f":"IF(AL$4=$E80, $I80*AL$55,0) + IF(AL$4>$E80,MIN(AL80,$I80-SUM($J80:AL80)))","v":5.2048066702422613},{"$f":"IF(AM$4=$E80, $I80*AM$55,0) + IF(AM$4>$E80,MIN(AM80,$I80-SUM($J80:AM80)))","v":5.2048066702422613},{"$f":"IF(AN$4=$E80, $I80*AN$55,0) + IF(AN$4>$E80,MIN(AN80,$I80-SUM($J80:AN80)))","v":5.2048066702422613},{"$f":"IF(AO$4=$E80, $I80*AO$55,0) + IF(AO$4>$E80,MIN(AO80,$I80-SUM($J80:AO80)))","v":5.2048066702422613},{"$f":"IF(AP$4=$E80, $I80*AP$55,0) + IF(AP$4>$E80,MIN(AP80,$I80-SUM($J80:AP80)))","v":5.2048066702422613},{"$f":"IF(AQ$4=$E80, $I80*AQ$55,0) + IF(AQ$4>$E80,MIN(AQ80,$I80-SUM($J80:AQ80)))","v":5.2048066702422613},{"$f":"IF(AR$4=$E80, $I80*AR$55,0) + IF(AR$4>$E80,MIN(AR80,$I80-SUM($J80:AR80)))","v":5.2048066702422613},{"$f":"IF(AS$4=$E80, $I80*AS$55,0) + IF(AS$4>$E80,MIN(AS80,$I80-SUM($J80:AS80)))","v":5.2048066702422613},{"$f":"IF(AT$4=$E80, $I80*AT$55,0) + IF(AT$4>$E80,MIN(AT80,$I80-SUM($J80:AT80)))","v":5.2048066702422613},{"$f":"IF(AU$4=$E80, $I80*AU$55,0) + IF(AU$4>$E80,MIN(AU80,$I80-SUM($J80:AU80)))","v":5.2048066702422613}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E80)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,203.36386369721032,null,{"$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":6.1070229338501605},{"$f":"IF(AA$4=$E81, $I81*AA$55,0) + IF(AA$4>$E81,MIN(AA81,$I81-SUM($J81:AA81)))","v":6.1070229338501605},{"$f":"IF(AB$4=$E81, $I81*AB$55,0) + IF(AB$4>$E81,MIN(AB81,$I81-SUM($J81:AB81)))","v":6.1070229338501605},{"$f":"IF(AC$4=$E81, $I81*AC$55,0) + IF(AC$4>$E81,MIN(AC81,$I81-SUM($J81:AC81)))","v":6.1070229338501605},{"$f":"IF(AD$4=$E81, $I81*AD$55,0) + IF(AD$4>$E81,MIN(AD81,$I81-SUM($J81:AD81)))","v":6.1070229338501605},{"$f":"IF(AE$4=$E81, $I81*AE$55,0) + IF(AE$4>$E81,MIN(AE81,$I81-SUM($J81:AE81)))","v":6.1070229338501605},{"$f":"IF(AF$4=$E81, $I81*AF$55,0) + IF(AF$4>$E81,MIN(AF81,$I81-SUM($J81:AF81)))","v":6.1070229338501605},{"$f":"IF(AG$4=$E81, $I81*AG$55,0) + IF(AG$4>$E81,MIN(AG81,$I81-SUM($J81:AG81)))","v":6.1070229338501605},{"$f":"IF(AH$4=$E81, $I81*AH$55,0) + IF(AH$4>$E81,MIN(AH81,$I81-SUM($J81:AH81)))","v":6.1070229338501605},{"$f":"IF(AI$4=$E81, $I81*AI$55,0) + IF(AI$4>$E81,MIN(AI81,$I81-SUM($J81:AI81)))","v":6.1070229338501605},{"$f":"IF(AJ$4=$E81, $I81*AJ$55,0) + IF(AJ$4>$E81,MIN(AJ81,$I81-SUM($J81:AJ81)))","v":6.1070229338501605},{"$f":"IF(AK$4=$E81, $I81*AK$55,0) + IF(AK$4>$E81,MIN(AK81,$I81-SUM($J81:AK81)))","v":6.1070229338501605},{"$f":"IF(AL$4=$E81, $I81*AL$55,0) + IF(AL$4>$E81,MIN(AL81,$I81-SUM($J81:AL81)))","v":6.1070229338501605},{"$f":"IF(AM$4=$E81, $I81*AM$55,0) + IF(AM$4>$E81,MIN(AM81,$I81-SUM($J81:AM81)))","v":6.1070229338501605},{"$f":"IF(AN$4=$E81, $I81*AN$55,0) + IF(AN$4>$E81,MIN(AN81,$I81-SUM($J81:AN81)))","v":6.1070229338501605},{"$f":"IF(AO$4=$E81, $I81*AO$55,0) + IF(AO$4>$E81,MIN(AO81,$I81-SUM($J81:AO81)))","v":6.1070229338501605},{"$f":"IF(AP$4=$E81, $I81*AP$55,0) + IF(AP$4>$E81,MIN(AP81,$I81-SUM($J81:AP81)))","v":6.1070229338501605},{"$f":"IF(AQ$4=$E81, $I81*AQ$55,0) + IF(AQ$4>$E81,MIN(AQ81,$I81-SUM($J81:AQ81)))","v":6.1070229338501605},{"$f":"IF(AR$4=$E81, $I81*AR$55,0) + IF(AR$4>$E81,MIN(AR81,$I81-SUM($J81:AR81)))","v":6.1070229338501605},{"$f":"IF(AS$4=$E81, $I81*AS$55,0) + IF(AS$4>$E81,MIN(AS81,$I81-SUM($J81:AS81)))","v":6.1070229338501605},{"$f":"IF(AT$4=$E81, $I81*AT$55,0) + IF(AT$4>$E81,MIN(AT81,$I81-SUM($J81:AT81)))","v":6.1070229338501605},{"$f":"IF(AU$4=$E81, $I81*AU$55,0) + IF(AU$4>$E81,MIN(AU81,$I81-SUM($J81:AU81)))","v":6.1070229338501605}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E81)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,128.05389332658407,null,{"$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":3.8454622620595824},{"$f":"IF(AB$4=$E82, $I82*AB$55,0) + IF(AB$4>$E82,MIN(AB82,$I82-SUM($J82:AB82)))","v":3.8454622620595824},{"$f":"IF(AC$4=$E82, $I82*AC$55,0) + IF(AC$4>$E82,MIN(AC82,$I82-SUM($J82:AC82)))","v":3.8454622620595824},{"$f":"IF(AD$4=$E82, $I82*AD$55,0) + IF(AD$4>$E82,MIN(AD82,$I82-SUM($J82:AD82)))","v":3.8454622620595824},{"$f":"IF(AE$4=$E82, $I82*AE$55,0) + IF(AE$4>$E82,MIN(AE82,$I82-SUM($J82:AE82)))","v":3.8454622620595824},{"$f":"IF(AF$4=$E82, $I82*AF$55,0) + IF(AF$4>$E82,MIN(AF82,$I82-SUM($J82:AF82)))","v":3.8454622620595824},{"$f":"IF(AG$4=$E82, $I82*AG$55,0) + IF(AG$4>$E82,MIN(AG82,$I82-SUM($J82:AG82)))","v":3.8454622620595824},{"$f":"IF(AH$4=$E82, $I82*AH$55,0) + IF(AH$4>$E82,MIN(AH82,$I82-SUM($J82:AH82)))","v":3.8454622620595824},{"$f":"IF(AI$4=$E82, $I82*AI$55,0) + IF(AI$4>$E82,MIN(AI82,$I82-SUM($J82:AI82)))","v":3.8454622620595824},{"$f":"IF(AJ$4=$E82, $I82*AJ$55,0) + IF(AJ$4>$E82,MIN(AJ82,$I82-SUM($J82:AJ82)))","v":3.8454622620595824},{"$f":"IF(AK$4=$E82, $I82*AK$55,0) + IF(AK$4>$E82,MIN(AK82,$I82-SUM($J82:AK82)))","v":3.8454622620595824},{"$f":"IF(AL$4=$E82, $I82*AL$55,0) + IF(AL$4>$E82,MIN(AL82,$I82-SUM($J82:AL82)))","v":3.8454622620595824},{"$f":"IF(AM$4=$E82, $I82*AM$55,0) + IF(AM$4>$E82,MIN(AM82,$I82-SUM($J82:AM82)))","v":3.8454622620595824},{"$f":"IF(AN$4=$E82, $I82*AN$55,0) + IF(AN$4>$E82,MIN(AN82,$I82-SUM($J82:AN82)))","v":3.8454622620595824},{"$f":"IF(AO$4=$E82, $I82*AO$55,0) + IF(AO$4>$E82,MIN(AO82,$I82-SUM($J82:AO82)))","v":3.8454622620595824},{"$f":"IF(AP$4=$E82, $I82*AP$55,0) + IF(AP$4>$E82,MIN(AP82,$I82-SUM($J82:AP82)))","v":3.8454622620595824},{"$f":"IF(AQ$4=$E82, $I82*AQ$55,0) + IF(AQ$4>$E82,MIN(AQ82,$I82-SUM($J82:AQ82)))","v":3.8454622620595824},{"$f":"IF(AR$4=$E82, $I82*AR$55,0) + IF(AR$4>$E82,MIN(AR82,$I82-SUM($J82:AR82)))","v":3.8454622620595824},{"$f":"IF(AS$4=$E82, $I82*AS$55,0) + IF(AS$4>$E82,MIN(AS82,$I82-SUM($J82:AS82)))","v":3.8454622620595824},{"$f":"IF(AT$4=$E82, $I82*AT$55,0) + IF(AT$4>$E82,MIN(AT82,$I82-SUM($J82:AT82)))","v":3.8454622620595824},{"$f":"IF(AU$4=$E82, $I82*AU$55,0) + IF(AU$4>$E82,MIN(AU82,$I82-SUM($J82:AU82)))","v":3.8454622620595824}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E82)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,157.80709395436162,null,{"$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":4.7389517704012505},{"$f":"IF(AC$4=$E83, $I83*AC$55,0) + IF(AC$4>$E83,MIN(AC83,$I83-SUM($J83:AC83)))","v":4.7389517704012505},{"$f":"IF(AD$4=$E83, $I83*AD$55,0) + IF(AD$4>$E83,MIN(AD83,$I83-SUM($J83:AD83)))","v":4.7389517704012505},{"$f":"IF(AE$4=$E83, $I83*AE$55,0) + IF(AE$4>$E83,MIN(AE83,$I83-SUM($J83:AE83)))","v":4.7389517704012505},{"$f":"IF(AF$4=$E83, $I83*AF$55,0) + IF(AF$4>$E83,MIN(AF83,$I83-SUM($J83:AF83)))","v":4.7389517704012505},{"$f":"IF(AG$4=$E83, $I83*AG$55,0) + IF(AG$4>$E83,MIN(AG83,$I83-SUM($J83:AG83)))","v":4.7389517704012505},{"$f":"IF(AH$4=$E83, $I83*AH$55,0) + IF(AH$4>$E83,MIN(AH83,$I83-SUM($J83:AH83)))","v":4.7389517704012505},{"$f":"IF(AI$4=$E83, $I83*AI$55,0) + IF(AI$4>$E83,MIN(AI83,$I83-SUM($J83:AI83)))","v":4.7389517704012505},{"$f":"IF(AJ$4=$E83, $I83*AJ$55,0) + IF(AJ$4>$E83,MIN(AJ83,$I83-SUM($J83:AJ83)))","v":4.7389517704012505},{"$f":"IF(AK$4=$E83, $I83*AK$55,0) + IF(AK$4>$E83,MIN(AK83,$I83-SUM($J83:AK83)))","v":4.7389517704012505},{"$f":"IF(AL$4=$E83, $I83*AL$55,0) + IF(AL$4>$E83,MIN(AL83,$I83-SUM($J83:AL83)))","v":4.7389517704012505},{"$f":"IF(AM$4=$E83, $I83*AM$55,0) + IF(AM$4>$E83,MIN(AM83,$I83-SUM($J83:AM83)))","v":4.7389517704012505},{"$f":"IF(AN$4=$E83, $I83*AN$55,0) + IF(AN$4>$E83,MIN(AN83,$I83-SUM($J83:AN83)))","v":4.7389517704012505},{"$f":"IF(AO$4=$E83, $I83*AO$55,0) + IF(AO$4>$E83,MIN(AO83,$I83-SUM($J83:AO83)))","v":4.7389517704012505},{"$f":"IF(AP$4=$E83, $I83*AP$55,0) + IF(AP$4>$E83,MIN(AP83,$I83-SUM($J83:AP83)))","v":4.7389517704012505},{"$f":"IF(AQ$4=$E83, $I83*AQ$55,0) + IF(AQ$4>$E83,MIN(AQ83,$I83-SUM($J83:AQ83)))","v":4.7389517704012505},{"$f":"IF(AR$4=$E83, $I83*AR$55,0) + IF(AR$4>$E83,MIN(AR83,$I83-SUM($J83:AR83)))","v":4.7389517704012505},{"$f":"IF(AS$4=$E83, $I83*AS$55,0) + IF(AS$4>$E83,MIN(AS83,$I83-SUM($J83:AS83)))","v":4.7389517704012505},{"$f":"IF(AT$4=$E83, $I83*AT$55,0) + IF(AT$4>$E83,MIN(AT83,$I83-SUM($J83:AT83)))","v":4.7389517704012505},{"$f":"IF(AU$4=$E83, $I83*AU$55,0) + IF(AU$4>$E83,MIN(AU83,$I83-SUM($J83:AU83)))","v":4.7389517704012505}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E83)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,173.39101420035695,null,{"$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":5.2069373633740828},{"$f":"IF(AD$4=$E84, $I84*AD$55,0) + IF(AD$4>$E84,MIN(AD84,$I84-SUM($J84:AD84)))","v":5.2069373633740828},{"$f":"IF(AE$4=$E84, $I84*AE$55,0) + IF(AE$4>$E84,MIN(AE84,$I84-SUM($J84:AE84)))","v":5.2069373633740828},{"$f":"IF(AF$4=$E84, $I84*AF$55,0) + IF(AF$4>$E84,MIN(AF84,$I84-SUM($J84:AF84)))","v":5.2069373633740828},{"$f":"IF(AG$4=$E84, $I84*AG$55,0) + IF(AG$4>$E84,MIN(AG84,$I84-SUM($J84:AG84)))","v":5.2069373633740828},{"$f":"IF(AH$4=$E84, $I84*AH$55,0) + IF(AH$4>$E84,MIN(AH84,$I84-SUM($J84:AH84)))","v":5.2069373633740828},{"$f":"IF(AI$4=$E84, $I84*AI$55,0) + IF(AI$4>$E84,MIN(AI84,$I84-SUM($J84:AI84)))","v":5.2069373633740828},{"$f":"IF(AJ$4=$E84, $I84*AJ$55,0) + IF(AJ$4>$E84,MIN(AJ84,$I84-SUM($J84:AJ84)))","v":5.2069373633740828},{"$f":"IF(AK$4=$E84, $I84*AK$55,0) + IF(AK$4>$E84,MIN(AK84,$I84-SUM($J84:AK84)))","v":5.2069373633740828},{"$f":"IF(AL$4=$E84, $I84*AL$55,0) + IF(AL$4>$E84,MIN(AL84,$I84-SUM($J84:AL84)))","v":5.2069373633740828},{"$f":"IF(AM$4=$E84, $I84*AM$55,0) + IF(AM$4>$E84,MIN(AM84,$I84-SUM($J84:AM84)))","v":5.2069373633740828},{"$f":"IF(AN$4=$E84, $I84*AN$55,0) + IF(AN$4>$E84,MIN(AN84,$I84-SUM($J84:AN84)))","v":5.2069373633740828},{"$f":"IF(AO$4=$E84, $I84*AO$55,0) + IF(AO$4>$E84,MIN(AO84,$I84-SUM($J84:AO84)))","v":5.2069373633740828},{"$f":"IF(AP$4=$E84, $I84*AP$55,0) + IF(AP$4>$E84,MIN(AP84,$I84-SUM($J84:AP84)))","v":5.2069373633740828},{"$f":"IF(AQ$4=$E84, $I84*AQ$55,0) + IF(AQ$4>$E84,MIN(AQ84,$I84-SUM($J84:AQ84)))","v":5.2069373633740828},{"$f":"IF(AR$4=$E84, $I84*AR$55,0) + IF(AR$4>$E84,MIN(AR84,$I84-SUM($J84:AR84)))","v":5.2069373633740828},{"$f":"IF(AS$4=$E84, $I84*AS$55,0) + IF(AS$4>$E84,MIN(AS84,$I84-SUM($J84:AS84)))","v":5.2069373633740828},{"$f":"IF(AT$4=$E84, $I84*AT$55,0) + IF(AT$4>$E84,MIN(AT84,$I84-SUM($J84:AT84)))","v":5.2069373633740828},{"$f":"IF(AU$4=$E84, $I84*AU$55,0) + IF(AU$4>$E84,MIN(AU84,$I84-SUM($J84:AU84)))","v":5.2069373633740828}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E84)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,158.41065966088121,null,{"$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":4.7570768666931302},{"$f":"IF(AE$4=$E85, $I85*AE$55,0) + IF(AE$4>$E85,MIN(AE85,$I85-SUM($J85:AE85)))","v":4.7570768666931302},{"$f":"IF(AF$4=$E85, $I85*AF$55,0) + IF(AF$4>$E85,MIN(AF85,$I85-SUM($J85:AF85)))","v":4.7570768666931302},{"$f":"IF(AG$4=$E85, $I85*AG$55,0) + IF(AG$4>$E85,MIN(AG85,$I85-SUM($J85:AG85)))","v":4.7570768666931302},{"$f":"IF(AH$4=$E85, $I85*AH$55,0) + IF(AH$4>$E85,MIN(AH85,$I85-SUM($J85:AH85)))","v":4.7570768666931302},{"$f":"IF(AI$4=$E85, $I85*AI$55,0) + IF(AI$4>$E85,MIN(AI85,$I85-SUM($J85:AI85)))","v":4.7570768666931302},{"$f":"IF(AJ$4=$E85, $I85*AJ$55,0) + IF(AJ$4>$E85,MIN(AJ85,$I85-SUM($J85:AJ85)))","v":4.7570768666931302},{"$f":"IF(AK$4=$E85, $I85*AK$55,0) + IF(AK$4>$E85,MIN(AK85,$I85-SUM($J85:AK85)))","v":4.7570768666931302},{"$f":"IF(AL$4=$E85, $I85*AL$55,0) + IF(AL$4>$E85,MIN(AL85,$I85-SUM($J85:AL85)))","v":4.7570768666931302},{"$f":"IF(AM$4=$E85, $I85*AM$55,0) + IF(AM$4>$E85,MIN(AM85,$I85-SUM($J85:AM85)))","v":4.7570768666931302},{"$f":"IF(AN$4=$E85, $I85*AN$55,0) + IF(AN$4>$E85,MIN(AN85,$I85-SUM($J85:AN85)))","v":4.7570768666931302},{"$f":"IF(AO$4=$E85, $I85*AO$55,0) + IF(AO$4>$E85,MIN(AO85,$I85-SUM($J85:AO85)))","v":4.7570768666931302},{"$f":"IF(AP$4=$E85, $I85*AP$55,0) + IF(AP$4>$E85,MIN(AP85,$I85-SUM($J85:AP85)))","v":4.7570768666931302},{"$f":"IF(AQ$4=$E85, $I85*AQ$55,0) + IF(AQ$4>$E85,MIN(AQ85,$I85-SUM($J85:AQ85)))","v":4.7570768666931302},{"$f":"IF(AR$4=$E85, $I85*AR$55,0) + IF(AR$4>$E85,MIN(AR85,$I85-SUM($J85:AR85)))","v":4.7570768666931302},{"$f":"IF(AS$4=$E85, $I85*AS$55,0) + IF(AS$4>$E85,MIN(AS85,$I85-SUM($J85:AS85)))","v":4.7570768666931302},{"$f":"IF(AT$4=$E85, $I85*AT$55,0) + IF(AT$4>$E85,MIN(AT85,$I85-SUM($J85:AT85)))","v":4.7570768666931302},{"$f":"IF(AU$4=$E85, $I85*AU$55,0) + IF(AU$4>$E85,MIN(AU85,$I85-SUM($J85:AU85)))","v":4.7570768666931302}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E85)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,153.73959941493774,null,{"$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":4.6168047872353686},{"$f":"IF(AF$4=$E86, $I86*AF$55,0) + IF(AF$4>$E86,MIN(AF86,$I86-SUM($J86:AF86)))","v":4.6168047872353686},{"$f":"IF(AG$4=$E86, $I86*AG$55,0) + IF(AG$4>$E86,MIN(AG86,$I86-SUM($J86:AG86)))","v":4.6168047872353686},{"$f":"IF(AH$4=$E86, $I86*AH$55,0) + IF(AH$4>$E86,MIN(AH86,$I86-SUM($J86:AH86)))","v":4.6168047872353686},{"$f":"IF(AI$4=$E86, $I86*AI$55,0) + IF(AI$4>$E86,MIN(AI86,$I86-SUM($J86:AI86)))","v":4.6168047872353686},{"$f":"IF(AJ$4=$E86, $I86*AJ$55,0) + IF(AJ$4>$E86,MIN(AJ86,$I86-SUM($J86:AJ86)))","v":4.6168047872353686},{"$f":"IF(AK$4=$E86, $I86*AK$55,0) + IF(AK$4>$E86,MIN(AK86,$I86-SUM($J86:AK86)))","v":4.6168047872353686},{"$f":"IF(AL$4=$E86, $I86*AL$55,0) + IF(AL$4>$E86,MIN(AL86,$I86-SUM($J86:AL86)))","v":4.6168047872353686},{"$f":"IF(AM$4=$E86, $I86*AM$55,0) + IF(AM$4>$E86,MIN(AM86,$I86-SUM($J86:AM86)))","v":4.6168047872353686},{"$f":"IF(AN$4=$E86, $I86*AN$55,0) + IF(AN$4>$E86,MIN(AN86,$I86-SUM($J86:AN86)))","v":4.6168047872353686},{"$f":"IF(AO$4=$E86, $I86*AO$55,0) + IF(AO$4>$E86,MIN(AO86,$I86-SUM($J86:AO86)))","v":4.6168047872353686},{"$f":"IF(AP$4=$E86, $I86*AP$55,0) + IF(AP$4>$E86,MIN(AP86,$I86-SUM($J86:AP86)))","v":4.6168047872353686},{"$f":"IF(AQ$4=$E86, $I86*AQ$55,0) + IF(AQ$4>$E86,MIN(AQ86,$I86-SUM($J86:AQ86)))","v":4.6168047872353686},{"$f":"IF(AR$4=$E86, $I86*AR$55,0) + IF(AR$4>$E86,MIN(AR86,$I86-SUM($J86:AR86)))","v":4.6168047872353686},{"$f":"IF(AS$4=$E86, $I86*AS$55,0) + IF(AS$4>$E86,MIN(AS86,$I86-SUM($J86:AS86)))","v":4.6168047872353686},{"$f":"IF(AT$4=$E86, $I86*AT$55,0) + IF(AT$4>$E86,MIN(AT86,$I86-SUM($J86:AT86)))","v":4.6168047872353686},{"$f":"IF(AU$4=$E86, $I86*AU$55,0) + IF(AU$4>$E86,MIN(AU86,$I86-SUM($J86:AU86)))","v":4.6168047872353686}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E86)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,189.52738762176125,null,{"$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":5.6915131417946325},{"$f":"IF(AG$4=$E87, $I87*AG$55,0) + IF(AG$4>$E87,MIN(AG87,$I87-SUM($J87:AG87)))","v":5.6915131417946325},{"$f":"IF(AH$4=$E87, $I87*AH$55,0) + IF(AH$4>$E87,MIN(AH87,$I87-SUM($J87:AH87)))","v":5.6915131417946325},{"$f":"IF(AI$4=$E87, $I87*AI$55,0) + IF(AI$4>$E87,MIN(AI87,$I87-SUM($J87:AI87)))","v":5.6915131417946325},{"$f":"IF(AJ$4=$E87, $I87*AJ$55,0) + IF(AJ$4>$E87,MIN(AJ87,$I87-SUM($J87:AJ87)))","v":5.6915131417946325},{"$f":"IF(AK$4=$E87, $I87*AK$55,0) + IF(AK$4>$E87,MIN(AK87,$I87-SUM($J87:AK87)))","v":5.6915131417946325},{"$f":"IF(AL$4=$E87, $I87*AL$55,0) + IF(AL$4>$E87,MIN(AL87,$I87-SUM($J87:AL87)))","v":5.6915131417946325},{"$f":"IF(AM$4=$E87, $I87*AM$55,0) + IF(AM$4>$E87,MIN(AM87,$I87-SUM($J87:AM87)))","v":5.6915131417946325},{"$f":"IF(AN$4=$E87, $I87*AN$55,0) + IF(AN$4>$E87,MIN(AN87,$I87-SUM($J87:AN87)))","v":5.6915131417946325},{"$f":"IF(AO$4=$E87, $I87*AO$55,0) + IF(AO$4>$E87,MIN(AO87,$I87-SUM($J87:AO87)))","v":5.6915131417946325},{"$f":"IF(AP$4=$E87, $I87*AP$55,0) + IF(AP$4>$E87,MIN(AP87,$I87-SUM($J87:AP87)))","v":5.6915131417946325},{"$f":"IF(AQ$4=$E87, $I87*AQ$55,0) + IF(AQ$4>$E87,MIN(AQ87,$I87-SUM($J87:AQ87)))","v":5.6915131417946325},{"$f":"IF(AR$4=$E87, $I87*AR$55,0) + IF(AR$4>$E87,MIN(AR87,$I87-SUM($J87:AR87)))","v":5.6915131417946325},{"$f":"IF(AS$4=$E87, $I87*AS$55,0) + IF(AS$4>$E87,MIN(AS87,$I87-SUM($J87:AS87)))","v":5.6915131417946325},{"$f":"IF(AT$4=$E87, $I87*AT$55,0) + IF(AT$4>$E87,MIN(AT87,$I87-SUM($J87:AT87)))","v":5.6915131417946325},{"$f":"IF(AU$4=$E87, $I87*AU$55,0) + IF(AU$4>$E87,MIN(AU87,$I87-SUM($J87:AU87)))","v":5.6915131417946325}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E87)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,198.81414272608728,null,{"$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":5.9703946764590778},{"$f":"IF(AH$4=$E88, $I88*AH$55,0) + IF(AH$4>$E88,MIN(AH88,$I88-SUM($J88:AH88)))","v":5.9703946764590778},{"$f":"IF(AI$4=$E88, $I88*AI$55,0) + IF(AI$4>$E88,MIN(AI88,$I88-SUM($J88:AI88)))","v":5.9703946764590778},{"$f":"IF(AJ$4=$E88, $I88*AJ$55,0) + IF(AJ$4>$E88,MIN(AJ88,$I88-SUM($J88:AJ88)))","v":5.9703946764590778},{"$f":"IF(AK$4=$E88, $I88*AK$55,0) + IF(AK$4>$E88,MIN(AK88,$I88-SUM($J88:AK88)))","v":5.9703946764590778},{"$f":"IF(AL$4=$E88, $I88*AL$55,0) + IF(AL$4>$E88,MIN(AL88,$I88-SUM($J88:AL88)))","v":5.9703946764590778},{"$f":"IF(AM$4=$E88, $I88*AM$55,0) + IF(AM$4>$E88,MIN(AM88,$I88-SUM($J88:AM88)))","v":5.9703946764590778},{"$f":"IF(AN$4=$E88, $I88*AN$55,0) + IF(AN$4>$E88,MIN(AN88,$I88-SUM($J88:AN88)))","v":5.9703946764590778},{"$f":"IF(AO$4=$E88, $I88*AO$55,0) + IF(AO$4>$E88,MIN(AO88,$I88-SUM($J88:AO88)))","v":5.9703946764590778},{"$f":"IF(AP$4=$E88, $I88*AP$55,0) + IF(AP$4>$E88,MIN(AP88,$I88-SUM($J88:AP88)))","v":5.9703946764590778},{"$f":"IF(AQ$4=$E88, $I88*AQ$55,0) + IF(AQ$4>$E88,MIN(AQ88,$I88-SUM($J88:AQ88)))","v":5.9703946764590778},{"$f":"IF(AR$4=$E88, $I88*AR$55,0) + IF(AR$4>$E88,MIN(AR88,$I88-SUM($J88:AR88)))","v":5.9703946764590778},{"$f":"IF(AS$4=$E88, $I88*AS$55,0) + IF(AS$4>$E88,MIN(AS88,$I88-SUM($J88:AS88)))","v":5.9703946764590778},{"$f":"IF(AT$4=$E88, $I88*AT$55,0) + IF(AT$4>$E88,MIN(AT88,$I88-SUM($J88:AT88)))","v":5.9703946764590778},{"$f":"IF(AU$4=$E88, $I88*AU$55,0) + IF(AU$4>$E88,MIN(AU88,$I88-SUM($J88:AU88)))","v":5.9703946764590778}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E88)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,203.50779726060745,null,{"$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":6.1113452630813052},{"$f":"IF(AI$4=$E89, $I89*AI$55,0) + IF(AI$4>$E89,MIN(AI89,$I89-SUM($J89:AI89)))","v":6.1113452630813052},{"$f":"IF(AJ$4=$E89, $I89*AJ$55,0) + IF(AJ$4>$E89,MIN(AJ89,$I89-SUM($J89:AJ89)))","v":6.1113452630813052},{"$f":"IF(AK$4=$E89, $I89*AK$55,0) + IF(AK$4>$E89,MIN(AK89,$I89-SUM($J89:AK89)))","v":6.1113452630813052},{"$f":"IF(AL$4=$E89, $I89*AL$55,0) + IF(AL$4>$E89,MIN(AL89,$I89-SUM($J89:AL89)))","v":6.1113452630813052},{"$f":"IF(AM$4=$E89, $I89*AM$55,0) + IF(AM$4>$E89,MIN(AM89,$I89-SUM($J89:AM89)))","v":6.1113452630813052},{"$f":"IF(AN$4=$E89, $I89*AN$55,0) + IF(AN$4>$E89,MIN(AN89,$I89-SUM($J89:AN89)))","v":6.1113452630813052},{"$f":"IF(AO$4=$E89, $I89*AO$55,0) + IF(AO$4>$E89,MIN(AO89,$I89-SUM($J89:AO89)))","v":6.1113452630813052},{"$f":"IF(AP$4=$E89, $I89*AP$55,0) + IF(AP$4>$E89,MIN(AP89,$I89-SUM($J89:AP89)))","v":6.1113452630813052},{"$f":"IF(AQ$4=$E89, $I89*AQ$55,0) + IF(AQ$4>$E89,MIN(AQ89,$I89-SUM($J89:AQ89)))","v":6.1113452630813052},{"$f":"IF(AR$4=$E89, $I89*AR$55,0) + IF(AR$4>$E89,MIN(AR89,$I89-SUM($J89:AR89)))","v":6.1113452630813052},{"$f":"IF(AS$4=$E89, $I89*AS$55,0) + IF(AS$4>$E89,MIN(AS89,$I89-SUM($J89:AS89)))","v":6.1113452630813052},{"$f":"IF(AT$4=$E89, $I89*AT$55,0) + IF(AT$4>$E89,MIN(AT89,$I89-SUM($J89:AT89)))","v":6.1113452630813052},{"$f":"IF(AU$4=$E89, $I89*AU$55,0) + IF(AU$4>$E89,MIN(AU89,$I89-SUM($J89:AU89)))","v":6.1113452630813052}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E89)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,221.25861676212187,null,{"$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":6.644402905769426},{"$f":"IF(AJ$4=$E90, $I90*AJ$55,0) + IF(AJ$4>$E90,MIN(AJ90,$I90-SUM($J90:AJ90)))","v":6.644402905769426},{"$f":"IF(AK$4=$E90, $I90*AK$55,0) + IF(AK$4>$E90,MIN(AK90,$I90-SUM($J90:AK90)))","v":6.644402905769426},{"$f":"IF(AL$4=$E90, $I90*AL$55,0) + IF(AL$4>$E90,MIN(AL90,$I90-SUM($J90:AL90)))","v":6.644402905769426},{"$f":"IF(AM$4=$E90, $I90*AM$55,0) + IF(AM$4>$E90,MIN(AM90,$I90-SUM($J90:AM90)))","v":6.644402905769426},{"$f":"IF(AN$4=$E90, $I90*AN$55,0) + IF(AN$4>$E90,MIN(AN90,$I90-SUM($J90:AN90)))","v":6.644402905769426},{"$f":"IF(AO$4=$E90, $I90*AO$55,0) + IF(AO$4>$E90,MIN(AO90,$I90-SUM($J90:AO90)))","v":6.644402905769426},{"$f":"IF(AP$4=$E90, $I90*AP$55,0) + IF(AP$4>$E90,MIN(AP90,$I90-SUM($J90:AP90)))","v":6.644402905769426},{"$f":"IF(AQ$4=$E90, $I90*AQ$55,0) + IF(AQ$4>$E90,MIN(AQ90,$I90-SUM($J90:AQ90)))","v":6.644402905769426},{"$f":"IF(AR$4=$E90, $I90*AR$55,0) + IF(AR$4>$E90,MIN(AR90,$I90-SUM($J90:AR90)))","v":6.644402905769426},{"$f":"IF(AS$4=$E90, $I90*AS$55,0) + IF(AS$4>$E90,MIN(AS90,$I90-SUM($J90:AS90)))","v":6.644402905769426},{"$f":"IF(AT$4=$E90, $I90*AT$55,0) + IF(AT$4>$E90,MIN(AT90,$I90-SUM($J90:AT90)))","v":6.644402905769426},{"$f":"IF(AU$4=$E90, $I90*AU$55,0) + IF(AU$4>$E90,MIN(AU90,$I90-SUM($J90:AU90)))","v":6.644402905769426}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E90)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E91)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E92)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E93)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E94)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E95)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E96)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E97)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E98)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E99)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E100)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$65:E101)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,0,null,{"$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,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$65:E102)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E103, $I103*J$55,0) + IF(J$4>$E103,MIN(J103,$I103-SUM($J103:J103)))","v":0},{"$f":"IF(K$4=$E103, $I103*K$55,0) + IF(K$4>$E103,MIN(K103,$I103-SUM($J103:K103)))","v":0},{"$f":"IF(L$4=$E103, $I103*L$55,0) + IF(L$4>$E103,MIN(L103,$I103-SUM($J103:L103)))","v":0},{"$f":"IF(M$4=$E103, $I103*M$55,0) + IF(M$4>$E103,MIN(M103,$I103-SUM($J103:M103)))","v":0},{"$f":"IF(N$4=$E103, $I103*N$55,0) + IF(N$4>$E103,MIN(N103,$I103-SUM($J103:N103)))","v":0},{"$f":"IF(O$4=$E103, $I103*O$55,0) + IF(O$4>$E103,MIN(O103,$I103-SUM($J103:O103)))","v":0},{"$f":"IF(P$4=$E103, $I103*P$55,0) + IF(P$4>$E103,MIN(P103,$I103-SUM($J103:P103)))","v":0},{"$f":"IF(Q$4=$E103, $I103*Q$55,0) + IF(Q$4>$E103,MIN(Q103,$I103-SUM($J103:Q103)))","v":0},{"$f":"IF(R$4=$E103, $I103*R$55,0) + IF(R$4>$E103,MIN(R103,$I103-SUM($J103:R103)))","v":0},{"$f":"IF(S$4=$E103, $I103*S$55,0) + IF(S$4>$E103,MIN(S103,$I103-SUM($J103:S103)))","v":0},{"$f":"IF(T$4=$E103, $I103*T$55,0) + IF(T$4>$E103,MIN(T103,$I103-SUM($J103:T103)))","v":0},{"$f":"IF(U$4=$E103, $I103*U$55,0) + IF(U$4>$E103,MIN(U103,$I103-SUM($J103:U103)))","v":0},{"$f":"IF(V$4=$E103, $I103*V$55,0) + IF(V$4>$E103,MIN(V103,$I103-SUM($J103:V103)))","v":0},{"$f":"IF(W$4=$E103, $I103*W$55,0) + IF(W$4>$E103,MIN(W103,$I103-SUM($J103:W103)))","v":0},{"$f":"IF(X$4=$E103, $I103*X$55,0) + IF(X$4>$E103,MIN(X103,$I103-SUM($J103:X103)))","v":0},{"$f":"IF(Y$4=$E103, $I103*Y$55,0) + IF(Y$4>$E103,MIN(Y103,$I103-SUM($J103:Y103)))","v":0},{"$f":"IF(Z$4=$E103, $I103*Z$55,0) + IF(Z$4>$E103,MIN(Z103,$I103-SUM($J103:Z103)))","v":0},{"$f":"IF(AA$4=$E103, $I103*AA$55,0) + IF(AA$4>$E103,MIN(AA103,$I103-SUM($J103:AA103)))","v":0},{"$f":"IF(AB$4=$E103, $I103*AB$55,0) + IF(AB$4>$E103,MIN(AB103,$I103-SUM($J103:AB103)))","v":0},{"$f":"IF(AC$4=$E103, $I103*AC$55,0) + IF(AC$4>$E103,MIN(AC103,$I103-SUM($J103:AC103)))","v":0},{"$f":"IF(AD$4=$E103, $I103*AD$55,0) + IF(AD$4>$E103,MIN(AD103,$I103-SUM($J103:AD103)))","v":0},{"$f":"IF(AE$4=$E103, $I103*AE$55,0) + IF(AE$4>$E103,MIN(AE103,$I103-SUM($J103:AE103)))","v":0},{"$f":"IF(AF$4=$E103, $I103*AF$55,0) + IF(AF$4>$E103,MIN(AF103,$I103-SUM($J103:AF103)))","v":0},{"$f":"IF(AG$4=$E103, $I103*AG$55,0) + IF(AG$4>$E103,MIN(AG103,$I103-SUM($J103:AG103)))","v":0},{"$f":"IF(AH$4=$E103, $I103*AH$55,0) + IF(AH$4>$E103,MIN(AH103,$I103-SUM($J103:AH103)))","v":0},{"$f":"IF(AI$4=$E103, $I103*AI$55,0) + IF(AI$4>$E103,MIN(AI103,$I103-SUM($J103:AI103)))","v":0},{"$f":"IF(AJ$4=$E103, $I103*AJ$55,0) + IF(AJ$4>$E103,MIN(AJ103,$I103-SUM($J103:AJ103)))","v":0},{"$f":"IF(AK$4=$E103, $I103*AK$55,0) + IF(AK$4>$E103,MIN(AK103,$I103-SUM($J103:AK103)))","v":0},{"$f":"IF(AL$4=$E103, $I103*AL$55,0) + IF(AL$4>$E103,MIN(AL103,$I103-SUM($J103:AL103)))","v":0},{"$f":"IF(AM$4=$E103, $I103*AM$55,0) + IF(AM$4>$E103,MIN(AM103,$I103-SUM($J103:AM103)))","v":0},{"$f":"IF(AN$4=$E103, $I103*AN$55,0) + IF(AN$4>$E103,MIN(AN103,$I103-SUM($J103:AN103)))","v":0},{"$f":"IF(AO$4=$E103, $I103*AO$55,0) + IF(AO$4>$E103,MIN(AO103,$I103-SUM($J103:AO103)))","v":0},{"$f":"IF(AP$4=$E103, $I103*AP$55,0) + IF(AP$4>$E103,MIN(AP103,$I103-SUM($J103:AP103)))","v":0},{"$f":"IF(AQ$4=$E103, $I103*AQ$55,0) + IF(AQ$4>$E103,MIN(AQ103,$I103-SUM($J103:AQ103)))","v":0},{"$f":"IF(AR$4=$E103, $I103*AR$55,0) + IF(AR$4>$E103,MIN(AR103,$I103-SUM($J103:AR103)))","v":0},{"$f":"IF(AS$4=$E103, $I103*AS$55,0) + IF(AS$4>$E103,MIN(AS103,$I103-SUM($J103:AS103)))","v":0},{"$f":"IF(AT$4=$E103, $I103*AT$55,0) + IF(AT$4>$E103,MIN(AT103,$I103-SUM($J103:AT103)))","v":0},{"$f":"IF(AU$4=$E103, $I103*AU$55,0) + IF(AU$4>$E103,MIN(AU103,$I103-SUM($J103:AU103)))","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$109:E109)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E110,$K$4:$AV$4,0))","v":28.526000944534815},null,{"$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":1.4263000472267409},{"$f":"IF(L$4=$E110, $I110*L$57,0) + IF(L$4>$E110,MIN(L110,$I110-SUM($J110:L110)))","v":1.4263000472267409},{"$f":"IF(M$4=$E110, $I110*M$57,0) + IF(M$4>$E110,MIN(M110,$I110-SUM($J110:M110)))","v":1.4263000472267409},{"$f":"IF(N$4=$E110, $I110*N$57,0) + IF(N$4>$E110,MIN(N110,$I110-SUM($J110:N110)))","v":1.4263000472267409},{"$f":"IF(O$4=$E110, $I110*O$57,0) + IF(O$4>$E110,MIN(O110,$I110-SUM($J110:O110)))","v":1.4263000472267409},{"$f":"IF(P$4=$E110, $I110*P$57,0) + IF(P$4>$E110,MIN(P110,$I110-SUM($J110:P110)))","v":1.4263000472267409},{"$f":"IF(Q$4=$E110, $I110*Q$57,0) + IF(Q$4>$E110,MIN(Q110,$I110-SUM($J110:Q110)))","v":1.4263000472267409},{"$f":"IF(R$4=$E110, $I110*R$57,0) + IF(R$4>$E110,MIN(R110,$I110-SUM($J110:R110)))","v":1.4263000472267409},{"$f":"IF(S$4=$E110, $I110*S$57,0) + IF(S$4>$E110,MIN(S110,$I110-SUM($J110:S110)))","v":1.4263000472267409},{"$f":"IF(T$4=$E110, $I110*T$57,0) + IF(T$4>$E110,MIN(T110,$I110-SUM($J110:T110)))","v":1.4263000472267409},{"$f":"IF(U$4=$E110, $I110*U$57,0) + IF(U$4>$E110,MIN(U110,$I110-SUM($J110:U110)))","v":1.4263000472267409},{"$f":"IF(V$4=$E110, $I110*V$57,0) + IF(V$4>$E110,MIN(V110,$I110-SUM($J110:V110)))","v":1.4263000472267409},{"$f":"IF(W$4=$E110, $I110*W$57,0) + IF(W$4>$E110,MIN(W110,$I110-SUM($J110:W110)))","v":1.4263000472267409},{"$f":"IF(X$4=$E110, $I110*X$57,0) + IF(X$4>$E110,MIN(X110,$I110-SUM($J110:X110)))","v":1.4263000472267409},{"$f":"IF(Y$4=$E110, $I110*Y$57,0) + IF(Y$4>$E110,MIN(Y110,$I110-SUM($J110:Y110)))","v":1.4263000472267409},{"$f":"IF(Z$4=$E110, $I110*Z$57,0) + IF(Z$4>$E110,MIN(Z110,$I110-SUM($J110:Z110)))","v":1.4263000472267409},{"$f":"IF(AA$4=$E110, $I110*AA$57,0) + IF(AA$4>$E110,MIN(AA110,$I110-SUM($J110:AA110)))","v":1.4263000472267409},{"$f":"IF(AB$4=$E110, $I110*AB$57,0) + IF(AB$4>$E110,MIN(AB110,$I110-SUM($J110:AB110)))","v":1.4263000472267409},{"$f":"IF(AC$4=$E110, $I110*AC$57,0) + IF(AC$4>$E110,MIN(AC110,$I110-SUM($J110:AC110)))","v":1.4263000472267409},{"$f":"IF(AD$4=$E110, $I110*AD$57,0) + IF(AD$4>$E110,MIN(AD110,$I110-SUM($J110:AD110)))","v":1.4263000472267409},{"$f":"IF(AE$4=$E110, $I110*AE$57,0) + IF(AE$4>$E110,MIN(AE110,$I110-SUM($J110:AE110)))","v":1.0658141036401503E-14},{"$f":"IF(AF$4=$E110, $I110*AF$57,0) + IF(AF$4>$E110,MIN(AF110,$I110-SUM($J110:AF110)))","v":0},{"$f":"IF(AG$4=$E110, $I110*AG$57,0) + IF(AG$4>$E110,MIN(AG110,$I110-SUM($J110:AG110)))","v":0},{"$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$109:E110)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E111,$K$4:$AV$4,0))","v":69.833132182400178},null,{"$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":3.491656609120009},{"$f":"IF(M$4=$E111, $I111*M$57,0) + IF(M$4>$E111,MIN(M111,$I111-SUM($J111:M111)))","v":3.491656609120009},{"$f":"IF(N$4=$E111, $I111*N$57,0) + IF(N$4>$E111,MIN(N111,$I111-SUM($J111:N111)))","v":3.491656609120009},{"$f":"IF(O$4=$E111, $I111*O$57,0) + IF(O$4>$E111,MIN(O111,$I111-SUM($J111:O111)))","v":3.491656609120009},{"$f":"IF(P$4=$E111, $I111*P$57,0) + IF(P$4>$E111,MIN(P111,$I111-SUM($J111:P111)))","v":3.491656609120009},{"$f":"IF(Q$4=$E111, $I111*Q$57,0) + IF(Q$4>$E111,MIN(Q111,$I111-SUM($J111:Q111)))","v":3.491656609120009},{"$f":"IF(R$4=$E111, $I111*R$57,0) + IF(R$4>$E111,MIN(R111,$I111-SUM($J111:R111)))","v":3.491656609120009},{"$f":"IF(S$4=$E111, $I111*S$57,0) + IF(S$4>$E111,MIN(S111,$I111-SUM($J111:S111)))","v":3.491656609120009},{"$f":"IF(T$4=$E111, $I111*T$57,0) + IF(T$4>$E111,MIN(T111,$I111-SUM($J111:T111)))","v":3.491656609120009},{"$f":"IF(U$4=$E111, $I111*U$57,0) + IF(U$4>$E111,MIN(U111,$I111-SUM($J111:U111)))","v":3.491656609120009},{"$f":"IF(V$4=$E111, $I111*V$57,0) + IF(V$4>$E111,MIN(V111,$I111-SUM($J111:V111)))","v":3.491656609120009},{"$f":"IF(W$4=$E111, $I111*W$57,0) + IF(W$4>$E111,MIN(W111,$I111-SUM($J111:W111)))","v":3.491656609120009},{"$f":"IF(X$4=$E111, $I111*X$57,0) + IF(X$4>$E111,MIN(X111,$I111-SUM($J111:X111)))","v":3.491656609120009},{"$f":"IF(Y$4=$E111, $I111*Y$57,0) + IF(Y$4>$E111,MIN(Y111,$I111-SUM($J111:Y111)))","v":3.491656609120009},{"$f":"IF(Z$4=$E111, $I111*Z$57,0) + IF(Z$4>$E111,MIN(Z111,$I111-SUM($J111:Z111)))","v":3.491656609120009},{"$f":"IF(AA$4=$E111, $I111*AA$57,0) + IF(AA$4>$E111,MIN(AA111,$I111-SUM($J111:AA111)))","v":3.491656609120009},{"$f":"IF(AB$4=$E111, $I111*AB$57,0) + IF(AB$4>$E111,MIN(AB111,$I111-SUM($J111:AB111)))","v":3.491656609120009},{"$f":"IF(AC$4=$E111, $I111*AC$57,0) + IF(AC$4>$E111,MIN(AC111,$I111-SUM($J111:AC111)))","v":3.491656609120009},{"$f":"IF(AD$4=$E111, $I111*AD$57,0) + IF(AD$4>$E111,MIN(AD111,$I111-SUM($J111:AD111)))","v":3.491656609120009},{"$f":"IF(AE$4=$E111, $I111*AE$57,0) + IF(AE$4>$E111,MIN(AE111,$I111-SUM($J111:AE111)))","v":3.491656609120009},{"$f":"IF(AF$4=$E111, $I111*AF$57,0) + IF(AF$4>$E111,MIN(AF111,$I111-SUM($J111:AF111)))","v":0},{"$f":"IF(AG$4=$E111, $I111*AG$57,0) + IF(AG$4>$E111,MIN(AG111,$I111-SUM($J111:AG111)))","v":0},{"$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$109:E111)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,144.48234244634517,null,{"$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":7.2241171223172591},{"$f":"IF(N$4=$E112, $I112*N$57,0) + IF(N$4>$E112,MIN(N112,$I112-SUM($J112:N112)))","v":7.2241171223172591},{"$f":"IF(O$4=$E112, $I112*O$57,0) + IF(O$4>$E112,MIN(O112,$I112-SUM($J112:O112)))","v":7.2241171223172591},{"$f":"IF(P$4=$E112, $I112*P$57,0) + IF(P$4>$E112,MIN(P112,$I112-SUM($J112:P112)))","v":7.2241171223172591},{"$f":"IF(Q$4=$E112, $I112*Q$57,0) + IF(Q$4>$E112,MIN(Q112,$I112-SUM($J112:Q112)))","v":7.2241171223172591},{"$f":"IF(R$4=$E112, $I112*R$57,0) + IF(R$4>$E112,MIN(R112,$I112-SUM($J112:R112)))","v":7.2241171223172591},{"$f":"IF(S$4=$E112, $I112*S$57,0) + IF(S$4>$E112,MIN(S112,$I112-SUM($J112:S112)))","v":7.2241171223172591},{"$f":"IF(T$4=$E112, $I112*T$57,0) + IF(T$4>$E112,MIN(T112,$I112-SUM($J112:T112)))","v":7.2241171223172591},{"$f":"IF(U$4=$E112, $I112*U$57,0) + IF(U$4>$E112,MIN(U112,$I112-SUM($J112:U112)))","v":7.2241171223172591},{"$f":"IF(V$4=$E112, $I112*V$57,0) + IF(V$4>$E112,MIN(V112,$I112-SUM($J112:V112)))","v":7.2241171223172591},{"$f":"IF(W$4=$E112, $I112*W$57,0) + IF(W$4>$E112,MIN(W112,$I112-SUM($J112:W112)))","v":7.2241171223172591},{"$f":"IF(X$4=$E112, $I112*X$57,0) + IF(X$4>$E112,MIN(X112,$I112-SUM($J112:X112)))","v":7.2241171223172591},{"$f":"IF(Y$4=$E112, $I112*Y$57,0) + IF(Y$4>$E112,MIN(Y112,$I112-SUM($J112:Y112)))","v":7.2241171223172591},{"$f":"IF(Z$4=$E112, $I112*Z$57,0) + IF(Z$4>$E112,MIN(Z112,$I112-SUM($J112:Z112)))","v":7.2241171223172591},{"$f":"IF(AA$4=$E112, $I112*AA$57,0) + IF(AA$4>$E112,MIN(AA112,$I112-SUM($J112:AA112)))","v":7.2241171223172591},{"$f":"IF(AB$4=$E112, $I112*AB$57,0) + IF(AB$4>$E112,MIN(AB112,$I112-SUM($J112:AB112)))","v":7.2241171223172591},{"$f":"IF(AC$4=$E112, $I112*AC$57,0) + IF(AC$4>$E112,MIN(AC112,$I112-SUM($J112:AC112)))","v":7.2241171223172591},{"$f":"IF(AD$4=$E112, $I112*AD$57,0) + IF(AD$4>$E112,MIN(AD112,$I112-SUM($J112:AD112)))","v":7.2241171223172591},{"$f":"IF(AE$4=$E112, $I112*AE$57,0) + IF(AE$4>$E112,MIN(AE112,$I112-SUM($J112:AE112)))","v":7.2241171223172591},{"$f":"IF(AF$4=$E112, $I112*AF$57,0) + IF(AF$4>$E112,MIN(AF112,$I112-SUM($J112:AF112)))","v":7.2241171223172591},{"$f":"IF(AG$4=$E112, $I112*AG$57,0) + IF(AG$4>$E112,MIN(AG112,$I112-SUM($J112:AG112)))","v":2.8421709430404007E-14},{"$f":"IF(AH$4=$E112, $I112*AH$57,0) + IF(AH$4>$E112,MIN(AH112,$I112-SUM($J112:AH112)))","v":0},{"$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$109:E112)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,130.21934197407776,null,{"$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":6.5109670987038886},{"$f":"IF(O$4=$E113, $I113*O$57,0) + IF(O$4>$E113,MIN(O113,$I113-SUM($J113:O113)))","v":6.5109670987038886},{"$f":"IF(P$4=$E113, $I113*P$57,0) + IF(P$4>$E113,MIN(P113,$I113-SUM($J113:P113)))","v":6.5109670987038886},{"$f":"IF(Q$4=$E113, $I113*Q$57,0) + IF(Q$4>$E113,MIN(Q113,$I113-SUM($J113:Q113)))","v":6.5109670987038886},{"$f":"IF(R$4=$E113, $I113*R$57,0) + IF(R$4>$E113,MIN(R113,$I113-SUM($J113:R113)))","v":6.5109670987038886},{"$f":"IF(S$4=$E113, $I113*S$57,0) + IF(S$4>$E113,MIN(S113,$I113-SUM($J113:S113)))","v":6.5109670987038886},{"$f":"IF(T$4=$E113, $I113*T$57,0) + IF(T$4>$E113,MIN(T113,$I113-SUM($J113:T113)))","v":6.5109670987038886},{"$f":"IF(U$4=$E113, $I113*U$57,0) + IF(U$4>$E113,MIN(U113,$I113-SUM($J113:U113)))","v":6.5109670987038886},{"$f":"IF(V$4=$E113, $I113*V$57,0) + IF(V$4>$E113,MIN(V113,$I113-SUM($J113:V113)))","v":6.5109670987038886},{"$f":"IF(W$4=$E113, $I113*W$57,0) + IF(W$4>$E113,MIN(W113,$I113-SUM($J113:W113)))","v":6.5109670987038886},{"$f":"IF(X$4=$E113, $I113*X$57,0) + IF(X$4>$E113,MIN(X113,$I113-SUM($J113:X113)))","v":6.5109670987038886},{"$f":"IF(Y$4=$E113, $I113*Y$57,0) + IF(Y$4>$E113,MIN(Y113,$I113-SUM($J113:Y113)))","v":6.5109670987038886},{"$f":"IF(Z$4=$E113, $I113*Z$57,0) + IF(Z$4>$E113,MIN(Z113,$I113-SUM($J113:Z113)))","v":6.5109670987038886},{"$f":"IF(AA$4=$E113, $I113*AA$57,0) + IF(AA$4>$E113,MIN(AA113,$I113-SUM($J113:AA113)))","v":6.5109670987038886},{"$f":"IF(AB$4=$E113, $I113*AB$57,0) + IF(AB$4>$E113,MIN(AB113,$I113-SUM($J113:AB113)))","v":6.5109670987038886},{"$f":"IF(AC$4=$E113, $I113*AC$57,0) + IF(AC$4>$E113,MIN(AC113,$I113-SUM($J113:AC113)))","v":6.5109670987038886},{"$f":"IF(AD$4=$E113, $I113*AD$57,0) + IF(AD$4>$E113,MIN(AD113,$I113-SUM($J113:AD113)))","v":6.5109670987038886},{"$f":"IF(AE$4=$E113, $I113*AE$57,0) + IF(AE$4>$E113,MIN(AE113,$I113-SUM($J113:AE113)))","v":6.5109670987038886},{"$f":"IF(AF$4=$E113, $I113*AF$57,0) + IF(AF$4>$E113,MIN(AF113,$I113-SUM($J113:AF113)))","v":6.5109670987038886},{"$f":"IF(AG$4=$E113, $I113*AG$57,0) + IF(AG$4>$E113,MIN(AG113,$I113-SUM($J113:AG113)))","v":6.5109670987038886},{"$f":"IF(AH$4=$E113, $I113*AH$57,0) + IF(AH$4>$E113,MIN(AH113,$I113-SUM($J113:AH113)))","v":0},{"$f":"IF(AI$4=$E113, $I113*AI$57,0) + IF(AI$4>$E113,MIN(AI113,$I113-SUM($J113:AI113)))","v":0},{"$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$109:E113)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,129.10793933987514,null,{"$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":6.4553969669937574},{"$f":"IF(P$4=$E114, $I114*P$57,0) + IF(P$4>$E114,MIN(P114,$I114-SUM($J114:P114)))","v":6.4553969669937574},{"$f":"IF(Q$4=$E114, $I114*Q$57,0) + IF(Q$4>$E114,MIN(Q114,$I114-SUM($J114:Q114)))","v":6.4553969669937574},{"$f":"IF(R$4=$E114, $I114*R$57,0) + IF(R$4>$E114,MIN(R114,$I114-SUM($J114:R114)))","v":6.4553969669937574},{"$f":"IF(S$4=$E114, $I114*S$57,0) + IF(S$4>$E114,MIN(S114,$I114-SUM($J114:S114)))","v":6.4553969669937574},{"$f":"IF(T$4=$E114, $I114*T$57,0) + IF(T$4>$E114,MIN(T114,$I114-SUM($J114:T114)))","v":6.4553969669937574},{"$f":"IF(U$4=$E114, $I114*U$57,0) + IF(U$4>$E114,MIN(U114,$I114-SUM($J114:U114)))","v":6.4553969669937574},{"$f":"IF(V$4=$E114, $I114*V$57,0) + IF(V$4>$E114,MIN(V114,$I114-SUM($J114:V114)))","v":6.4553969669937574},{"$f":"IF(W$4=$E114, $I114*W$57,0) + IF(W$4>$E114,MIN(W114,$I114-SUM($J114:W114)))","v":6.4553969669937574},{"$f":"IF(X$4=$E114, $I114*X$57,0) + IF(X$4>$E114,MIN(X114,$I114-SUM($J114:X114)))","v":6.4553969669937574},{"$f":"IF(Y$4=$E114, $I114*Y$57,0) + IF(Y$4>$E114,MIN(Y114,$I114-SUM($J114:Y114)))","v":6.4553969669937574},{"$f":"IF(Z$4=$E114, $I114*Z$57,0) + IF(Z$4>$E114,MIN(Z114,$I114-SUM($J114:Z114)))","v":6.4553969669937574},{"$f":"IF(AA$4=$E114, $I114*AA$57,0) + IF(AA$4>$E114,MIN(AA114,$I114-SUM($J114:AA114)))","v":6.4553969669937574},{"$f":"IF(AB$4=$E114, $I114*AB$57,0) + IF(AB$4>$E114,MIN(AB114,$I114-SUM($J114:AB114)))","v":6.4553969669937574},{"$f":"IF(AC$4=$E114, $I114*AC$57,0) + IF(AC$4>$E114,MIN(AC114,$I114-SUM($J114:AC114)))","v":6.4553969669937574},{"$f":"IF(AD$4=$E114, $I114*AD$57,0) + IF(AD$4>$E114,MIN(AD114,$I114-SUM($J114:AD114)))","v":6.4553969669937574},{"$f":"IF(AE$4=$E114, $I114*AE$57,0) + IF(AE$4>$E114,MIN(AE114,$I114-SUM($J114:AE114)))","v":6.4553969669937574},{"$f":"IF(AF$4=$E114, $I114*AF$57,0) + IF(AF$4>$E114,MIN(AF114,$I114-SUM($J114:AF114)))","v":6.4553969669937574},{"$f":"IF(AG$4=$E114, $I114*AG$57,0) + IF(AG$4>$E114,MIN(AG114,$I114-SUM($J114:AG114)))","v":6.4553969669937574},{"$f":"IF(AH$4=$E114, $I114*AH$57,0) + IF(AH$4>$E114,MIN(AH114,$I114-SUM($J114:AH114)))","v":6.4553969669937175},{"$f":"IF(AI$4=$E114, $I114*AI$57,0) + IF(AI$4>$E114,MIN(AI114,$I114-SUM($J114:AI114)))","v":0},{"$f":"IF(AJ$4=$E114, $I114*AJ$57,0) + IF(AJ$4>$E114,MIN(AJ114,$I114-SUM($J114:AJ114)))","v":0},{"$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$109:E114)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,132.25691347011596,null,{"$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":6.6128456735057988},{"$f":"IF(Q$4=$E115, $I115*Q$57,0) + IF(Q$4>$E115,MIN(Q115,$I115-SUM($J115:Q115)))","v":6.6128456735057988},{"$f":"IF(R$4=$E115, $I115*R$57,0) + IF(R$4>$E115,MIN(R115,$I115-SUM($J115:R115)))","v":6.6128456735057988},{"$f":"IF(S$4=$E115, $I115*S$57,0) + IF(S$4>$E115,MIN(S115,$I115-SUM($J115:S115)))","v":6.6128456735057988},{"$f":"IF(T$4=$E115, $I115*T$57,0) + IF(T$4>$E115,MIN(T115,$I115-SUM($J115:T115)))","v":6.6128456735057988},{"$f":"IF(U$4=$E115, $I115*U$57,0) + IF(U$4>$E115,MIN(U115,$I115-SUM($J115:U115)))","v":6.6128456735057988},{"$f":"IF(V$4=$E115, $I115*V$57,0) + IF(V$4>$E115,MIN(V115,$I115-SUM($J115:V115)))","v":6.6128456735057988},{"$f":"IF(W$4=$E115, $I115*W$57,0) + IF(W$4>$E115,MIN(W115,$I115-SUM($J115:W115)))","v":6.6128456735057988},{"$f":"IF(X$4=$E115, $I115*X$57,0) + IF(X$4>$E115,MIN(X115,$I115-SUM($J115:X115)))","v":6.6128456735057988},{"$f":"IF(Y$4=$E115, $I115*Y$57,0) + IF(Y$4>$E115,MIN(Y115,$I115-SUM($J115:Y115)))","v":6.6128456735057988},{"$f":"IF(Z$4=$E115, $I115*Z$57,0) + IF(Z$4>$E115,MIN(Z115,$I115-SUM($J115:Z115)))","v":6.6128456735057988},{"$f":"IF(AA$4=$E115, $I115*AA$57,0) + IF(AA$4>$E115,MIN(AA115,$I115-SUM($J115:AA115)))","v":6.6128456735057988},{"$f":"IF(AB$4=$E115, $I115*AB$57,0) + IF(AB$4>$E115,MIN(AB115,$I115-SUM($J115:AB115)))","v":6.6128456735057988},{"$f":"IF(AC$4=$E115, $I115*AC$57,0) + IF(AC$4>$E115,MIN(AC115,$I115-SUM($J115:AC115)))","v":6.6128456735057988},{"$f":"IF(AD$4=$E115, $I115*AD$57,0) + IF(AD$4>$E115,MIN(AD115,$I115-SUM($J115:AD115)))","v":6.6128456735057988},{"$f":"IF(AE$4=$E115, $I115*AE$57,0) + IF(AE$4>$E115,MIN(AE115,$I115-SUM($J115:AE115)))","v":6.6128456735057988},{"$f":"IF(AF$4=$E115, $I115*AF$57,0) + IF(AF$4>$E115,MIN(AF115,$I115-SUM($J115:AF115)))","v":6.6128456735057988},{"$f":"IF(AG$4=$E115, $I115*AG$57,0) + IF(AG$4>$E115,MIN(AG115,$I115-SUM($J115:AG115)))","v":6.6128456735057988},{"$f":"IF(AH$4=$E115, $I115*AH$57,0) + IF(AH$4>$E115,MIN(AH115,$I115-SUM($J115:AH115)))","v":6.6128456735057988},{"$f":"IF(AI$4=$E115, $I115*AI$57,0) + IF(AI$4>$E115,MIN(AI115,$I115-SUM($J115:AI115)))","v":6.6128456735057313},{"$f":"IF(AJ$4=$E115, $I115*AJ$57,0) + IF(AJ$4>$E115,MIN(AJ115,$I115-SUM($J115:AJ115)))","v":0},{"$f":"IF(AK$4=$E115, $I115*AK$57,0) + IF(AK$4>$E115,MIN(AK115,$I115-SUM($J115:AK115)))","v":0},{"$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$109:E115)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,138.18439418586345,null,{"$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":6.9092197092931729},{"$f":"IF(R$4=$E116, $I116*R$57,0) + IF(R$4>$E116,MIN(R116,$I116-SUM($J116:R116)))","v":6.9092197092931729},{"$f":"IF(S$4=$E116, $I116*S$57,0) + IF(S$4>$E116,MIN(S116,$I116-SUM($J116:S116)))","v":6.9092197092931729},{"$f":"IF(T$4=$E116, $I116*T$57,0) + IF(T$4>$E116,MIN(T116,$I116-SUM($J116:T116)))","v":6.9092197092931729},{"$f":"IF(U$4=$E116, $I116*U$57,0) + IF(U$4>$E116,MIN(U116,$I116-SUM($J116:U116)))","v":6.9092197092931729},{"$f":"IF(V$4=$E116, $I116*V$57,0) + IF(V$4>$E116,MIN(V116,$I116-SUM($J116:V116)))","v":6.9092197092931729},{"$f":"IF(W$4=$E116, $I116*W$57,0) + IF(W$4>$E116,MIN(W116,$I116-SUM($J116:W116)))","v":6.9092197092931729},{"$f":"IF(X$4=$E116, $I116*X$57,0) + IF(X$4>$E116,MIN(X116,$I116-SUM($J116:X116)))","v":6.9092197092931729},{"$f":"IF(Y$4=$E116, $I116*Y$57,0) + IF(Y$4>$E116,MIN(Y116,$I116-SUM($J116:Y116)))","v":6.9092197092931729},{"$f":"IF(Z$4=$E116, $I116*Z$57,0) + IF(Z$4>$E116,MIN(Z116,$I116-SUM($J116:Z116)))","v":6.9092197092931729},{"$f":"IF(AA$4=$E116, $I116*AA$57,0) + IF(AA$4>$E116,MIN(AA116,$I116-SUM($J116:AA116)))","v":6.9092197092931729},{"$f":"IF(AB$4=$E116, $I116*AB$57,0) + IF(AB$4>$E116,MIN(AB116,$I116-SUM($J116:AB116)))","v":6.9092197092931729},{"$f":"IF(AC$4=$E116, $I116*AC$57,0) + IF(AC$4>$E116,MIN(AC116,$I116-SUM($J116:AC116)))","v":6.9092197092931729},{"$f":"IF(AD$4=$E116, $I116*AD$57,0) + IF(AD$4>$E116,MIN(AD116,$I116-SUM($J116:AD116)))","v":6.9092197092931729},{"$f":"IF(AE$4=$E116, $I116*AE$57,0) + IF(AE$4>$E116,MIN(AE116,$I116-SUM($J116:AE116)))","v":6.9092197092931729},{"$f":"IF(AF$4=$E116, $I116*AF$57,0) + IF(AF$4>$E116,MIN(AF116,$I116-SUM($J116:AF116)))","v":6.9092197092931729},{"$f":"IF(AG$4=$E116, $I116*AG$57,0) + IF(AG$4>$E116,MIN(AG116,$I116-SUM($J116:AG116)))","v":6.9092197092931729},{"$f":"IF(AH$4=$E116, $I116*AH$57,0) + IF(AH$4>$E116,MIN(AH116,$I116-SUM($J116:AH116)))","v":6.9092197092931729},{"$f":"IF(AI$4=$E116, $I116*AI$57,0) + IF(AI$4>$E116,MIN(AI116,$I116-SUM($J116:AI116)))","v":6.9092197092931729},{"$f":"IF(AJ$4=$E116, $I116*AJ$57,0) + IF(AJ$4>$E116,MIN(AJ116,$I116-SUM($J116:AJ116)))","v":6.9092197092931729},{"$f":"IF(AK$4=$E116, $I116*AK$57,0) + IF(AK$4>$E116,MIN(AK116,$I116-SUM($J116:AK116)))","v":0},{"$f":"IF(AL$4=$E116, $I116*AL$57,0) + IF(AL$4>$E116,MIN(AL116,$I116-SUM($J116:AL116)))","v":0},{"$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$109:E116)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,168.37749908170227,null,{"$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":8.4188749540851138},{"$f":"IF(S$4=$E117, $I117*S$57,0) + IF(S$4>$E117,MIN(S117,$I117-SUM($J117:S117)))","v":8.4188749540851138},{"$f":"IF(T$4=$E117, $I117*T$57,0) + IF(T$4>$E117,MIN(T117,$I117-SUM($J117:T117)))","v":8.4188749540851138},{"$f":"IF(U$4=$E117, $I117*U$57,0) + IF(U$4>$E117,MIN(U117,$I117-SUM($J117:U117)))","v":8.4188749540851138},{"$f":"IF(V$4=$E117, $I117*V$57,0) + IF(V$4>$E117,MIN(V117,$I117-SUM($J117:V117)))","v":8.4188749540851138},{"$f":"IF(W$4=$E117, $I117*W$57,0) + IF(W$4>$E117,MIN(W117,$I117-SUM($J117:W117)))","v":8.4188749540851138},{"$f":"IF(X$4=$E117, $I117*X$57,0) + IF(X$4>$E117,MIN(X117,$I117-SUM($J117:X117)))","v":8.4188749540851138},{"$f":"IF(Y$4=$E117, $I117*Y$57,0) + IF(Y$4>$E117,MIN(Y117,$I117-SUM($J117:Y117)))","v":8.4188749540851138},{"$f":"IF(Z$4=$E117, $I117*Z$57,0) + IF(Z$4>$E117,MIN(Z117,$I117-SUM($J117:Z117)))","v":8.4188749540851138},{"$f":"IF(AA$4=$E117, $I117*AA$57,0) + IF(AA$4>$E117,MIN(AA117,$I117-SUM($J117:AA117)))","v":8.4188749540851138},{"$f":"IF(AB$4=$E117, $I117*AB$57,0) + IF(AB$4>$E117,MIN(AB117,$I117-SUM($J117:AB117)))","v":8.4188749540851138},{"$f":"IF(AC$4=$E117, $I117*AC$57,0) + IF(AC$4>$E117,MIN(AC117,$I117-SUM($J117:AC117)))","v":8.4188749540851138},{"$f":"IF(AD$4=$E117, $I117*AD$57,0) + IF(AD$4>$E117,MIN(AD117,$I117-SUM($J117:AD117)))","v":8.4188749540851138},{"$f":"IF(AE$4=$E117, $I117*AE$57,0) + IF(AE$4>$E117,MIN(AE117,$I117-SUM($J117:AE117)))","v":8.4188749540851138},{"$f":"IF(AF$4=$E117, $I117*AF$57,0) + IF(AF$4>$E117,MIN(AF117,$I117-SUM($J117:AF117)))","v":8.4188749540851138},{"$f":"IF(AG$4=$E117, $I117*AG$57,0) + IF(AG$4>$E117,MIN(AG117,$I117-SUM($J117:AG117)))","v":8.4188749540851138},{"$f":"IF(AH$4=$E117, $I117*AH$57,0) + IF(AH$4>$E117,MIN(AH117,$I117-SUM($J117:AH117)))","v":8.4188749540851138},{"$f":"IF(AI$4=$E117, $I117*AI$57,0) + IF(AI$4>$E117,MIN(AI117,$I117-SUM($J117:AI117)))","v":8.4188749540851138},{"$f":"IF(AJ$4=$E117, $I117*AJ$57,0) + IF(AJ$4>$E117,MIN(AJ117,$I117-SUM($J117:AJ117)))","v":8.4188749540851138},{"$f":"IF(AK$4=$E117, $I117*AK$57,0) + IF(AK$4>$E117,MIN(AK117,$I117-SUM($J117:AK117)))","v":8.418874954085112},{"$f":"IF(AL$4=$E117, $I117*AL$57,0) + IF(AL$4>$E117,MIN(AL117,$I117-SUM($J117:AL117)))","v":0},{"$f":"IF(AM$4=$E117, $I117*AM$57,0) + IF(AM$4>$E117,MIN(AM117,$I117-SUM($J117:AM117)))","v":0},{"$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$109:E117)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,180.29446944987433,null,{"$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":9.0147234724937171},{"$f":"IF(T$4=$E118, $I118*T$57,0) + IF(T$4>$E118,MIN(T118,$I118-SUM($J118:T118)))","v":9.0147234724937171},{"$f":"IF(U$4=$E118, $I118*U$57,0) + IF(U$4>$E118,MIN(U118,$I118-SUM($J118:U118)))","v":9.0147234724937171},{"$f":"IF(V$4=$E118, $I118*V$57,0) + IF(V$4>$E118,MIN(V118,$I118-SUM($J118:V118)))","v":9.0147234724937171},{"$f":"IF(W$4=$E118, $I118*W$57,0) + IF(W$4>$E118,MIN(W118,$I118-SUM($J118:W118)))","v":9.0147234724937171},{"$f":"IF(X$4=$E118, $I118*X$57,0) + IF(X$4>$E118,MIN(X118,$I118-SUM($J118:X118)))","v":9.0147234724937171},{"$f":"IF(Y$4=$E118, $I118*Y$57,0) + IF(Y$4>$E118,MIN(Y118,$I118-SUM($J118:Y118)))","v":9.0147234724937171},{"$f":"IF(Z$4=$E118, $I118*Z$57,0) + IF(Z$4>$E118,MIN(Z118,$I118-SUM($J118:Z118)))","v":9.0147234724937171},{"$f":"IF(AA$4=$E118, $I118*AA$57,0) + IF(AA$4>$E118,MIN(AA118,$I118-SUM($J118:AA118)))","v":9.0147234724937171},{"$f":"IF(AB$4=$E118, $I118*AB$57,0) + IF(AB$4>$E118,MIN(AB118,$I118-SUM($J118:AB118)))","v":9.0147234724937171},{"$f":"IF(AC$4=$E118, $I118*AC$57,0) + IF(AC$4>$E118,MIN(AC118,$I118-SUM($J118:AC118)))","v":9.0147234724937171},{"$f":"IF(AD$4=$E118, $I118*AD$57,0) + IF(AD$4>$E118,MIN(AD118,$I118-SUM($J118:AD118)))","v":9.0147234724937171},{"$f":"IF(AE$4=$E118, $I118*AE$57,0) + IF(AE$4>$E118,MIN(AE118,$I118-SUM($J118:AE118)))","v":9.0147234724937171},{"$f":"IF(AF$4=$E118, $I118*AF$57,0) + IF(AF$4>$E118,MIN(AF118,$I118-SUM($J118:AF118)))","v":9.0147234724937171},{"$f":"IF(AG$4=$E118, $I118*AG$57,0) + IF(AG$4>$E118,MIN(AG118,$I118-SUM($J118:AG118)))","v":9.0147234724937171},{"$f":"IF(AH$4=$E118, $I118*AH$57,0) + IF(AH$4>$E118,MIN(AH118,$I118-SUM($J118:AH118)))","v":9.0147234724937171},{"$f":"IF(AI$4=$E118, $I118*AI$57,0) + IF(AI$4>$E118,MIN(AI118,$I118-SUM($J118:AI118)))","v":9.0147234724937171},{"$f":"IF(AJ$4=$E118, $I118*AJ$57,0) + IF(AJ$4>$E118,MIN(AJ118,$I118-SUM($J118:AJ118)))","v":9.0147234724937171},{"$f":"IF(AK$4=$E118, $I118*AK$57,0) + IF(AK$4>$E118,MIN(AK118,$I118-SUM($J118:AK118)))","v":9.0147234724937171},{"$f":"IF(AL$4=$E118, $I118*AL$57,0) + IF(AL$4>$E118,MIN(AL118,$I118-SUM($J118:AL118)))","v":9.0147234724936993},{"$f":"IF(AM$4=$E118, $I118*AM$57,0) + IF(AM$4>$E118,MIN(AM118,$I118-SUM($J118:AM118)))","v":0},{"$f":"IF(AN$4=$E118, $I118*AN$57,0) + IF(AN$4>$E118,MIN(AN118,$I118-SUM($J118:AN118)))","v":0},{"$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$109:E118)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,165.71182853848742,null,{"$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":8.2855914269243716},{"$f":"IF(U$4=$E119, $I119*U$57,0) + IF(U$4>$E119,MIN(U119,$I119-SUM($J119:U119)))","v":8.2855914269243716},{"$f":"IF(V$4=$E119, $I119*V$57,0) + IF(V$4>$E119,MIN(V119,$I119-SUM($J119:V119)))","v":8.2855914269243716},{"$f":"IF(W$4=$E119, $I119*W$57,0) + IF(W$4>$E119,MIN(W119,$I119-SUM($J119:W119)))","v":8.2855914269243716},{"$f":"IF(X$4=$E119, $I119*X$57,0) + IF(X$4>$E119,MIN(X119,$I119-SUM($J119:X119)))","v":8.2855914269243716},{"$f":"IF(Y$4=$E119, $I119*Y$57,0) + IF(Y$4>$E119,MIN(Y119,$I119-SUM($J119:Y119)))","v":8.2855914269243716},{"$f":"IF(Z$4=$E119, $I119*Z$57,0) + IF(Z$4>$E119,MIN(Z119,$I119-SUM($J119:Z119)))","v":8.2855914269243716},{"$f":"IF(AA$4=$E119, $I119*AA$57,0) + IF(AA$4>$E119,MIN(AA119,$I119-SUM($J119:AA119)))","v":8.2855914269243716},{"$f":"IF(AB$4=$E119, $I119*AB$57,0) + IF(AB$4>$E119,MIN(AB119,$I119-SUM($J119:AB119)))","v":8.2855914269243716},{"$f":"IF(AC$4=$E119, $I119*AC$57,0) + IF(AC$4>$E119,MIN(AC119,$I119-SUM($J119:AC119)))","v":8.2855914269243716},{"$f":"IF(AD$4=$E119, $I119*AD$57,0) + IF(AD$4>$E119,MIN(AD119,$I119-SUM($J119:AD119)))","v":8.2855914269243716},{"$f":"IF(AE$4=$E119, $I119*AE$57,0) + IF(AE$4>$E119,MIN(AE119,$I119-SUM($J119:AE119)))","v":8.2855914269243716},{"$f":"IF(AF$4=$E119, $I119*AF$57,0) + IF(AF$4>$E119,MIN(AF119,$I119-SUM($J119:AF119)))","v":8.2855914269243716},{"$f":"IF(AG$4=$E119, $I119*AG$57,0) + IF(AG$4>$E119,MIN(AG119,$I119-SUM($J119:AG119)))","v":8.2855914269243716},{"$f":"IF(AH$4=$E119, $I119*AH$57,0) + IF(AH$4>$E119,MIN(AH119,$I119-SUM($J119:AH119)))","v":8.2855914269243716},{"$f":"IF(AI$4=$E119, $I119*AI$57,0) + IF(AI$4>$E119,MIN(AI119,$I119-SUM($J119:AI119)))","v":8.2855914269243716},{"$f":"IF(AJ$4=$E119, $I119*AJ$57,0) + IF(AJ$4>$E119,MIN(AJ119,$I119-SUM($J119:AJ119)))","v":8.2855914269243716},{"$f":"IF(AK$4=$E119, $I119*AK$57,0) + IF(AK$4>$E119,MIN(AK119,$I119-SUM($J119:AK119)))","v":8.2855914269243716},{"$f":"IF(AL$4=$E119, $I119*AL$57,0) + IF(AL$4>$E119,MIN(AL119,$I119-SUM($J119:AL119)))","v":8.2855914269243716},{"$f":"IF(AM$4=$E119, $I119*AM$57,0) + IF(AM$4>$E119,MIN(AM119,$I119-SUM($J119:AM119)))","v":8.2855914269243272},{"$f":"IF(AN$4=$E119, $I119*AN$57,0) + IF(AN$4>$E119,MIN(AN119,$I119-SUM($J119:AN119)))","v":0},{"$f":"IF(AO$4=$E119, $I119*AO$57,0) + IF(AO$4>$E119,MIN(AO119,$I119-SUM($J119:AO119)))","v":0},{"$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$109:E119)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,143.89240198462886,null,{"$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":7.1946200992314431},{"$f":"IF(V$4=$E120, $I120*V$57,0) + IF(V$4>$E120,MIN(V120,$I120-SUM($J120:V120)))","v":7.1946200992314431},{"$f":"IF(W$4=$E120, $I120*W$57,0) + IF(W$4>$E120,MIN(W120,$I120-SUM($J120:W120)))","v":7.1946200992314431},{"$f":"IF(X$4=$E120, $I120*X$57,0) + IF(X$4>$E120,MIN(X120,$I120-SUM($J120:X120)))","v":7.1946200992314431},{"$f":"IF(Y$4=$E120, $I120*Y$57,0) + IF(Y$4>$E120,MIN(Y120,$I120-SUM($J120:Y120)))","v":7.1946200992314431},{"$f":"IF(Z$4=$E120, $I120*Z$57,0) + IF(Z$4>$E120,MIN(Z120,$I120-SUM($J120:Z120)))","v":7.1946200992314431},{"$f":"IF(AA$4=$E120, $I120*AA$57,0) + IF(AA$4>$E120,MIN(AA120,$I120-SUM($J120:AA120)))","v":7.1946200992314431},{"$f":"IF(AB$4=$E120, $I120*AB$57,0) + IF(AB$4>$E120,MIN(AB120,$I120-SUM($J120:AB120)))","v":7.1946200992314431},{"$f":"IF(AC$4=$E120, $I120*AC$57,0) + IF(AC$4>$E120,MIN(AC120,$I120-SUM($J120:AC120)))","v":7.1946200992314431},{"$f":"IF(AD$4=$E120, $I120*AD$57,0) + IF(AD$4>$E120,MIN(AD120,$I120-SUM($J120:AD120)))","v":7.1946200992314431},{"$f":"IF(AE$4=$E120, $I120*AE$57,0) + IF(AE$4>$E120,MIN(AE120,$I120-SUM($J120:AE120)))","v":7.1946200992314431},{"$f":"IF(AF$4=$E120, $I120*AF$57,0) + IF(AF$4>$E120,MIN(AF120,$I120-SUM($J120:AF120)))","v":7.1946200992314431},{"$f":"IF(AG$4=$E120, $I120*AG$57,0) + IF(AG$4>$E120,MIN(AG120,$I120-SUM($J120:AG120)))","v":7.1946200992314431},{"$f":"IF(AH$4=$E120, $I120*AH$57,0) + IF(AH$4>$E120,MIN(AH120,$I120-SUM($J120:AH120)))","v":7.1946200992314431},{"$f":"IF(AI$4=$E120, $I120*AI$57,0) + IF(AI$4>$E120,MIN(AI120,$I120-SUM($J120:AI120)))","v":7.1946200992314431},{"$f":"IF(AJ$4=$E120, $I120*AJ$57,0) + IF(AJ$4>$E120,MIN(AJ120,$I120-SUM($J120:AJ120)))","v":7.1946200992314431},{"$f":"IF(AK$4=$E120, $I120*AK$57,0) + IF(AK$4>$E120,MIN(AK120,$I120-SUM($J120:AK120)))","v":7.1946200992314431},{"$f":"IF(AL$4=$E120, $I120*AL$57,0) + IF(AL$4>$E120,MIN(AL120,$I120-SUM($J120:AL120)))","v":7.1946200992314431},{"$f":"IF(AM$4=$E120, $I120*AM$57,0) + IF(AM$4>$E120,MIN(AM120,$I120-SUM($J120:AM120)))","v":7.1946200992314431},{"$f":"IF(AN$4=$E120, $I120*AN$57,0) + IF(AN$4>$E120,MIN(AN120,$I120-SUM($J120:AN120)))","v":7.1946200992314289},{"$f":"IF(AO$4=$E120, $I120*AO$57,0) + IF(AO$4>$E120,MIN(AO120,$I120-SUM($J120:AO120)))","v":0},{"$f":"IF(AP$4=$E120, $I120*AP$57,0) + IF(AP$4>$E120,MIN(AP120,$I120-SUM($J120:AP120)))","v":0},{"$f":"IF(AQ$4=$E120, $I120*AQ$57,0) + IF(AQ$4>$E120,MIN(AQ120,$I120-SUM($J120:AQ120)))","v":0},{"$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$109:E120)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,131.62425113826984,null,{"$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":6.5812125569134921},{"$f":"IF(W$4=$E121, $I121*W$57,0) + IF(W$4>$E121,MIN(W121,$I121-SUM($J121:W121)))","v":6.5812125569134921},{"$f":"IF(X$4=$E121, $I121*X$57,0) + IF(X$4>$E121,MIN(X121,$I121-SUM($J121:X121)))","v":6.5812125569134921},{"$f":"IF(Y$4=$E121, $I121*Y$57,0) + IF(Y$4>$E121,MIN(Y121,$I121-SUM($J121:Y121)))","v":6.5812125569134921},{"$f":"IF(Z$4=$E121, $I121*Z$57,0) + IF(Z$4>$E121,MIN(Z121,$I121-SUM($J121:Z121)))","v":6.5812125569134921},{"$f":"IF(AA$4=$E121, $I121*AA$57,0) + IF(AA$4>$E121,MIN(AA121,$I121-SUM($J121:AA121)))","v":6.5812125569134921},{"$f":"IF(AB$4=$E121, $I121*AB$57,0) + IF(AB$4>$E121,MIN(AB121,$I121-SUM($J121:AB121)))","v":6.5812125569134921},{"$f":"IF(AC$4=$E121, $I121*AC$57,0) + IF(AC$4>$E121,MIN(AC121,$I121-SUM($J121:AC121)))","v":6.5812125569134921},{"$f":"IF(AD$4=$E121, $I121*AD$57,0) + IF(AD$4>$E121,MIN(AD121,$I121-SUM($J121:AD121)))","v":6.5812125569134921},{"$f":"IF(AE$4=$E121, $I121*AE$57,0) + IF(AE$4>$E121,MIN(AE121,$I121-SUM($J121:AE121)))","v":6.5812125569134921},{"$f":"IF(AF$4=$E121, $I121*AF$57,0) + IF(AF$4>$E121,MIN(AF121,$I121-SUM($J121:AF121)))","v":6.5812125569134921},{"$f":"IF(AG$4=$E121, $I121*AG$57,0) + IF(AG$4>$E121,MIN(AG121,$I121-SUM($J121:AG121)))","v":6.5812125569134921},{"$f":"IF(AH$4=$E121, $I121*AH$57,0) + IF(AH$4>$E121,MIN(AH121,$I121-SUM($J121:AH121)))","v":6.5812125569134921},{"$f":"IF(AI$4=$E121, $I121*AI$57,0) + IF(AI$4>$E121,MIN(AI121,$I121-SUM($J121:AI121)))","v":6.5812125569134921},{"$f":"IF(AJ$4=$E121, $I121*AJ$57,0) + IF(AJ$4>$E121,MIN(AJ121,$I121-SUM($J121:AJ121)))","v":6.5812125569134921},{"$f":"IF(AK$4=$E121, $I121*AK$57,0) + IF(AK$4>$E121,MIN(AK121,$I121-SUM($J121:AK121)))","v":6.5812125569134921},{"$f":"IF(AL$4=$E121, $I121*AL$57,0) + IF(AL$4>$E121,MIN(AL121,$I121-SUM($J121:AL121)))","v":6.5812125569134921},{"$f":"IF(AM$4=$E121, $I121*AM$57,0) + IF(AM$4>$E121,MIN(AM121,$I121-SUM($J121:AM121)))","v":6.5812125569134921},{"$f":"IF(AN$4=$E121, $I121*AN$57,0) + IF(AN$4>$E121,MIN(AN121,$I121-SUM($J121:AN121)))","v":6.5812125569134921},{"$f":"IF(AO$4=$E121, $I121*AO$57,0) + IF(AO$4>$E121,MIN(AO121,$I121-SUM($J121:AO121)))","v":6.5812125569134423},{"$f":"IF(AP$4=$E121, $I121*AP$57,0) + IF(AP$4>$E121,MIN(AP121,$I121-SUM($J121:AP121)))","v":0},{"$f":"IF(AQ$4=$E121, $I121*AQ$57,0) + IF(AQ$4>$E121,MIN(AQ121,$I121-SUM($J121:AQ121)))","v":0},{"$f":"IF(AR$4=$E121, $I121*AR$57,0) + IF(AR$4>$E121,MIN(AR121,$I121-SUM($J121:AR121)))","v":0},{"$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$109:E121)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,152.1201964892596,null,{"$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":7.6060098244629799},{"$f":"IF(X$4=$E122, $I122*X$57,0) + IF(X$4>$E122,MIN(X122,$I122-SUM($J122:X122)))","v":7.6060098244629799},{"$f":"IF(Y$4=$E122, $I122*Y$57,0) + IF(Y$4>$E122,MIN(Y122,$I122-SUM($J122:Y122)))","v":7.6060098244629799},{"$f":"IF(Z$4=$E122, $I122*Z$57,0) + IF(Z$4>$E122,MIN(Z122,$I122-SUM($J122:Z122)))","v":7.6060098244629799},{"$f":"IF(AA$4=$E122, $I122*AA$57,0) + IF(AA$4>$E122,MIN(AA122,$I122-SUM($J122:AA122)))","v":7.6060098244629799},{"$f":"IF(AB$4=$E122, $I122*AB$57,0) + IF(AB$4>$E122,MIN(AB122,$I122-SUM($J122:AB122)))","v":7.6060098244629799},{"$f":"IF(AC$4=$E122, $I122*AC$57,0) + IF(AC$4>$E122,MIN(AC122,$I122-SUM($J122:AC122)))","v":7.6060098244629799},{"$f":"IF(AD$4=$E122, $I122*AD$57,0) + IF(AD$4>$E122,MIN(AD122,$I122-SUM($J122:AD122)))","v":7.6060098244629799},{"$f":"IF(AE$4=$E122, $I122*AE$57,0) + IF(AE$4>$E122,MIN(AE122,$I122-SUM($J122:AE122)))","v":7.6060098244629799},{"$f":"IF(AF$4=$E122, $I122*AF$57,0) + IF(AF$4>$E122,MIN(AF122,$I122-SUM($J122:AF122)))","v":7.6060098244629799},{"$f":"IF(AG$4=$E122, $I122*AG$57,0) + IF(AG$4>$E122,MIN(AG122,$I122-SUM($J122:AG122)))","v":7.6060098244629799},{"$f":"IF(AH$4=$E122, $I122*AH$57,0) + IF(AH$4>$E122,MIN(AH122,$I122-SUM($J122:AH122)))","v":7.6060098244629799},{"$f":"IF(AI$4=$E122, $I122*AI$57,0) + IF(AI$4>$E122,MIN(AI122,$I122-SUM($J122:AI122)))","v":7.6060098244629799},{"$f":"IF(AJ$4=$E122, $I122*AJ$57,0) + IF(AJ$4>$E122,MIN(AJ122,$I122-SUM($J122:AJ122)))","v":7.6060098244629799},{"$f":"IF(AK$4=$E122, $I122*AK$57,0) + IF(AK$4>$E122,MIN(AK122,$I122-SUM($J122:AK122)))","v":7.6060098244629799},{"$f":"IF(AL$4=$E122, $I122*AL$57,0) + IF(AL$4>$E122,MIN(AL122,$I122-SUM($J122:AL122)))","v":7.6060098244629799},{"$f":"IF(AM$4=$E122, $I122*AM$57,0) + IF(AM$4>$E122,MIN(AM122,$I122-SUM($J122:AM122)))","v":7.6060098244629799},{"$f":"IF(AN$4=$E122, $I122*AN$57,0) + IF(AN$4>$E122,MIN(AN122,$I122-SUM($J122:AN122)))","v":7.6060098244629799},{"$f":"IF(AO$4=$E122, $I122*AO$57,0) + IF(AO$4>$E122,MIN(AO122,$I122-SUM($J122:AO122)))","v":7.6060098244629799},{"$f":"IF(AP$4=$E122, $I122*AP$57,0) + IF(AP$4>$E122,MIN(AP122,$I122-SUM($J122:AP122)))","v":7.6060098244629799},{"$f":"IF(AQ$4=$E122, $I122*AQ$57,0) + IF(AQ$4>$E122,MIN(AQ122,$I122-SUM($J122:AQ122)))","v":8.5265128291212022E-14},{"$f":"IF(AR$4=$E122, $I122*AR$57,0) + IF(AR$4>$E122,MIN(AR122,$I122-SUM($J122:AR122)))","v":0},{"$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$109:E122)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,179.58715805818156,null,{"$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":8.9793579029090775},{"$f":"IF(Y$4=$E123, $I123*Y$57,0) + IF(Y$4>$E123,MIN(Y123,$I123-SUM($J123:Y123)))","v":8.9793579029090775},{"$f":"IF(Z$4=$E123, $I123*Z$57,0) + IF(Z$4>$E123,MIN(Z123,$I123-SUM($J123:Z123)))","v":8.9793579029090775},{"$f":"IF(AA$4=$E123, $I123*AA$57,0) + IF(AA$4>$E123,MIN(AA123,$I123-SUM($J123:AA123)))","v":8.9793579029090775},{"$f":"IF(AB$4=$E123, $I123*AB$57,0) + IF(AB$4>$E123,MIN(AB123,$I123-SUM($J123:AB123)))","v":8.9793579029090775},{"$f":"IF(AC$4=$E123, $I123*AC$57,0) + IF(AC$4>$E123,MIN(AC123,$I123-SUM($J123:AC123)))","v":8.9793579029090775},{"$f":"IF(AD$4=$E123, $I123*AD$57,0) + IF(AD$4>$E123,MIN(AD123,$I123-SUM($J123:AD123)))","v":8.9793579029090775},{"$f":"IF(AE$4=$E123, $I123*AE$57,0) + IF(AE$4>$E123,MIN(AE123,$I123-SUM($J123:AE123)))","v":8.9793579029090775},{"$f":"IF(AF$4=$E123, $I123*AF$57,0) + IF(AF$4>$E123,MIN(AF123,$I123-SUM($J123:AF123)))","v":8.9793579029090775},{"$f":"IF(AG$4=$E123, $I123*AG$57,0) + IF(AG$4>$E123,MIN(AG123,$I123-SUM($J123:AG123)))","v":8.9793579029090775},{"$f":"IF(AH$4=$E123, $I123*AH$57,0) + IF(AH$4>$E123,MIN(AH123,$I123-SUM($J123:AH123)))","v":8.9793579029090775},{"$f":"IF(AI$4=$E123, $I123*AI$57,0) + IF(AI$4>$E123,MIN(AI123,$I123-SUM($J123:AI123)))","v":8.9793579029090775},{"$f":"IF(AJ$4=$E123, $I123*AJ$57,0) + IF(AJ$4>$E123,MIN(AJ123,$I123-SUM($J123:AJ123)))","v":8.9793579029090775},{"$f":"IF(AK$4=$E123, $I123*AK$57,0) + IF(AK$4>$E123,MIN(AK123,$I123-SUM($J123:AK123)))","v":8.9793579029090775},{"$f":"IF(AL$4=$E123, $I123*AL$57,0) + IF(AL$4>$E123,MIN(AL123,$I123-SUM($J123:AL123)))","v":8.9793579029090775},{"$f":"IF(AM$4=$E123, $I123*AM$57,0) + IF(AM$4>$E123,MIN(AM123,$I123-SUM($J123:AM123)))","v":8.9793579029090775},{"$f":"IF(AN$4=$E123, $I123*AN$57,0) + IF(AN$4>$E123,MIN(AN123,$I123-SUM($J123:AN123)))","v":8.9793579029090775},{"$f":"IF(AO$4=$E123, $I123*AO$57,0) + IF(AO$4>$E123,MIN(AO123,$I123-SUM($J123:AO123)))","v":8.9793579029090775},{"$f":"IF(AP$4=$E123, $I123*AP$57,0) + IF(AP$4>$E123,MIN(AP123,$I123-SUM($J123:AP123)))","v":8.9793579029090775},{"$f":"IF(AQ$4=$E123, $I123*AQ$57,0) + IF(AQ$4>$E123,MIN(AQ123,$I123-SUM($J123:AQ123)))","v":8.9793579029090775},{"$f":"IF(AR$4=$E123, $I123*AR$57,0) + IF(AR$4>$E123,MIN(AR123,$I123-SUM($J123:AR123)))","v":5.6843418860808015E-14},{"$f":"IF(AS$4=$E123, $I123*AS$57,0) + IF(AS$4>$E123,MIN(AS123,$I123-SUM($J123:AS123)))","v":0},{"$f":"IF(AT$4=$E123, $I123*AT$57,0) + IF(AT$4>$E123,MIN(AT123,$I123-SUM($J123:AT123)))","v":0},{"$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$109:E123)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,173.32006211906727,null,{"$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":8.6660031059533633},{"$f":"IF(Z$4=$E124, $I124*Z$57,0) + IF(Z$4>$E124,MIN(Z124,$I124-SUM($J124:Z124)))","v":8.6660031059533633},{"$f":"IF(AA$4=$E124, $I124*AA$57,0) + IF(AA$4>$E124,MIN(AA124,$I124-SUM($J124:AA124)))","v":8.6660031059533633},{"$f":"IF(AB$4=$E124, $I124*AB$57,0) + IF(AB$4>$E124,MIN(AB124,$I124-SUM($J124:AB124)))","v":8.6660031059533633},{"$f":"IF(AC$4=$E124, $I124*AC$57,0) + IF(AC$4>$E124,MIN(AC124,$I124-SUM($J124:AC124)))","v":8.6660031059533633},{"$f":"IF(AD$4=$E124, $I124*AD$57,0) + IF(AD$4>$E124,MIN(AD124,$I124-SUM($J124:AD124)))","v":8.6660031059533633},{"$f":"IF(AE$4=$E124, $I124*AE$57,0) + IF(AE$4>$E124,MIN(AE124,$I124-SUM($J124:AE124)))","v":8.6660031059533633},{"$f":"IF(AF$4=$E124, $I124*AF$57,0) + IF(AF$4>$E124,MIN(AF124,$I124-SUM($J124:AF124)))","v":8.6660031059533633},{"$f":"IF(AG$4=$E124, $I124*AG$57,0) + IF(AG$4>$E124,MIN(AG124,$I124-SUM($J124:AG124)))","v":8.6660031059533633},{"$f":"IF(AH$4=$E124, $I124*AH$57,0) + IF(AH$4>$E124,MIN(AH124,$I124-SUM($J124:AH124)))","v":8.6660031059533633},{"$f":"IF(AI$4=$E124, $I124*AI$57,0) + IF(AI$4>$E124,MIN(AI124,$I124-SUM($J124:AI124)))","v":8.6660031059533633},{"$f":"IF(AJ$4=$E124, $I124*AJ$57,0) + IF(AJ$4>$E124,MIN(AJ124,$I124-SUM($J124:AJ124)))","v":8.6660031059533633},{"$f":"IF(AK$4=$E124, $I124*AK$57,0) + IF(AK$4>$E124,MIN(AK124,$I124-SUM($J124:AK124)))","v":8.6660031059533633},{"$f":"IF(AL$4=$E124, $I124*AL$57,0) + IF(AL$4>$E124,MIN(AL124,$I124-SUM($J124:AL124)))","v":8.6660031059533633},{"$f":"IF(AM$4=$E124, $I124*AM$57,0) + IF(AM$4>$E124,MIN(AM124,$I124-SUM($J124:AM124)))","v":8.6660031059533633},{"$f":"IF(AN$4=$E124, $I124*AN$57,0) + IF(AN$4>$E124,MIN(AN124,$I124-SUM($J124:AN124)))","v":8.6660031059533633},{"$f":"IF(AO$4=$E124, $I124*AO$57,0) + IF(AO$4>$E124,MIN(AO124,$I124-SUM($J124:AO124)))","v":8.6660031059533633},{"$f":"IF(AP$4=$E124, $I124*AP$57,0) + IF(AP$4>$E124,MIN(AP124,$I124-SUM($J124:AP124)))","v":8.6660031059533633},{"$f":"IF(AQ$4=$E124, $I124*AQ$57,0) + IF(AQ$4>$E124,MIN(AQ124,$I124-SUM($J124:AQ124)))","v":8.6660031059533633},{"$f":"IF(AR$4=$E124, $I124*AR$57,0) + IF(AR$4>$E124,MIN(AR124,$I124-SUM($J124:AR124)))","v":8.6660031059533633},{"$f":"IF(AS$4=$E124, $I124*AS$57,0) + IF(AS$4>$E124,MIN(AS124,$I124-SUM($J124:AS124)))","v":0},{"$f":"IF(AT$4=$E124, $I124*AT$57,0) + IF(AT$4>$E124,MIN(AT124,$I124-SUM($J124:AT124)))","v":0},{"$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$109:E124)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,203.36386369721032,null,{"$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":10.168193184860517},{"$f":"IF(AA$4=$E125, $I125*AA$57,0) + IF(AA$4>$E125,MIN(AA125,$I125-SUM($J125:AA125)))","v":10.168193184860517},{"$f":"IF(AB$4=$E125, $I125*AB$57,0) + IF(AB$4>$E125,MIN(AB125,$I125-SUM($J125:AB125)))","v":10.168193184860517},{"$f":"IF(AC$4=$E125, $I125*AC$57,0) + IF(AC$4>$E125,MIN(AC125,$I125-SUM($J125:AC125)))","v":10.168193184860517},{"$f":"IF(AD$4=$E125, $I125*AD$57,0) + IF(AD$4>$E125,MIN(AD125,$I125-SUM($J125:AD125)))","v":10.168193184860517},{"$f":"IF(AE$4=$E125, $I125*AE$57,0) + IF(AE$4>$E125,MIN(AE125,$I125-SUM($J125:AE125)))","v":10.168193184860517},{"$f":"IF(AF$4=$E125, $I125*AF$57,0) + IF(AF$4>$E125,MIN(AF125,$I125-SUM($J125:AF125)))","v":10.168193184860517},{"$f":"IF(AG$4=$E125, $I125*AG$57,0) + IF(AG$4>$E125,MIN(AG125,$I125-SUM($J125:AG125)))","v":10.168193184860517},{"$f":"IF(AH$4=$E125, $I125*AH$57,0) + IF(AH$4>$E125,MIN(AH125,$I125-SUM($J125:AH125)))","v":10.168193184860517},{"$f":"IF(AI$4=$E125, $I125*AI$57,0) + IF(AI$4>$E125,MIN(AI125,$I125-SUM($J125:AI125)))","v":10.168193184860517},{"$f":"IF(AJ$4=$E125, $I125*AJ$57,0) + IF(AJ$4>$E125,MIN(AJ125,$I125-SUM($J125:AJ125)))","v":10.168193184860517},{"$f":"IF(AK$4=$E125, $I125*AK$57,0) + IF(AK$4>$E125,MIN(AK125,$I125-SUM($J125:AK125)))","v":10.168193184860517},{"$f":"IF(AL$4=$E125, $I125*AL$57,0) + IF(AL$4>$E125,MIN(AL125,$I125-SUM($J125:AL125)))","v":10.168193184860517},{"$f":"IF(AM$4=$E125, $I125*AM$57,0) + IF(AM$4>$E125,MIN(AM125,$I125-SUM($J125:AM125)))","v":10.168193184860517},{"$f":"IF(AN$4=$E125, $I125*AN$57,0) + IF(AN$4>$E125,MIN(AN125,$I125-SUM($J125:AN125)))","v":10.168193184860517},{"$f":"IF(AO$4=$E125, $I125*AO$57,0) + IF(AO$4>$E125,MIN(AO125,$I125-SUM($J125:AO125)))","v":10.168193184860517},{"$f":"IF(AP$4=$E125, $I125*AP$57,0) + IF(AP$4>$E125,MIN(AP125,$I125-SUM($J125:AP125)))","v":10.168193184860517},{"$f":"IF(AQ$4=$E125, $I125*AQ$57,0) + IF(AQ$4>$E125,MIN(AQ125,$I125-SUM($J125:AQ125)))","v":10.168193184860517},{"$f":"IF(AR$4=$E125, $I125*AR$57,0) + IF(AR$4>$E125,MIN(AR125,$I125-SUM($J125:AR125)))","v":10.168193184860517},{"$f":"IF(AS$4=$E125, $I125*AS$57,0) + IF(AS$4>$E125,MIN(AS125,$I125-SUM($J125:AS125)))","v":10.168193184860517},{"$f":"IF(AT$4=$E125, $I125*AT$57,0) + IF(AT$4>$E125,MIN(AT125,$I125-SUM($J125:AT125)))","v":2.8421709430404007E-14},{"$f":"IF(AU$4=$E125, $I125*AU$57,0) + IF(AU$4>$E125,MIN(AU125,$I125-SUM($J125:AU125)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E125)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,128.05389332658407,null,{"$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":6.4026946663292037},{"$f":"IF(AB$4=$E126, $I126*AB$57,0) + IF(AB$4>$E126,MIN(AB126,$I126-SUM($J126:AB126)))","v":6.4026946663292037},{"$f":"IF(AC$4=$E126, $I126*AC$57,0) + IF(AC$4>$E126,MIN(AC126,$I126-SUM($J126:AC126)))","v":6.4026946663292037},{"$f":"IF(AD$4=$E126, $I126*AD$57,0) + IF(AD$4>$E126,MIN(AD126,$I126-SUM($J126:AD126)))","v":6.4026946663292037},{"$f":"IF(AE$4=$E126, $I126*AE$57,0) + IF(AE$4>$E126,MIN(AE126,$I126-SUM($J126:AE126)))","v":6.4026946663292037},{"$f":"IF(AF$4=$E126, $I126*AF$57,0) + IF(AF$4>$E126,MIN(AF126,$I126-SUM($J126:AF126)))","v":6.4026946663292037},{"$f":"IF(AG$4=$E126, $I126*AG$57,0) + IF(AG$4>$E126,MIN(AG126,$I126-SUM($J126:AG126)))","v":6.4026946663292037},{"$f":"IF(AH$4=$E126, $I126*AH$57,0) + IF(AH$4>$E126,MIN(AH126,$I126-SUM($J126:AH126)))","v":6.4026946663292037},{"$f":"IF(AI$4=$E126, $I126*AI$57,0) + IF(AI$4>$E126,MIN(AI126,$I126-SUM($J126:AI126)))","v":6.4026946663292037},{"$f":"IF(AJ$4=$E126, $I126*AJ$57,0) + IF(AJ$4>$E126,MIN(AJ126,$I126-SUM($J126:AJ126)))","v":6.4026946663292037},{"$f":"IF(AK$4=$E126, $I126*AK$57,0) + IF(AK$4>$E126,MIN(AK126,$I126-SUM($J126:AK126)))","v":6.4026946663292037},{"$f":"IF(AL$4=$E126, $I126*AL$57,0) + IF(AL$4>$E126,MIN(AL126,$I126-SUM($J126:AL126)))","v":6.4026946663292037},{"$f":"IF(AM$4=$E126, $I126*AM$57,0) + IF(AM$4>$E126,MIN(AM126,$I126-SUM($J126:AM126)))","v":6.4026946663292037},{"$f":"IF(AN$4=$E126, $I126*AN$57,0) + IF(AN$4>$E126,MIN(AN126,$I126-SUM($J126:AN126)))","v":6.4026946663292037},{"$f":"IF(AO$4=$E126, $I126*AO$57,0) + IF(AO$4>$E126,MIN(AO126,$I126-SUM($J126:AO126)))","v":6.4026946663292037},{"$f":"IF(AP$4=$E126, $I126*AP$57,0) + IF(AP$4>$E126,MIN(AP126,$I126-SUM($J126:AP126)))","v":6.4026946663292037},{"$f":"IF(AQ$4=$E126, $I126*AQ$57,0) + IF(AQ$4>$E126,MIN(AQ126,$I126-SUM($J126:AQ126)))","v":6.4026946663292037},{"$f":"IF(AR$4=$E126, $I126*AR$57,0) + IF(AR$4>$E126,MIN(AR126,$I126-SUM($J126:AR126)))","v":6.4026946663292037},{"$f":"IF(AS$4=$E126, $I126*AS$57,0) + IF(AS$4>$E126,MIN(AS126,$I126-SUM($J126:AS126)))","v":6.4026946663292037},{"$f":"IF(AT$4=$E126, $I126*AT$57,0) + IF(AT$4>$E126,MIN(AT126,$I126-SUM($J126:AT126)))","v":6.402694666329154},{"$f":"IF(AU$4=$E126, $I126*AU$57,0) + IF(AU$4>$E126,MIN(AU126,$I126-SUM($J126:AU126)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E126)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,157.80709395436162,null,{"$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":7.890354697718081},{"$f":"IF(AC$4=$E127, $I127*AC$57,0) + IF(AC$4>$E127,MIN(AC127,$I127-SUM($J127:AC127)))","v":7.890354697718081},{"$f":"IF(AD$4=$E127, $I127*AD$57,0) + IF(AD$4>$E127,MIN(AD127,$I127-SUM($J127:AD127)))","v":7.890354697718081},{"$f":"IF(AE$4=$E127, $I127*AE$57,0) + IF(AE$4>$E127,MIN(AE127,$I127-SUM($J127:AE127)))","v":7.890354697718081},{"$f":"IF(AF$4=$E127, $I127*AF$57,0) + IF(AF$4>$E127,MIN(AF127,$I127-SUM($J127:AF127)))","v":7.890354697718081},{"$f":"IF(AG$4=$E127, $I127*AG$57,0) + IF(AG$4>$E127,MIN(AG127,$I127-SUM($J127:AG127)))","v":7.890354697718081},{"$f":"IF(AH$4=$E127, $I127*AH$57,0) + IF(AH$4>$E127,MIN(AH127,$I127-SUM($J127:AH127)))","v":7.890354697718081},{"$f":"IF(AI$4=$E127, $I127*AI$57,0) + IF(AI$4>$E127,MIN(AI127,$I127-SUM($J127:AI127)))","v":7.890354697718081},{"$f":"IF(AJ$4=$E127, $I127*AJ$57,0) + IF(AJ$4>$E127,MIN(AJ127,$I127-SUM($J127:AJ127)))","v":7.890354697718081},{"$f":"IF(AK$4=$E127, $I127*AK$57,0) + IF(AK$4>$E127,MIN(AK127,$I127-SUM($J127:AK127)))","v":7.890354697718081},{"$f":"IF(AL$4=$E127, $I127*AL$57,0) + IF(AL$4>$E127,MIN(AL127,$I127-SUM($J127:AL127)))","v":7.890354697718081},{"$f":"IF(AM$4=$E127, $I127*AM$57,0) + IF(AM$4>$E127,MIN(AM127,$I127-SUM($J127:AM127)))","v":7.890354697718081},{"$f":"IF(AN$4=$E127, $I127*AN$57,0) + IF(AN$4>$E127,MIN(AN127,$I127-SUM($J127:AN127)))","v":7.890354697718081},{"$f":"IF(AO$4=$E127, $I127*AO$57,0) + IF(AO$4>$E127,MIN(AO127,$I127-SUM($J127:AO127)))","v":7.890354697718081},{"$f":"IF(AP$4=$E127, $I127*AP$57,0) + IF(AP$4>$E127,MIN(AP127,$I127-SUM($J127:AP127)))","v":7.890354697718081},{"$f":"IF(AQ$4=$E127, $I127*AQ$57,0) + IF(AQ$4>$E127,MIN(AQ127,$I127-SUM($J127:AQ127)))","v":7.890354697718081},{"$f":"IF(AR$4=$E127, $I127*AR$57,0) + IF(AR$4>$E127,MIN(AR127,$I127-SUM($J127:AR127)))","v":7.890354697718081},{"$f":"IF(AS$4=$E127, $I127*AS$57,0) + IF(AS$4>$E127,MIN(AS127,$I127-SUM($J127:AS127)))","v":7.890354697718081},{"$f":"IF(AT$4=$E127, $I127*AT$57,0) + IF(AT$4>$E127,MIN(AT127,$I127-SUM($J127:AT127)))","v":7.890354697718081},{"$f":"IF(AU$4=$E127, $I127*AU$57,0) + IF(AU$4>$E127,MIN(AU127,$I127-SUM($J127:AU127)))","v":7.890354697718081}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E127)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,173.39101420035695,null,{"$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":8.6695507100178482},{"$f":"IF(AD$4=$E128, $I128*AD$57,0) + IF(AD$4>$E128,MIN(AD128,$I128-SUM($J128:AD128)))","v":8.6695507100178482},{"$f":"IF(AE$4=$E128, $I128*AE$57,0) + IF(AE$4>$E128,MIN(AE128,$I128-SUM($J128:AE128)))","v":8.6695507100178482},{"$f":"IF(AF$4=$E128, $I128*AF$57,0) + IF(AF$4>$E128,MIN(AF128,$I128-SUM($J128:AF128)))","v":8.6695507100178482},{"$f":"IF(AG$4=$E128, $I128*AG$57,0) + IF(AG$4>$E128,MIN(AG128,$I128-SUM($J128:AG128)))","v":8.6695507100178482},{"$f":"IF(AH$4=$E128, $I128*AH$57,0) + IF(AH$4>$E128,MIN(AH128,$I128-SUM($J128:AH128)))","v":8.6695507100178482},{"$f":"IF(AI$4=$E128, $I128*AI$57,0) + IF(AI$4>$E128,MIN(AI128,$I128-SUM($J128:AI128)))","v":8.6695507100178482},{"$f":"IF(AJ$4=$E128, $I128*AJ$57,0) + IF(AJ$4>$E128,MIN(AJ128,$I128-SUM($J128:AJ128)))","v":8.6695507100178482},{"$f":"IF(AK$4=$E128, $I128*AK$57,0) + IF(AK$4>$E128,MIN(AK128,$I128-SUM($J128:AK128)))","v":8.6695507100178482},{"$f":"IF(AL$4=$E128, $I128*AL$57,0) + IF(AL$4>$E128,MIN(AL128,$I128-SUM($J128:AL128)))","v":8.6695507100178482},{"$f":"IF(AM$4=$E128, $I128*AM$57,0) + IF(AM$4>$E128,MIN(AM128,$I128-SUM($J128:AM128)))","v":8.6695507100178482},{"$f":"IF(AN$4=$E128, $I128*AN$57,0) + IF(AN$4>$E128,MIN(AN128,$I128-SUM($J128:AN128)))","v":8.6695507100178482},{"$f":"IF(AO$4=$E128, $I128*AO$57,0) + IF(AO$4>$E128,MIN(AO128,$I128-SUM($J128:AO128)))","v":8.6695507100178482},{"$f":"IF(AP$4=$E128, $I128*AP$57,0) + IF(AP$4>$E128,MIN(AP128,$I128-SUM($J128:AP128)))","v":8.6695507100178482},{"$f":"IF(AQ$4=$E128, $I128*AQ$57,0) + IF(AQ$4>$E128,MIN(AQ128,$I128-SUM($J128:AQ128)))","v":8.6695507100178482},{"$f":"IF(AR$4=$E128, $I128*AR$57,0) + IF(AR$4>$E128,MIN(AR128,$I128-SUM($J128:AR128)))","v":8.6695507100178482},{"$f":"IF(AS$4=$E128, $I128*AS$57,0) + IF(AS$4>$E128,MIN(AS128,$I128-SUM($J128:AS128)))","v":8.6695507100178482},{"$f":"IF(AT$4=$E128, $I128*AT$57,0) + IF(AT$4>$E128,MIN(AT128,$I128-SUM($J128:AT128)))","v":8.6695507100178482},{"$f":"IF(AU$4=$E128, $I128*AU$57,0) + IF(AU$4>$E128,MIN(AU128,$I128-SUM($J128:AU128)))","v":8.6695507100178482}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E128)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,158.41065966088121,null,{"$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":7.9205329830440609},{"$f":"IF(AE$4=$E129, $I129*AE$57,0) + IF(AE$4>$E129,MIN(AE129,$I129-SUM($J129:AE129)))","v":7.9205329830440609},{"$f":"IF(AF$4=$E129, $I129*AF$57,0) + IF(AF$4>$E129,MIN(AF129,$I129-SUM($J129:AF129)))","v":7.9205329830440609},{"$f":"IF(AG$4=$E129, $I129*AG$57,0) + IF(AG$4>$E129,MIN(AG129,$I129-SUM($J129:AG129)))","v":7.9205329830440609},{"$f":"IF(AH$4=$E129, $I129*AH$57,0) + IF(AH$4>$E129,MIN(AH129,$I129-SUM($J129:AH129)))","v":7.9205329830440609},{"$f":"IF(AI$4=$E129, $I129*AI$57,0) + IF(AI$4>$E129,MIN(AI129,$I129-SUM($J129:AI129)))","v":7.9205329830440609},{"$f":"IF(AJ$4=$E129, $I129*AJ$57,0) + IF(AJ$4>$E129,MIN(AJ129,$I129-SUM($J129:AJ129)))","v":7.9205329830440609},{"$f":"IF(AK$4=$E129, $I129*AK$57,0) + IF(AK$4>$E129,MIN(AK129,$I129-SUM($J129:AK129)))","v":7.9205329830440609},{"$f":"IF(AL$4=$E129, $I129*AL$57,0) + IF(AL$4>$E129,MIN(AL129,$I129-SUM($J129:AL129)))","v":7.9205329830440609},{"$f":"IF(AM$4=$E129, $I129*AM$57,0) + IF(AM$4>$E129,MIN(AM129,$I129-SUM($J129:AM129)))","v":7.9205329830440609},{"$f":"IF(AN$4=$E129, $I129*AN$57,0) + IF(AN$4>$E129,MIN(AN129,$I129-SUM($J129:AN129)))","v":7.9205329830440609},{"$f":"IF(AO$4=$E129, $I129*AO$57,0) + IF(AO$4>$E129,MIN(AO129,$I129-SUM($J129:AO129)))","v":7.9205329830440609},{"$f":"IF(AP$4=$E129, $I129*AP$57,0) + IF(AP$4>$E129,MIN(AP129,$I129-SUM($J129:AP129)))","v":7.9205329830440609},{"$f":"IF(AQ$4=$E129, $I129*AQ$57,0) + IF(AQ$4>$E129,MIN(AQ129,$I129-SUM($J129:AQ129)))","v":7.9205329830440609},{"$f":"IF(AR$4=$E129, $I129*AR$57,0) + IF(AR$4>$E129,MIN(AR129,$I129-SUM($J129:AR129)))","v":7.9205329830440609},{"$f":"IF(AS$4=$E129, $I129*AS$57,0) + IF(AS$4>$E129,MIN(AS129,$I129-SUM($J129:AS129)))","v":7.9205329830440609},{"$f":"IF(AT$4=$E129, $I129*AT$57,0) + IF(AT$4>$E129,MIN(AT129,$I129-SUM($J129:AT129)))","v":7.9205329830440609},{"$f":"IF(AU$4=$E129, $I129*AU$57,0) + IF(AU$4>$E129,MIN(AU129,$I129-SUM($J129:AU129)))","v":7.9205329830440609}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E129)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,153.73959941493774,null,{"$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":7.6869799707468873},{"$f":"IF(AF$4=$E130, $I130*AF$57,0) + IF(AF$4>$E130,MIN(AF130,$I130-SUM($J130:AF130)))","v":7.6869799707468873},{"$f":"IF(AG$4=$E130, $I130*AG$57,0) + IF(AG$4>$E130,MIN(AG130,$I130-SUM($J130:AG130)))","v":7.6869799707468873},{"$f":"IF(AH$4=$E130, $I130*AH$57,0) + IF(AH$4>$E130,MIN(AH130,$I130-SUM($J130:AH130)))","v":7.6869799707468873},{"$f":"IF(AI$4=$E130, $I130*AI$57,0) + IF(AI$4>$E130,MIN(AI130,$I130-SUM($J130:AI130)))","v":7.6869799707468873},{"$f":"IF(AJ$4=$E130, $I130*AJ$57,0) + IF(AJ$4>$E130,MIN(AJ130,$I130-SUM($J130:AJ130)))","v":7.6869799707468873},{"$f":"IF(AK$4=$E130, $I130*AK$57,0) + IF(AK$4>$E130,MIN(AK130,$I130-SUM($J130:AK130)))","v":7.6869799707468873},{"$f":"IF(AL$4=$E130, $I130*AL$57,0) + IF(AL$4>$E130,MIN(AL130,$I130-SUM($J130:AL130)))","v":7.6869799707468873},{"$f":"IF(AM$4=$E130, $I130*AM$57,0) + IF(AM$4>$E130,MIN(AM130,$I130-SUM($J130:AM130)))","v":7.6869799707468873},{"$f":"IF(AN$4=$E130, $I130*AN$57,0) + IF(AN$4>$E130,MIN(AN130,$I130-SUM($J130:AN130)))","v":7.6869799707468873},{"$f":"IF(AO$4=$E130, $I130*AO$57,0) + IF(AO$4>$E130,MIN(AO130,$I130-SUM($J130:AO130)))","v":7.6869799707468873},{"$f":"IF(AP$4=$E130, $I130*AP$57,0) + IF(AP$4>$E130,MIN(AP130,$I130-SUM($J130:AP130)))","v":7.6869799707468873},{"$f":"IF(AQ$4=$E130, $I130*AQ$57,0) + IF(AQ$4>$E130,MIN(AQ130,$I130-SUM($J130:AQ130)))","v":7.6869799707468873},{"$f":"IF(AR$4=$E130, $I130*AR$57,0) + IF(AR$4>$E130,MIN(AR130,$I130-SUM($J130:AR130)))","v":7.6869799707468873},{"$f":"IF(AS$4=$E130, $I130*AS$57,0) + IF(AS$4>$E130,MIN(AS130,$I130-SUM($J130:AS130)))","v":7.6869799707468873},{"$f":"IF(AT$4=$E130, $I130*AT$57,0) + IF(AT$4>$E130,MIN(AT130,$I130-SUM($J130:AT130)))","v":7.6869799707468873},{"$f":"IF(AU$4=$E130, $I130*AU$57,0) + IF(AU$4>$E130,MIN(AU130,$I130-SUM($J130:AU130)))","v":7.6869799707468873}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E130)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,189.52738762176125,null,{"$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":9.4763693810880625},{"$f":"IF(AG$4=$E131, $I131*AG$57,0) + IF(AG$4>$E131,MIN(AG131,$I131-SUM($J131:AG131)))","v":9.4763693810880625},{"$f":"IF(AH$4=$E131, $I131*AH$57,0) + IF(AH$4>$E131,MIN(AH131,$I131-SUM($J131:AH131)))","v":9.4763693810880625},{"$f":"IF(AI$4=$E131, $I131*AI$57,0) + IF(AI$4>$E131,MIN(AI131,$I131-SUM($J131:AI131)))","v":9.4763693810880625},{"$f":"IF(AJ$4=$E131, $I131*AJ$57,0) + IF(AJ$4>$E131,MIN(AJ131,$I131-SUM($J131:AJ131)))","v":9.4763693810880625},{"$f":"IF(AK$4=$E131, $I131*AK$57,0) + IF(AK$4>$E131,MIN(AK131,$I131-SUM($J131:AK131)))","v":9.4763693810880625},{"$f":"IF(AL$4=$E131, $I131*AL$57,0) + IF(AL$4>$E131,MIN(AL131,$I131-SUM($J131:AL131)))","v":9.4763693810880625},{"$f":"IF(AM$4=$E131, $I131*AM$57,0) + IF(AM$4>$E131,MIN(AM131,$I131-SUM($J131:AM131)))","v":9.4763693810880625},{"$f":"IF(AN$4=$E131, $I131*AN$57,0) + IF(AN$4>$E131,MIN(AN131,$I131-SUM($J131:AN131)))","v":9.4763693810880625},{"$f":"IF(AO$4=$E131, $I131*AO$57,0) + IF(AO$4>$E131,MIN(AO131,$I131-SUM($J131:AO131)))","v":9.4763693810880625},{"$f":"IF(AP$4=$E131, $I131*AP$57,0) + IF(AP$4>$E131,MIN(AP131,$I131-SUM($J131:AP131)))","v":9.4763693810880625},{"$f":"IF(AQ$4=$E131, $I131*AQ$57,0) + IF(AQ$4>$E131,MIN(AQ131,$I131-SUM($J131:AQ131)))","v":9.4763693810880625},{"$f":"IF(AR$4=$E131, $I131*AR$57,0) + IF(AR$4>$E131,MIN(AR131,$I131-SUM($J131:AR131)))","v":9.4763693810880625},{"$f":"IF(AS$4=$E131, $I131*AS$57,0) + IF(AS$4>$E131,MIN(AS131,$I131-SUM($J131:AS131)))","v":9.4763693810880625},{"$f":"IF(AT$4=$E131, $I131*AT$57,0) + IF(AT$4>$E131,MIN(AT131,$I131-SUM($J131:AT131)))","v":9.4763693810880625},{"$f":"IF(AU$4=$E131, $I131*AU$57,0) + IF(AU$4>$E131,MIN(AU131,$I131-SUM($J131:AU131)))","v":9.4763693810880625}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E131)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,198.81414272608728,null,{"$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":9.9407071363043649},{"$f":"IF(AH$4=$E132, $I132*AH$57,0) + IF(AH$4>$E132,MIN(AH132,$I132-SUM($J132:AH132)))","v":9.9407071363043649},{"$f":"IF(AI$4=$E132, $I132*AI$57,0) + IF(AI$4>$E132,MIN(AI132,$I132-SUM($J132:AI132)))","v":9.9407071363043649},{"$f":"IF(AJ$4=$E132, $I132*AJ$57,0) + IF(AJ$4>$E132,MIN(AJ132,$I132-SUM($J132:AJ132)))","v":9.9407071363043649},{"$f":"IF(AK$4=$E132, $I132*AK$57,0) + IF(AK$4>$E132,MIN(AK132,$I132-SUM($J132:AK132)))","v":9.9407071363043649},{"$f":"IF(AL$4=$E132, $I132*AL$57,0) + IF(AL$4>$E132,MIN(AL132,$I132-SUM($J132:AL132)))","v":9.9407071363043649},{"$f":"IF(AM$4=$E132, $I132*AM$57,0) + IF(AM$4>$E132,MIN(AM132,$I132-SUM($J132:AM132)))","v":9.9407071363043649},{"$f":"IF(AN$4=$E132, $I132*AN$57,0) + IF(AN$4>$E132,MIN(AN132,$I132-SUM($J132:AN132)))","v":9.9407071363043649},{"$f":"IF(AO$4=$E132, $I132*AO$57,0) + IF(AO$4>$E132,MIN(AO132,$I132-SUM($J132:AO132)))","v":9.9407071363043649},{"$f":"IF(AP$4=$E132, $I132*AP$57,0) + IF(AP$4>$E132,MIN(AP132,$I132-SUM($J132:AP132)))","v":9.9407071363043649},{"$f":"IF(AQ$4=$E132, $I132*AQ$57,0) + IF(AQ$4>$E132,MIN(AQ132,$I132-SUM($J132:AQ132)))","v":9.9407071363043649},{"$f":"IF(AR$4=$E132, $I132*AR$57,0) + IF(AR$4>$E132,MIN(AR132,$I132-SUM($J132:AR132)))","v":9.9407071363043649},{"$f":"IF(AS$4=$E132, $I132*AS$57,0) + IF(AS$4>$E132,MIN(AS132,$I132-SUM($J132:AS132)))","v":9.9407071363043649},{"$f":"IF(AT$4=$E132, $I132*AT$57,0) + IF(AT$4>$E132,MIN(AT132,$I132-SUM($J132:AT132)))","v":9.9407071363043649},{"$f":"IF(AU$4=$E132, $I132*AU$57,0) + IF(AU$4>$E132,MIN(AU132,$I132-SUM($J132:AU132)))","v":9.9407071363043649}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E132)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,203.50779726060745,null,{"$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":10.175389863030373},{"$f":"IF(AI$4=$E133, $I133*AI$57,0) + IF(AI$4>$E133,MIN(AI133,$I133-SUM($J133:AI133)))","v":10.175389863030373},{"$f":"IF(AJ$4=$E133, $I133*AJ$57,0) + IF(AJ$4>$E133,MIN(AJ133,$I133-SUM($J133:AJ133)))","v":10.175389863030373},{"$f":"IF(AK$4=$E133, $I133*AK$57,0) + IF(AK$4>$E133,MIN(AK133,$I133-SUM($J133:AK133)))","v":10.175389863030373},{"$f":"IF(AL$4=$E133, $I133*AL$57,0) + IF(AL$4>$E133,MIN(AL133,$I133-SUM($J133:AL133)))","v":10.175389863030373},{"$f":"IF(AM$4=$E133, $I133*AM$57,0) + IF(AM$4>$E133,MIN(AM133,$I133-SUM($J133:AM133)))","v":10.175389863030373},{"$f":"IF(AN$4=$E133, $I133*AN$57,0) + IF(AN$4>$E133,MIN(AN133,$I133-SUM($J133:AN133)))","v":10.175389863030373},{"$f":"IF(AO$4=$E133, $I133*AO$57,0) + IF(AO$4>$E133,MIN(AO133,$I133-SUM($J133:AO133)))","v":10.175389863030373},{"$f":"IF(AP$4=$E133, $I133*AP$57,0) + IF(AP$4>$E133,MIN(AP133,$I133-SUM($J133:AP133)))","v":10.175389863030373},{"$f":"IF(AQ$4=$E133, $I133*AQ$57,0) + IF(AQ$4>$E133,MIN(AQ133,$I133-SUM($J133:AQ133)))","v":10.175389863030373},{"$f":"IF(AR$4=$E133, $I133*AR$57,0) + IF(AR$4>$E133,MIN(AR133,$I133-SUM($J133:AR133)))","v":10.175389863030373},{"$f":"IF(AS$4=$E133, $I133*AS$57,0) + IF(AS$4>$E133,MIN(AS133,$I133-SUM($J133:AS133)))","v":10.175389863030373},{"$f":"IF(AT$4=$E133, $I133*AT$57,0) + IF(AT$4>$E133,MIN(AT133,$I133-SUM($J133:AT133)))","v":10.175389863030373},{"$f":"IF(AU$4=$E133, $I133*AU$57,0) + IF(AU$4>$E133,MIN(AU133,$I133-SUM($J133:AU133)))","v":10.175389863030373}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E133)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,221.25861676212187,null,{"$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":11.062930838106094},{"$f":"IF(AJ$4=$E134, $I134*AJ$57,0) + IF(AJ$4>$E134,MIN(AJ134,$I134-SUM($J134:AJ134)))","v":11.062930838106094},{"$f":"IF(AK$4=$E134, $I134*AK$57,0) + IF(AK$4>$E134,MIN(AK134,$I134-SUM($J134:AK134)))","v":11.062930838106094},{"$f":"IF(AL$4=$E134, $I134*AL$57,0) + IF(AL$4>$E134,MIN(AL134,$I134-SUM($J134:AL134)))","v":11.062930838106094},{"$f":"IF(AM$4=$E134, $I134*AM$57,0) + IF(AM$4>$E134,MIN(AM134,$I134-SUM($J134:AM134)))","v":11.062930838106094},{"$f":"IF(AN$4=$E134, $I134*AN$57,0) + IF(AN$4>$E134,MIN(AN134,$I134-SUM($J134:AN134)))","v":11.062930838106094},{"$f":"IF(AO$4=$E134, $I134*AO$57,0) + IF(AO$4>$E134,MIN(AO134,$I134-SUM($J134:AO134)))","v":11.062930838106094},{"$f":"IF(AP$4=$E134, $I134*AP$57,0) + IF(AP$4>$E134,MIN(AP134,$I134-SUM($J134:AP134)))","v":11.062930838106094},{"$f":"IF(AQ$4=$E134, $I134*AQ$57,0) + IF(AQ$4>$E134,MIN(AQ134,$I134-SUM($J134:AQ134)))","v":11.062930838106094},{"$f":"IF(AR$4=$E134, $I134*AR$57,0) + IF(AR$4>$E134,MIN(AR134,$I134-SUM($J134:AR134)))","v":11.062930838106094},{"$f":"IF(AS$4=$E134, $I134*AS$57,0) + IF(AS$4>$E134,MIN(AS134,$I134-SUM($J134:AS134)))","v":11.062930838106094},{"$f":"IF(AT$4=$E134, $I134*AT$57,0) + IF(AT$4>$E134,MIN(AT134,$I134-SUM($J134:AT134)))","v":11.062930838106094},{"$f":"IF(AU$4=$E134, $I134*AU$57,0) + IF(AU$4>$E134,MIN(AU134,$I134-SUM($J134:AU134)))","v":11.062930838106094}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E134)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E135)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E136)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E137)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E138)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E139)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E140)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E141)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E142)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E143)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,0,null,{"$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$109:E144)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,0,null,{"$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,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E145)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E146, $I146*J$57,0) + IF(J$4>$E146,MIN(J146,$I146-SUM($J146:J146)))","v":0},{"$f":"IF(K$4=$E146, $I146*K$57,0) + IF(K$4>$E146,MIN(K146,$I146-SUM($J146:K146)))","v":0},{"$f":"IF(L$4=$E146, $I146*L$57,0) + IF(L$4>$E146,MIN(L146,$I146-SUM($J146:L146)))","v":0},{"$f":"IF(M$4=$E146, $I146*M$57,0) + IF(M$4>$E146,MIN(M146,$I146-SUM($J146:M146)))","v":0},{"$f":"IF(N$4=$E146, $I146*N$57,0) + IF(N$4>$E146,MIN(N146,$I146-SUM($J146:N146)))","v":0},{"$f":"IF(O$4=$E146, $I146*O$57,0) + IF(O$4>$E146,MIN(O146,$I146-SUM($J146:O146)))","v":0},{"$f":"IF(P$4=$E146, $I146*P$57,0) + IF(P$4>$E146,MIN(P146,$I146-SUM($J146:P146)))","v":0},{"$f":"IF(Q$4=$E146, $I146*Q$57,0) + IF(Q$4>$E146,MIN(Q146,$I146-SUM($J146:Q146)))","v":0},{"$f":"IF(R$4=$E146, $I146*R$57,0) + IF(R$4>$E146,MIN(R146,$I146-SUM($J146:R146)))","v":0},{"$f":"IF(S$4=$E146, $I146*S$57,0) + IF(S$4>$E146,MIN(S146,$I146-SUM($J146:S146)))","v":0},{"$f":"IF(T$4=$E146, $I146*T$57,0) + IF(T$4>$E146,MIN(T146,$I146-SUM($J146:T146)))","v":0},{"$f":"IF(U$4=$E146, $I146*U$57,0) + IF(U$4>$E146,MIN(U146,$I146-SUM($J146:U146)))","v":0},{"$f":"IF(V$4=$E146, $I146*V$57,0) + IF(V$4>$E146,MIN(V146,$I146-SUM($J146:V146)))","v":0},{"$f":"IF(W$4=$E146, $I146*W$57,0) + IF(W$4>$E146,MIN(W146,$I146-SUM($J146:W146)))","v":0},{"$f":"IF(X$4=$E146, $I146*X$57,0) + IF(X$4>$E146,MIN(X146,$I146-SUM($J146:X146)))","v":0},{"$f":"IF(Y$4=$E146, $I146*Y$57,0) + IF(Y$4>$E146,MIN(Y146,$I146-SUM($J146:Y146)))","v":0},{"$f":"IF(Z$4=$E146, $I146*Z$57,0) + IF(Z$4>$E146,MIN(Z146,$I146-SUM($J146:Z146)))","v":0},{"$f":"IF(AA$4=$E146, $I146*AA$57,0) + IF(AA$4>$E146,MIN(AA146,$I146-SUM($J146:AA146)))","v":0},{"$f":"IF(AB$4=$E146, $I146*AB$57,0) + IF(AB$4>$E146,MIN(AB146,$I146-SUM($J146:AB146)))","v":0},{"$f":"IF(AC$4=$E146, $I146*AC$57,0) + IF(AC$4>$E146,MIN(AC146,$I146-SUM($J146:AC146)))","v":0},{"$f":"IF(AD$4=$E146, $I146*AD$57,0) + IF(AD$4>$E146,MIN(AD146,$I146-SUM($J146:AD146)))","v":0},{"$f":"IF(AE$4=$E146, $I146*AE$57,0) + IF(AE$4>$E146,MIN(AE146,$I146-SUM($J146:AE146)))","v":0},{"$f":"IF(AF$4=$E146, $I146*AF$57,0) + IF(AF$4>$E146,MIN(AF146,$I146-SUM($J146:AF146)))","v":0},{"$f":"IF(AG$4=$E146, $I146*AG$57,0) + IF(AG$4>$E146,MIN(AG146,$I146-SUM($J146:AG146)))","v":0},{"$f":"IF(AH$4=$E146, $I146*AH$57,0) + IF(AH$4>$E146,MIN(AH146,$I146-SUM($J146:AH146)))","v":0},{"$f":"IF(AI$4=$E146, $I146*AI$57,0) + IF(AI$4>$E146,MIN(AI146,$I146-SUM($J146:AI146)))","v":0},{"$f":"IF(AJ$4=$E146, $I146*AJ$57,0) + IF(AJ$4>$E146,MIN(AJ146,$I146-SUM($J146:AJ146)))","v":0},{"$f":"IF(AK$4=$E146, $I146*AK$57,0) + IF(AK$4>$E146,MIN(AK146,$I146-SUM($J146:AK146)))","v":0},{"$f":"IF(AL$4=$E146, $I146*AL$57,0) + IF(AL$4>$E146,MIN(AL146,$I146-SUM($J146:AL146)))","v":0},{"$f":"IF(AM$4=$E146, $I146*AM$57,0) + IF(AM$4>$E146,MIN(AM146,$I146-SUM($J146:AM146)))","v":0},{"$f":"IF(AN$4=$E146, $I146*AN$57,0) + IF(AN$4>$E146,MIN(AN146,$I146-SUM($J146:AN146)))","v":0},{"$f":"IF(AO$4=$E146, $I146*AO$57,0) + IF(AO$4>$E146,MIN(AO146,$I146-SUM($J146:AO146)))","v":0},{"$f":"IF(AP$4=$E146, $I146*AP$57,0) + IF(AP$4>$E146,MIN(AP146,$I146-SUM($J146:AP146)))","v":0},{"$f":"IF(AQ$4=$E146, $I146*AQ$57,0) + IF(AQ$4>$E146,MIN(AQ146,$I146-SUM($J146:AQ146)))","v":0},{"$f":"IF(AR$4=$E146, $I146*AR$57,0) + IF(AR$4>$E146,MIN(AR146,$I146-SUM($J146:AR146)))","v":0},{"$f":"IF(AS$4=$E146, $I146*AS$57,0) + IF(AS$4>$E146,MIN(AS146,$I146-SUM($J146:AS146)))","v":0},{"$f":"IF(AT$4=$E146, $I146*AT$57,0) + IF(AT$4>$E146,MIN(AT146,$I146-SUM($J146:AT146)))","v":0},{"$f":"IF(AU$4=$E146, $I146*AU$57,0) + IF(AU$4>$E146,MIN(AU146,$I146-SUM($J146:AU146)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$109:E146)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E147, $I147*J$57,0) + IF(J$4>$E147,MIN(J147,$I147-SUM($J147:J147)))","v":0},{"$f":"IF(K$4=$E147, $I147*K$57,0) + IF(K$4>$E147,MIN(K147,$I147-SUM($J147:K147)))","v":0},{"$f":"IF(L$4=$E147, $I147*L$57,0) + IF(L$4>$E147,MIN(L147,$I147-SUM($J147:L147)))","v":0},{"$f":"IF(M$4=$E147, $I147*M$57,0) + IF(M$4>$E147,MIN(M147,$I147-SUM($J147:M147)))","v":0},{"$f":"IF(N$4=$E147, $I147*N$57,0) + IF(N$4>$E147,MIN(N147,$I147-SUM($J147:N147)))","v":0},{"$f":"IF(O$4=$E147, $I147*O$57,0) + IF(O$4>$E147,MIN(O147,$I147-SUM($J147:O147)))","v":0},{"$f":"IF(P$4=$E147, $I147*P$57,0) + IF(P$4>$E147,MIN(P147,$I147-SUM($J147:P147)))","v":0},{"$f":"IF(Q$4=$E147, $I147*Q$57,0) + IF(Q$4>$E147,MIN(Q147,$I147-SUM($J147:Q147)))","v":0},{"$f":"IF(R$4=$E147, $I147*R$57,0) + IF(R$4>$E147,MIN(R147,$I147-SUM($J147:R147)))","v":0},{"$f":"IF(S$4=$E147, $I147*S$57,0) + IF(S$4>$E147,MIN(S147,$I147-SUM($J147:S147)))","v":0},{"$f":"IF(T$4=$E147, $I147*T$57,0) + IF(T$4>$E147,MIN(T147,$I147-SUM($J147:T147)))","v":0},{"$f":"IF(U$4=$E147, $I147*U$57,0) + IF(U$4>$E147,MIN(U147,$I147-SUM($J147:U147)))","v":0},{"$f":"IF(V$4=$E147, $I147*V$57,0) + IF(V$4>$E147,MIN(V147,$I147-SUM($J147:V147)))","v":0},{"$f":"IF(W$4=$E147, $I147*W$57,0) + IF(W$4>$E147,MIN(W147,$I147-SUM($J147:W147)))","v":0},{"$f":"IF(X$4=$E147, $I147*X$57,0) + IF(X$4>$E147,MIN(X147,$I147-SUM($J147:X147)))","v":0},{"$f":"IF(Y$4=$E147, $I147*Y$57,0) + IF(Y$4>$E147,MIN(Y147,$I147-SUM($J147:Y147)))","v":0},{"$f":"IF(Z$4=$E147, $I147*Z$57,0) + IF(Z$4>$E147,MIN(Z147,$I147-SUM($J147:Z147)))","v":0},{"$f":"IF(AA$4=$E147, $I147*AA$57,0) + IF(AA$4>$E147,MIN(AA147,$I147-SUM($J147:AA147)))","v":0},{"$f":"IF(AB$4=$E147, $I147*AB$57,0) + IF(AB$4>$E147,MIN(AB147,$I147-SUM($J147:AB147)))","v":0},{"$f":"IF(AC$4=$E147, $I147*AC$57,0) + IF(AC$4>$E147,MIN(AC147,$I147-SUM($J147:AC147)))","v":0},{"$f":"IF(AD$4=$E147, $I147*AD$57,0) + IF(AD$4>$E147,MIN(AD147,$I147-SUM($J147:AD147)))","v":0},{"$f":"IF(AE$4=$E147, $I147*AE$57,0) + IF(AE$4>$E147,MIN(AE147,$I147-SUM($J147:AE147)))","v":0},{"$f":"IF(AF$4=$E147, $I147*AF$57,0) + IF(AF$4>$E147,MIN(AF147,$I147-SUM($J147:AF147)))","v":0},{"$f":"IF(AG$4=$E147, $I147*AG$57,0) + IF(AG$4>$E147,MIN(AG147,$I147-SUM($J147:AG147)))","v":0},{"$f":"IF(AH$4=$E147, $I147*AH$57,0) + IF(AH$4>$E147,MIN(AH147,$I147-SUM($J147:AH147)))","v":0},{"$f":"IF(AI$4=$E147, $I147*AI$57,0) + IF(AI$4>$E147,MIN(AI147,$I147-SUM($J147:AI147)))","v":0},{"$f":"IF(AJ$4=$E147, $I147*AJ$57,0) + IF(AJ$4>$E147,MIN(AJ147,$I147-SUM($J147:AJ147)))","v":0},{"$f":"IF(AK$4=$E147, $I147*AK$57,0) + IF(AK$4>$E147,MIN(AK147,$I147-SUM($J147:AK147)))","v":0},{"$f":"IF(AL$4=$E147, $I147*AL$57,0) + IF(AL$4>$E147,MIN(AL147,$I147-SUM($J147:AL147)))","v":0},{"$f":"IF(AM$4=$E147, $I147*AM$57,0) + IF(AM$4>$E147,MIN(AM147,$I147-SUM($J147:AM147)))","v":0},{"$f":"IF(AN$4=$E147, $I147*AN$57,0) + IF(AN$4>$E147,MIN(AN147,$I147-SUM($J147:AN147)))","v":0},{"$f":"IF(AO$4=$E147, $I147*AO$57,0) + IF(AO$4>$E147,MIN(AO147,$I147-SUM($J147:AO147)))","v":0},{"$f":"IF(AP$4=$E147, $I147*AP$57,0) + IF(AP$4>$E147,MIN(AP147,$I147-SUM($J147:AP147)))","v":0},{"$f":"IF(AQ$4=$E147, $I147*AQ$57,0) + IF(AQ$4>$E147,MIN(AQ147,$I147-SUM($J147:AQ147)))","v":0},{"$f":"IF(AR$4=$E147, $I147*AR$57,0) + IF(AR$4>$E147,MIN(AR147,$I147-SUM($J147:AR147)))","v":0},{"$f":"IF(AS$4=$E147, $I147*AS$57,0) + IF(AS$4>$E147,MIN(AS147,$I147-SUM($J147:AS147)))","v":0},{"$f":"IF(AT$4=$E147, $I147*AT$57,0) + IF(AT$4>$E147,MIN(AT147,$I147-SUM($J147:AT147)))","v":0},{"$f":"IF(AU$4=$E147, $I147*AU$57,0) + IF(AU$4>$E147,MIN(AU147,$I147-SUM($J147:AU147)))","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":"InputSummary!I228","v":15}]
[null,null,null,null,"Smoothing profile for recovery of backlog depreciation",null,"%",null,null,null,{"$f":"(1-K152) * IF(COUNTIF($J154:J154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-L152) * IF(COUNTIF($J154:K154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-M152) * IF(COUNTIF($J154:L154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-N152) * IF(COUNTIF($J154:M154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-O152) * IF(COUNTIF($J154:N154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-P152) * IF(COUNTIF($J154:O154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-Q152) * IF(COUNTIF($J154:P154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-R152) * IF(COUNTIF($J154:Q154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-S152) * IF(COUNTIF($J154:R154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-T152) * IF(COUNTIF($J154:S154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-U152) * IF(COUNTIF($J154:T154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-V152) * IF(COUNTIF($J154:U154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-W152) * IF(COUNTIF($J154:V154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-X152) * IF(COUNTIF($J154:W154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-Y152) * IF(COUNTIF($J154:X154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-Z152) * IF(COUNTIF($J154:Y154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AA152) * IF(COUNTIF($J154:Z154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AB152) * IF(COUNTIF($J154:AA154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AC152) * IF(COUNTIF($J154:AB154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AD152) * IF(COUNTIF($J154:AC154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AE152) * IF(COUNTIF($J154:AD154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AF152) * IF(COUNTIF($J154:AE154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AG152) * IF(COUNTIF($J154:AF154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AH152) * IF(COUNTIF($J154:AG154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AI152) * IF(COUNTIF($J154:AH154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AJ152) * IF(COUNTIF($J154:AI154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AK152) * IF(COUNTIF($J154:AJ154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":6.6666666666666666E-2},{"$f":"(1-AL152) * IF(COUNTIF($J154:AK154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AM152) * IF(COUNTIF($J154:AL154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AN152) * IF(COUNTIF($J154:AM154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AO152) * IF(COUNTIF($J154:AN154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AP152) * IF(COUNTIF($J154:AO154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AQ152) * IF(COUNTIF($J154:AP154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AR152) * IF(COUNTIF($J154:AQ154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AS152) * IF(COUNTIF($J154:AR154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AT152) * IF(COUNTIF($J154:AS154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AU152) * IF(COUNTIF($J154:AT154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0},{"$f":"(1-AV152) * IF(COUNTIF($J154:AU154,\">\"&0)<=$I153-1,1,0) * (1/$I153)","v":0}]
[]
[null,null,null,null,{"$f":"E66","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"SUMPRODUCT(K110:AV110,$K$152:$AV$152) - SUMPRODUCT(K66:AV66,$K$152:$AV$152)","v":6.2662972044826493},null,{"$f":"K$154 * $I156","v":0},0,{"$f":"M$154 * $I156","v":0},{"$f":"N$154 * $I156","v":0},0,0,0,0,0,0,0,0,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1992-03-31",null,"£m 20/21 prices",null,{"$f":"SUMPRODUCT(K111:AV111,$K$152:$AV$152) - SUMPRODUCT(K67:AV67,$K$152:$AV$152)","v":13.945655525914756},null,0,0,{"$f":"M$154 * $I157","v":0},0,0,0,0,0,0,0,0,0,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1993-03-31",null,"£m 20/21 prices",null,{"$f":"SUMPRODUCT(K112:AV112,$K$152:$AV$152) - SUMPRODUCT(K68:AV68,$K$152:$AV$152)","v":25.967772358599881},null,0,0,0,0,0,0,0,0,0,0,0,0,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1994-03-31",null,"£m 20/21 prices",null,20.803810789852662,null,0,0,0,0,0,0,0,0,0,0,0,0,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1995-03-31",null,"£m 20/21 prices",null,18.047971700514076,null,0,0,0,{"$f":"N$154 * $I160","v":0},0,0,0,0,0,0,0,0,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1996-03-31",null,"£m 20/21 prices",null,15.846999541914805,null,0,0,0,0,0,0,0,0,0,0,0,0,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1997-03-31",null,"£m 20/21 prices",null,13.797691011050926,null,0,0,0,0,0,0,0,0,0,0,0,0,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1998-03-31",null,"£m 20/21 prices",null,13.449974401120961,null,0,0,0,{"$f":"N$154 * $I163","v":0},0,0,0,0,0,0,0,0,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1999-03-31",null,"£m 20/21 prices",null,10.801425421996978,null,0,0,0,0,0,0,0,0,0,0,0,0,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,{"$f":"AC$154 * $I164","v":0.72009502813313186},0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0,0,0,0,0,0,0,{"$f":"AS$154 * $I164","v":0},0,0,0]
[null,null,null,null,"2000-03-31",null,"£m 20/21 prices",null,6.6185204791648129,null,0,0,0,0,0,0,0,0,0,0,0,0,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2001-03-31",null,"£m 20/21 prices",null,2.8735269465398856,null,0,0,0,0,0,0,0,0,0,0,0,0,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2002-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2003-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2005-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2006-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2007-03-31",null,"£m 20/21 prices",null,0,null,{"$f":"K$154 * $I172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2008-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2009-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2010-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2011-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2012-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2013-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2014-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"U$154 * $I179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-03-31",null,"£m 20/21 prices",null,0,null,{"$f":"K$154 * $I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$154 * $I180","v":0},0,0,0,0]
[null,null,null,null,"2016-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$154 * $I181","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2018-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2022-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2023-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2024-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2025-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2026-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E102","v":"2027-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"K$154 * $I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$154 * $I192","v":0},0,{"$f":"AC$154 * $I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2028-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"RIIO-1 depreciation calculations"]
[null,"Note: This section is used to calculate depreciation on RIIO-1 additions (i.e. before RIIO-1). Depreciation profile used is straight line"]
[]
[null,null,"Depreciation parameters (RIIO-1 additions)"]
[]
[null,null,null,null,"Post-vesting asset life (RIIO-1)",null,"years",null,null,null,{"$f":"K$17 * K54 + K$18 * K56","v":33.299999999999997},33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,{"$f":"AK$17 * AK54 + AK$18 * AK56","v":26.25},29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Annual depreciation factor",null,"%",null,null,null,{"$f":"K$17 * K55 + K$18 * K57","v":3.0030030030030033E-2},3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3243243243243246E-2,3.8095238095238099E-2,3.4042553191489362E-2,3.0769230769230771E-2,2.8070175438596492E-2,{"$f":"AO$17 * AO55 + AO$18 * AO57","v":2.5806451612903226E-2},2.3880597014925373E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Depreciation values applied (RIIO-1 additions)",null,"£m 20/21 prices",null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.438735696739599,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035]
[]
[null,null,"SL depreciation calculation (RIIO-1)"]
[]
[null,null,null,null,"Total applicable depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K210:K247)","v":0},{"$f":"SUM(L210:L247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ210:AJ247)","v":0},8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.438735696739599,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035,45.554594727993035]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E209)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E210,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E210, $I210*J$202,0) + IF(J$4>$E210,MIN(J210,$I210-SUM($J210:J210)))","v":0},{"$f":"IF(K$4=$E210, $I210*K$202,0) + IF(K$4>$E210,MIN(K210,$I210-SUM($J210:K210)))","v":0},{"$f":"IF(L$4=$E210, $I210*L$202,0) + IF(L$4>$E210,MIN(L210,$I210-SUM($J210:L210)))","v":0},{"$f":"IF(M$4=$E210, $I210*M$202,0) + IF(M$4>$E210,MIN(M210,$I210-SUM($J210:M210)))","v":0},{"$f":"IF(N$4=$E210, $I210*N$202,0) + IF(N$4>$E210,MIN(N210,$I210-SUM($J210:N210)))","v":0},{"$f":"IF(O$4=$E210, $I210*O$202,0) + IF(O$4>$E210,MIN(O210,$I210-SUM($J210:O210)))","v":0},{"$f":"IF(P$4=$E210, $I210*P$202,0) + IF(P$4>$E210,MIN(P210,$I210-SUM($J210:P210)))","v":0},{"$f":"IF(Q$4=$E210, $I210*Q$202,0) + IF(Q$4>$E210,MIN(Q210,$I210-SUM($J210:Q210)))","v":0},{"$f":"IF(R$4=$E210, $I210*R$202,0) + IF(R$4>$E210,MIN(R210,$I210-SUM($J210:R210)))","v":0},{"$f":"IF(S$4=$E210, $I210*S$202,0) + IF(S$4>$E210,MIN(S210,$I210-SUM($J210:S210)))","v":0},{"$f":"IF(T$4=$E210, $I210*T$202,0) + IF(T$4>$E210,MIN(T210,$I210-SUM($J210:T210)))","v":0},{"$f":"IF(U$4=$E210, $I210*U$202,0) + IF(U$4>$E210,MIN(U210,$I210-SUM($J210:U210)))","v":0},{"$f":"IF(V$4=$E210, $I210*V$202,0) + IF(V$4>$E210,MIN(V210,$I210-SUM($J210:V210)))","v":0},{"$f":"IF(W$4=$E210, $I210*W$202,0) + IF(W$4>$E210,MIN(W210,$I210-SUM($J210:W210)))","v":0},{"$f":"IF(X$4=$E210, $I210*X$202,0) + IF(X$4>$E210,MIN(X210,$I210-SUM($J210:X210)))","v":0},{"$f":"IF(Y$4=$E210, $I210*Y$202,0) + IF(Y$4>$E210,MIN(Y210,$I210-SUM($J210:Y210)))","v":0},{"$f":"IF(Z$4=$E210, $I210*Z$202,0) + IF(Z$4>$E210,MIN(Z210,$I210-SUM($J210:Z210)))","v":0},{"$f":"IF(AA$4=$E210, $I210*AA$202,0) + IF(AA$4>$E210,MIN(AA210,$I210-SUM($J210:AA210)))","v":0},{"$f":"IF(AB$4=$E210, $I210*AB$202,0) + IF(AB$4>$E210,MIN(AB210,$I210-SUM($J210:AB210)))","v":0},{"$f":"IF(AC$4=$E210, $I210*AC$202,0) + IF(AC$4>$E210,MIN(AC210,$I210-SUM($J210:AC210)))","v":0},{"$f":"IF(AD$4=$E210, $I210*AD$202,0) + IF(AD$4>$E210,MIN(AD210,$I210-SUM($J210:AD210)))","v":0},{"$f":"IF(AE$4=$E210, $I210*AE$202,0) + IF(AE$4>$E210,MIN(AE210,$I210-SUM($J210:AE210)))","v":0},{"$f":"IF(AF$4=$E210, $I210*AF$202,0) + IF(AF$4>$E210,MIN(AF210,$I210-SUM($J210:AF210)))","v":0},{"$f":"IF(AG$4=$E210, $I210*AG$202,0) + IF(AG$4>$E210,MIN(AG210,$I210-SUM($J210:AG210)))","v":0},{"$f":"IF(AH$4=$E210, $I210*AH$202,0) + IF(AH$4>$E210,MIN(AH210,$I210-SUM($J210:AH210)))","v":0},{"$f":"IF(AI$4=$E210, $I210*AI$202,0) + IF(AI$4>$E210,MIN(AI210,$I210-SUM($J210:AI210)))","v":0},{"$f":"IF(AJ$4=$E210, $I210*AJ$202,0) + IF(AJ$4>$E210,MIN(AJ210,$I210-SUM($J210:AJ210)))","v":0},{"$f":"IF(AK$4=$E210, $I210*AK$202,0) + IF(AK$4>$E210,MIN(AK210,$I210-SUM($J210:AK210)))","v":0},{"$f":"IF(AL$4=$E210, $I210*AL$202,0) + IF(AL$4>$E210,MIN(AL210,$I210-SUM($J210:AL210)))","v":0},{"$f":"IF(AM$4=$E210, $I210*AM$202,0) + IF(AM$4>$E210,MIN(AM210,$I210-SUM($J210:AM210)))","v":0},{"$f":"IF(AN$4=$E210, $I210*AN$202,0) + IF(AN$4>$E210,MIN(AN210,$I210-SUM($J210:AN210)))","v":0},{"$f":"IF(AO$4=$E210, $I210*AO$202,0) + IF(AO$4>$E210,MIN(AO210,$I210-SUM($J210:AO210)))","v":0},{"$f":"IF(AP$4=$E210, $I210*AP$202,0) + IF(AP$4>$E210,MIN(AP210,$I210-SUM($J210:AP210)))","v":0},{"$f":"IF(AQ$4=$E210, $I210*AQ$202,0) + IF(AQ$4>$E210,MIN(AQ210,$I210-SUM($J210:AQ210)))","v":0},{"$f":"IF(AR$4=$E210, $I210*AR$202,0) + IF(AR$4>$E210,MIN(AR210,$I210-SUM($J210:AR210)))","v":0},{"$f":"IF(AS$4=$E210, $I210*AS$202,0) + IF(AS$4>$E210,MIN(AS210,$I210-SUM($J210:AS210)))","v":0},{"$f":"IF(AT$4=$E210, $I210*AT$202,0) + IF(AT$4>$E210,MIN(AT210,$I210-SUM($J210:AT210)))","v":0},{"$f":"IF(AU$4=$E210, $I210*AU$202,0) + IF(AU$4>$E210,MIN(AU210,$I210-SUM($J210:AU210)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E210)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E211,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E211, $I211*J$202,0) + IF(J$4>$E211,MIN(J211,$I211-SUM($J211:J211)))","v":0},{"$f":"IF(K$4=$E211, $I211*K$202,0) + IF(K$4>$E211,MIN(K211,$I211-SUM($J211:K211)))","v":0},{"$f":"IF(L$4=$E211, $I211*L$202,0) + IF(L$4>$E211,MIN(L211,$I211-SUM($J211:L211)))","v":0},{"$f":"IF(M$4=$E211, $I211*M$202,0) + IF(M$4>$E211,MIN(M211,$I211-SUM($J211:M211)))","v":0},{"$f":"IF(N$4=$E211, $I211*N$202,0) + IF(N$4>$E211,MIN(N211,$I211-SUM($J211:N211)))","v":0},{"$f":"IF(O$4=$E211, $I211*O$202,0) + IF(O$4>$E211,MIN(O211,$I211-SUM($J211:O211)))","v":0},{"$f":"IF(P$4=$E211, $I211*P$202,0) + IF(P$4>$E211,MIN(P211,$I211-SUM($J211:P211)))","v":0},{"$f":"IF(Q$4=$E211, $I211*Q$202,0) + IF(Q$4>$E211,MIN(Q211,$I211-SUM($J211:Q211)))","v":0},{"$f":"IF(R$4=$E211, $I211*R$202,0) + IF(R$4>$E211,MIN(R211,$I211-SUM($J211:R211)))","v":0},{"$f":"IF(S$4=$E211, $I211*S$202,0) + IF(S$4>$E211,MIN(S211,$I211-SUM($J211:S211)))","v":0},{"$f":"IF(T$4=$E211, $I211*T$202,0) + IF(T$4>$E211,MIN(T211,$I211-SUM($J211:T211)))","v":0},{"$f":"IF(U$4=$E211, $I211*U$202,0) + IF(U$4>$E211,MIN(U211,$I211-SUM($J211:U211)))","v":0},{"$f":"IF(V$4=$E211, $I211*V$202,0) + IF(V$4>$E211,MIN(V211,$I211-SUM($J211:V211)))","v":0},{"$f":"IF(W$4=$E211, $I211*W$202,0) + IF(W$4>$E211,MIN(W211,$I211-SUM($J211:W211)))","v":0},{"$f":"IF(X$4=$E211, $I211*X$202,0) + IF(X$4>$E211,MIN(X211,$I211-SUM($J211:X211)))","v":0},{"$f":"IF(Y$4=$E211, $I211*Y$202,0) + IF(Y$4>$E211,MIN(Y211,$I211-SUM($J211:Y211)))","v":0},{"$f":"IF(Z$4=$E211, $I211*Z$202,0) + IF(Z$4>$E211,MIN(Z211,$I211-SUM($J211:Z211)))","v":0},{"$f":"IF(AA$4=$E211, $I211*AA$202,0) + IF(AA$4>$E211,MIN(AA211,$I211-SUM($J211:AA211)))","v":0},{"$f":"IF(AB$4=$E211, $I211*AB$202,0) + IF(AB$4>$E211,MIN(AB211,$I211-SUM($J211:AB211)))","v":0},{"$f":"IF(AC$4=$E211, $I211*AC$202,0) + IF(AC$4>$E211,MIN(AC211,$I211-SUM($J211:AC211)))","v":0},{"$f":"IF(AD$4=$E211, $I211*AD$202,0) + IF(AD$4>$E211,MIN(AD211,$I211-SUM($J211:AD211)))","v":0},{"$f":"IF(AE$4=$E211, $I211*AE$202,0) + IF(AE$4>$E211,MIN(AE211,$I211-SUM($J211:AE211)))","v":0},{"$f":"IF(AF$4=$E211, $I211*AF$202,0) + IF(AF$4>$E211,MIN(AF211,$I211-SUM($J211:AF211)))","v":0},{"$f":"IF(AG$4=$E211, $I211*AG$202,0) + IF(AG$4>$E211,MIN(AG211,$I211-SUM($J211:AG211)))","v":0},{"$f":"IF(AH$4=$E211, $I211*AH$202,0) + IF(AH$4>$E211,MIN(AH211,$I211-SUM($J211:AH211)))","v":0},{"$f":"IF(AI$4=$E211, $I211*AI$202,0) + IF(AI$4>$E211,MIN(AI211,$I211-SUM($J211:AI211)))","v":0},{"$f":"IF(AJ$4=$E211, $I211*AJ$202,0) + IF(AJ$4>$E211,MIN(AJ211,$I211-SUM($J211:AJ211)))","v":0},{"$f":"IF(AK$4=$E211, $I211*AK$202,0) + IF(AK$4>$E211,MIN(AK211,$I211-SUM($J211:AK211)))","v":0},{"$f":"IF(AL$4=$E211, $I211*AL$202,0) + IF(AL$4>$E211,MIN(AL211,$I211-SUM($J211:AL211)))","v":0},{"$f":"IF(AM$4=$E211, $I211*AM$202,0) + IF(AM$4>$E211,MIN(AM211,$I211-SUM($J211:AM211)))","v":0},{"$f":"IF(AN$4=$E211, $I211*AN$202,0) + IF(AN$4>$E211,MIN(AN211,$I211-SUM($J211:AN211)))","v":0},{"$f":"IF(AO$4=$E211, $I211*AO$202,0) + IF(AO$4>$E211,MIN(AO211,$I211-SUM($J211:AO211)))","v":0},{"$f":"IF(AP$4=$E211, $I211*AP$202,0) + IF(AP$4>$E211,MIN(AP211,$I211-SUM($J211:AP211)))","v":0},{"$f":"IF(AQ$4=$E211, $I211*AQ$202,0) + IF(AQ$4>$E211,MIN(AQ211,$I211-SUM($J211:AQ211)))","v":0},{"$f":"IF(AR$4=$E211, $I211*AR$202,0) + IF(AR$4>$E211,MIN(AR211,$I211-SUM($J211:AR211)))","v":0},{"$f":"IF(AS$4=$E211, $I211*AS$202,0) + IF(AS$4>$E211,MIN(AS211,$I211-SUM($J211:AS211)))","v":0},{"$f":"IF(AT$4=$E211, $I211*AT$202,0) + IF(AT$4>$E211,MIN(AT211,$I211-SUM($J211:AT211)))","v":0},{"$f":"IF(AU$4=$E211, $I211*AU$202,0) + IF(AU$4>$E211,MIN(AU211,$I211-SUM($J211:AU211)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E211)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E212,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E212, $I212*J$202,0) + IF(J$4>$E212,MIN(J212,$I212-SUM($J212:J212)))","v":0},{"$f":"IF(K$4=$E212, $I212*K$202,0) + IF(K$4>$E212,MIN(K212,$I212-SUM($J212:K212)))","v":0},{"$f":"IF(L$4=$E212, $I212*L$202,0) + IF(L$4>$E212,MIN(L212,$I212-SUM($J212:L212)))","v":0},{"$f":"IF(M$4=$E212, $I212*M$202,0) + IF(M$4>$E212,MIN(M212,$I212-SUM($J212:M212)))","v":0},{"$f":"IF(N$4=$E212, $I212*N$202,0) + IF(N$4>$E212,MIN(N212,$I212-SUM($J212:N212)))","v":0},{"$f":"IF(O$4=$E212, $I212*O$202,0) + IF(O$4>$E212,MIN(O212,$I212-SUM($J212:O212)))","v":0},{"$f":"IF(P$4=$E212, $I212*P$202,0) + IF(P$4>$E212,MIN(P212,$I212-SUM($J212:P212)))","v":0},{"$f":"IF(Q$4=$E212, $I212*Q$202,0) + IF(Q$4>$E212,MIN(Q212,$I212-SUM($J212:Q212)))","v":0},{"$f":"IF(R$4=$E212, $I212*R$202,0) + IF(R$4>$E212,MIN(R212,$I212-SUM($J212:R212)))","v":0},{"$f":"IF(S$4=$E212, $I212*S$202,0) + IF(S$4>$E212,MIN(S212,$I212-SUM($J212:S212)))","v":0},{"$f":"IF(T$4=$E212, $I212*T$202,0) + IF(T$4>$E212,MIN(T212,$I212-SUM($J212:T212)))","v":0},{"$f":"IF(U$4=$E212, $I212*U$202,0) + IF(U$4>$E212,MIN(U212,$I212-SUM($J212:U212)))","v":0},{"$f":"IF(V$4=$E212, $I212*V$202,0) + IF(V$4>$E212,MIN(V212,$I212-SUM($J212:V212)))","v":0},{"$f":"IF(W$4=$E212, $I212*W$202,0) + IF(W$4>$E212,MIN(W212,$I212-SUM($J212:W212)))","v":0},{"$f":"IF(X$4=$E212, $I212*X$202,0) + IF(X$4>$E212,MIN(X212,$I212-SUM($J212:X212)))","v":0},{"$f":"IF(Y$4=$E212, $I212*Y$202,0) + IF(Y$4>$E212,MIN(Y212,$I212-SUM($J212:Y212)))","v":0},{"$f":"IF(Z$4=$E212, $I212*Z$202,0) + IF(Z$4>$E212,MIN(Z212,$I212-SUM($J212:Z212)))","v":0},{"$f":"IF(AA$4=$E212, $I212*AA$202,0) + IF(AA$4>$E212,MIN(AA212,$I212-SUM($J212:AA212)))","v":0},{"$f":"IF(AB$4=$E212, $I212*AB$202,0) + IF(AB$4>$E212,MIN(AB212,$I212-SUM($J212:AB212)))","v":0},{"$f":"IF(AC$4=$E212, $I212*AC$202,0) + IF(AC$4>$E212,MIN(AC212,$I212-SUM($J212:AC212)))","v":0},{"$f":"IF(AD$4=$E212, $I212*AD$202,0) + IF(AD$4>$E212,MIN(AD212,$I212-SUM($J212:AD212)))","v":0},{"$f":"IF(AE$4=$E212, $I212*AE$202,0) + IF(AE$4>$E212,MIN(AE212,$I212-SUM($J212:AE212)))","v":0},{"$f":"IF(AF$4=$E212, $I212*AF$202,0) + IF(AF$4>$E212,MIN(AF212,$I212-SUM($J212:AF212)))","v":0},{"$f":"IF(AG$4=$E212, $I212*AG$202,0) + IF(AG$4>$E212,MIN(AG212,$I212-SUM($J212:AG212)))","v":0},{"$f":"IF(AH$4=$E212, $I212*AH$202,0) + IF(AH$4>$E212,MIN(AH212,$I212-SUM($J212:AH212)))","v":0},{"$f":"IF(AI$4=$E212, $I212*AI$202,0) + IF(AI$4>$E212,MIN(AI212,$I212-SUM($J212:AI212)))","v":0},{"$f":"IF(AJ$4=$E212, $I212*AJ$202,0) + IF(AJ$4>$E212,MIN(AJ212,$I212-SUM($J212:AJ212)))","v":0},{"$f":"IF(AK$4=$E212, $I212*AK$202,0) + IF(AK$4>$E212,MIN(AK212,$I212-SUM($J212:AK212)))","v":0},{"$f":"IF(AL$4=$E212, $I212*AL$202,0) + IF(AL$4>$E212,MIN(AL212,$I212-SUM($J212:AL212)))","v":0},{"$f":"IF(AM$4=$E212, $I212*AM$202,0) + IF(AM$4>$E212,MIN(AM212,$I212-SUM($J212:AM212)))","v":0},{"$f":"IF(AN$4=$E212, $I212*AN$202,0) + IF(AN$4>$E212,MIN(AN212,$I212-SUM($J212:AN212)))","v":0},{"$f":"IF(AO$4=$E212, $I212*AO$202,0) + IF(AO$4>$E212,MIN(AO212,$I212-SUM($J212:AO212)))","v":0},{"$f":"IF(AP$4=$E212, $I212*AP$202,0) + IF(AP$4>$E212,MIN(AP212,$I212-SUM($J212:AP212)))","v":0},{"$f":"IF(AQ$4=$E212, $I212*AQ$202,0) + IF(AQ$4>$E212,MIN(AQ212,$I212-SUM($J212:AQ212)))","v":0},{"$f":"IF(AR$4=$E212, $I212*AR$202,0) + IF(AR$4>$E212,MIN(AR212,$I212-SUM($J212:AR212)))","v":0},{"$f":"IF(AS$4=$E212, $I212*AS$202,0) + IF(AS$4>$E212,MIN(AS212,$I212-SUM($J212:AS212)))","v":0},{"$f":"IF(AT$4=$E212, $I212*AT$202,0) + IF(AT$4>$E212,MIN(AT212,$I212-SUM($J212:AT212)))","v":0},{"$f":"IF(AU$4=$E212, $I212*AU$202,0) + IF(AU$4>$E212,MIN(AU212,$I212-SUM($J212:AU212)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E212)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E213,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E213, $I213*J$202,0) + IF(J$4>$E213,MIN(J213,$I213-SUM($J213:J213)))","v":0},{"$f":"IF(K$4=$E213, $I213*K$202,0) + IF(K$4>$E213,MIN(K213,$I213-SUM($J213:K213)))","v":0},{"$f":"IF(L$4=$E213, $I213*L$202,0) + IF(L$4>$E213,MIN(L213,$I213-SUM($J213:L213)))","v":0},{"$f":"IF(M$4=$E213, $I213*M$202,0) + IF(M$4>$E213,MIN(M213,$I213-SUM($J213:M213)))","v":0},{"$f":"IF(N$4=$E213, $I213*N$202,0) + IF(N$4>$E213,MIN(N213,$I213-SUM($J213:N213)))","v":0},{"$f":"IF(O$4=$E213, $I213*O$202,0) + IF(O$4>$E213,MIN(O213,$I213-SUM($J213:O213)))","v":0},{"$f":"IF(P$4=$E213, $I213*P$202,0) + IF(P$4>$E213,MIN(P213,$I213-SUM($J213:P213)))","v":0},{"$f":"IF(Q$4=$E213, $I213*Q$202,0) + IF(Q$4>$E213,MIN(Q213,$I213-SUM($J213:Q213)))","v":0},{"$f":"IF(R$4=$E213, $I213*R$202,0) + IF(R$4>$E213,MIN(R213,$I213-SUM($J213:R213)))","v":0},{"$f":"IF(S$4=$E213, $I213*S$202,0) + IF(S$4>$E213,MIN(S213,$I213-SUM($J213:S213)))","v":0},{"$f":"IF(T$4=$E213, $I213*T$202,0) + IF(T$4>$E213,MIN(T213,$I213-SUM($J213:T213)))","v":0},{"$f":"IF(U$4=$E213, $I213*U$202,0) + IF(U$4>$E213,MIN(U213,$I213-SUM($J213:U213)))","v":0},{"$f":"IF(V$4=$E213, $I213*V$202,0) + IF(V$4>$E213,MIN(V213,$I213-SUM($J213:V213)))","v":0},{"$f":"IF(W$4=$E213, $I213*W$202,0) + IF(W$4>$E213,MIN(W213,$I213-SUM($J213:W213)))","v":0},{"$f":"IF(X$4=$E213, $I213*X$202,0) + IF(X$4>$E213,MIN(X213,$I213-SUM($J213:X213)))","v":0},{"$f":"IF(Y$4=$E213, $I213*Y$202,0) + IF(Y$4>$E213,MIN(Y213,$I213-SUM($J213:Y213)))","v":0},{"$f":"IF(Z$4=$E213, $I213*Z$202,0) + IF(Z$4>$E213,MIN(Z213,$I213-SUM($J213:Z213)))","v":0},{"$f":"IF(AA$4=$E213, $I213*AA$202,0) + IF(AA$4>$E213,MIN(AA213,$I213-SUM($J213:AA213)))","v":0},{"$f":"IF(AB$4=$E213, $I213*AB$202,0) + IF(AB$4>$E213,MIN(AB213,$I213-SUM($J213:AB213)))","v":0},{"$f":"IF(AC$4=$E213, $I213*AC$202,0) + IF(AC$4>$E213,MIN(AC213,$I213-SUM($J213:AC213)))","v":0},{"$f":"IF(AD$4=$E213, $I213*AD$202,0) + IF(AD$4>$E213,MIN(AD213,$I213-SUM($J213:AD213)))","v":0},{"$f":"IF(AE$4=$E213, $I213*AE$202,0) + IF(AE$4>$E213,MIN(AE213,$I213-SUM($J213:AE213)))","v":0},{"$f":"IF(AF$4=$E213, $I213*AF$202,0) + IF(AF$4>$E213,MIN(AF213,$I213-SUM($J213:AF213)))","v":0},{"$f":"IF(AG$4=$E213, $I213*AG$202,0) + IF(AG$4>$E213,MIN(AG213,$I213-SUM($J213:AG213)))","v":0},{"$f":"IF(AH$4=$E213, $I213*AH$202,0) + IF(AH$4>$E213,MIN(AH213,$I213-SUM($J213:AH213)))","v":0},{"$f":"IF(AI$4=$E213, $I213*AI$202,0) + IF(AI$4>$E213,MIN(AI213,$I213-SUM($J213:AI213)))","v":0},{"$f":"IF(AJ$4=$E213, $I213*AJ$202,0) + IF(AJ$4>$E213,MIN(AJ213,$I213-SUM($J213:AJ213)))","v":0},{"$f":"IF(AK$4=$E213, $I213*AK$202,0) + IF(AK$4>$E213,MIN(AK213,$I213-SUM($J213:AK213)))","v":0},{"$f":"IF(AL$4=$E213, $I213*AL$202,0) + IF(AL$4>$E213,MIN(AL213,$I213-SUM($J213:AL213)))","v":0},{"$f":"IF(AM$4=$E213, $I213*AM$202,0) + IF(AM$4>$E213,MIN(AM213,$I213-SUM($J213:AM213)))","v":0},{"$f":"IF(AN$4=$E213, $I213*AN$202,0) + IF(AN$4>$E213,MIN(AN213,$I213-SUM($J213:AN213)))","v":0},{"$f":"IF(AO$4=$E213, $I213*AO$202,0) + IF(AO$4>$E213,MIN(AO213,$I213-SUM($J213:AO213)))","v":0},{"$f":"IF(AP$4=$E213, $I213*AP$202,0) + IF(AP$4>$E213,MIN(AP213,$I213-SUM($J213:AP213)))","v":0},{"$f":"IF(AQ$4=$E213, $I213*AQ$202,0) + IF(AQ$4>$E213,MIN(AQ213,$I213-SUM($J213:AQ213)))","v":0},{"$f":"IF(AR$4=$E213, $I213*AR$202,0) + IF(AR$4>$E213,MIN(AR213,$I213-SUM($J213:AR213)))","v":0},{"$f":"IF(AS$4=$E213, $I213*AS$202,0) + IF(AS$4>$E213,MIN(AS213,$I213-SUM($J213:AS213)))","v":0},{"$f":"IF(AT$4=$E213, $I213*AT$202,0) + IF(AT$4>$E213,MIN(AT213,$I213-SUM($J213:AT213)))","v":0},{"$f":"IF(AU$4=$E213, $I213*AU$202,0) + IF(AU$4>$E213,MIN(AU213,$I213-SUM($J213:AU213)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E213)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E214,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E214, $I214*J$202,0) + IF(J$4>$E214,MIN(J214,$I214-SUM($J214:J214)))","v":0},{"$f":"IF(K$4=$E214, $I214*K$202,0) + IF(K$4>$E214,MIN(K214,$I214-SUM($J214:K214)))","v":0},{"$f":"IF(L$4=$E214, $I214*L$202,0) + IF(L$4>$E214,MIN(L214,$I214-SUM($J214:L214)))","v":0},{"$f":"IF(M$4=$E214, $I214*M$202,0) + IF(M$4>$E214,MIN(M214,$I214-SUM($J214:M214)))","v":0},{"$f":"IF(N$4=$E214, $I214*N$202,0) + IF(N$4>$E214,MIN(N214,$I214-SUM($J214:N214)))","v":0},{"$f":"IF(O$4=$E214, $I214*O$202,0) + IF(O$4>$E214,MIN(O214,$I214-SUM($J214:O214)))","v":0},{"$f":"IF(P$4=$E214, $I214*P$202,0) + IF(P$4>$E214,MIN(P214,$I214-SUM($J214:P214)))","v":0},{"$f":"IF(Q$4=$E214, $I214*Q$202,0) + IF(Q$4>$E214,MIN(Q214,$I214-SUM($J214:Q214)))","v":0},{"$f":"IF(R$4=$E214, $I214*R$202,0) + IF(R$4>$E214,MIN(R214,$I214-SUM($J214:R214)))","v":0},{"$f":"IF(S$4=$E214, $I214*S$202,0) + IF(S$4>$E214,MIN(S214,$I214-SUM($J214:S214)))","v":0},{"$f":"IF(T$4=$E214, $I214*T$202,0) + IF(T$4>$E214,MIN(T214,$I214-SUM($J214:T214)))","v":0},{"$f":"IF(U$4=$E214, $I214*U$202,0) + IF(U$4>$E214,MIN(U214,$I214-SUM($J214:U214)))","v":0},{"$f":"IF(V$4=$E214, $I214*V$202,0) + IF(V$4>$E214,MIN(V214,$I214-SUM($J214:V214)))","v":0},{"$f":"IF(W$4=$E214, $I214*W$202,0) + IF(W$4>$E214,MIN(W214,$I214-SUM($J214:W214)))","v":0},{"$f":"IF(X$4=$E214, $I214*X$202,0) + IF(X$4>$E214,MIN(X214,$I214-SUM($J214:X214)))","v":0},{"$f":"IF(Y$4=$E214, $I214*Y$202,0) + IF(Y$4>$E214,MIN(Y214,$I214-SUM($J214:Y214)))","v":0},{"$f":"IF(Z$4=$E214, $I214*Z$202,0) + IF(Z$4>$E214,MIN(Z214,$I214-SUM($J214:Z214)))","v":0},{"$f":"IF(AA$4=$E214, $I214*AA$202,0) + IF(AA$4>$E214,MIN(AA214,$I214-SUM($J214:AA214)))","v":0},{"$f":"IF(AB$4=$E214, $I214*AB$202,0) + IF(AB$4>$E214,MIN(AB214,$I214-SUM($J214:AB214)))","v":0},{"$f":"IF(AC$4=$E214, $I214*AC$202,0) + IF(AC$4>$E214,MIN(AC214,$I214-SUM($J214:AC214)))","v":0},{"$f":"IF(AD$4=$E214, $I214*AD$202,0) + IF(AD$4>$E214,MIN(AD214,$I214-SUM($J214:AD214)))","v":0},{"$f":"IF(AE$4=$E214, $I214*AE$202,0) + IF(AE$4>$E214,MIN(AE214,$I214-SUM($J214:AE214)))","v":0},{"$f":"IF(AF$4=$E214, $I214*AF$202,0) + IF(AF$4>$E214,MIN(AF214,$I214-SUM($J214:AF214)))","v":0},{"$f":"IF(AG$4=$E214, $I214*AG$202,0) + IF(AG$4>$E214,MIN(AG214,$I214-SUM($J214:AG214)))","v":0},{"$f":"IF(AH$4=$E214, $I214*AH$202,0) + IF(AH$4>$E214,MIN(AH214,$I214-SUM($J214:AH214)))","v":0},{"$f":"IF(AI$4=$E214, $I214*AI$202,0) + IF(AI$4>$E214,MIN(AI214,$I214-SUM($J214:AI214)))","v":0},{"$f":"IF(AJ$4=$E214, $I214*AJ$202,0) + IF(AJ$4>$E214,MIN(AJ214,$I214-SUM($J214:AJ214)))","v":0},{"$f":"IF(AK$4=$E214, $I214*AK$202,0) + IF(AK$4>$E214,MIN(AK214,$I214-SUM($J214:AK214)))","v":0},{"$f":"IF(AL$4=$E214, $I214*AL$202,0) + IF(AL$4>$E214,MIN(AL214,$I214-SUM($J214:AL214)))","v":0},{"$f":"IF(AM$4=$E214, $I214*AM$202,0) + IF(AM$4>$E214,MIN(AM214,$I214-SUM($J214:AM214)))","v":0},{"$f":"IF(AN$4=$E214, $I214*AN$202,0) + IF(AN$4>$E214,MIN(AN214,$I214-SUM($J214:AN214)))","v":0},{"$f":"IF(AO$4=$E214, $I214*AO$202,0) + IF(AO$4>$E214,MIN(AO214,$I214-SUM($J214:AO214)))","v":0},{"$f":"IF(AP$4=$E214, $I214*AP$202,0) + IF(AP$4>$E214,MIN(AP214,$I214-SUM($J214:AP214)))","v":0},{"$f":"IF(AQ$4=$E214, $I214*AQ$202,0) + IF(AQ$4>$E214,MIN(AQ214,$I214-SUM($J214:AQ214)))","v":0},{"$f":"IF(AR$4=$E214, $I214*AR$202,0) + IF(AR$4>$E214,MIN(AR214,$I214-SUM($J214:AR214)))","v":0},{"$f":"IF(AS$4=$E214, $I214*AS$202,0) + IF(AS$4>$E214,MIN(AS214,$I214-SUM($J214:AS214)))","v":0},{"$f":"IF(AT$4=$E214, $I214*AT$202,0) + IF(AT$4>$E214,MIN(AT214,$I214-SUM($J214:AT214)))","v":0},{"$f":"IF(AU$4=$E214, $I214*AU$202,0) + IF(AU$4>$E214,MIN(AU214,$I214-SUM($J214:AU214)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E214)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E215,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E215, $I215*J$202,0) + IF(J$4>$E215,MIN(J215,$I215-SUM($J215:J215)))","v":0},{"$f":"IF(K$4=$E215, $I215*K$202,0) + IF(K$4>$E215,MIN(K215,$I215-SUM($J215:K215)))","v":0},{"$f":"IF(L$4=$E215, $I215*L$202,0) + IF(L$4>$E215,MIN(L215,$I215-SUM($J215:L215)))","v":0},{"$f":"IF(M$4=$E215, $I215*M$202,0) + IF(M$4>$E215,MIN(M215,$I215-SUM($J215:M215)))","v":0},{"$f":"IF(N$4=$E215, $I215*N$202,0) + IF(N$4>$E215,MIN(N215,$I215-SUM($J215:N215)))","v":0},{"$f":"IF(O$4=$E215, $I215*O$202,0) + IF(O$4>$E215,MIN(O215,$I215-SUM($J215:O215)))","v":0},{"$f":"IF(P$4=$E215, $I215*P$202,0) + IF(P$4>$E215,MIN(P215,$I215-SUM($J215:P215)))","v":0},{"$f":"IF(Q$4=$E215, $I215*Q$202,0) + IF(Q$4>$E215,MIN(Q215,$I215-SUM($J215:Q215)))","v":0},{"$f":"IF(R$4=$E215, $I215*R$202,0) + IF(R$4>$E215,MIN(R215,$I215-SUM($J215:R215)))","v":0},{"$f":"IF(S$4=$E215, $I215*S$202,0) + IF(S$4>$E215,MIN(S215,$I215-SUM($J215:S215)))","v":0},{"$f":"IF(T$4=$E215, $I215*T$202,0) + IF(T$4>$E215,MIN(T215,$I215-SUM($J215:T215)))","v":0},{"$f":"IF(U$4=$E215, $I215*U$202,0) + IF(U$4>$E215,MIN(U215,$I215-SUM($J215:U215)))","v":0},{"$f":"IF(V$4=$E215, $I215*V$202,0) + IF(V$4>$E215,MIN(V215,$I215-SUM($J215:V215)))","v":0},{"$f":"IF(W$4=$E215, $I215*W$202,0) + IF(W$4>$E215,MIN(W215,$I215-SUM($J215:W215)))","v":0},{"$f":"IF(X$4=$E215, $I215*X$202,0) + IF(X$4>$E215,MIN(X215,$I215-SUM($J215:X215)))","v":0},{"$f":"IF(Y$4=$E215, $I215*Y$202,0) + IF(Y$4>$E215,MIN(Y215,$I215-SUM($J215:Y215)))","v":0},{"$f":"IF(Z$4=$E215, $I215*Z$202,0) + IF(Z$4>$E215,MIN(Z215,$I215-SUM($J215:Z215)))","v":0},{"$f":"IF(AA$4=$E215, $I215*AA$202,0) + IF(AA$4>$E215,MIN(AA215,$I215-SUM($J215:AA215)))","v":0},{"$f":"IF(AB$4=$E215, $I215*AB$202,0) + IF(AB$4>$E215,MIN(AB215,$I215-SUM($J215:AB215)))","v":0},{"$f":"IF(AC$4=$E215, $I215*AC$202,0) + IF(AC$4>$E215,MIN(AC215,$I215-SUM($J215:AC215)))","v":0},{"$f":"IF(AD$4=$E215, $I215*AD$202,0) + IF(AD$4>$E215,MIN(AD215,$I215-SUM($J215:AD215)))","v":0},{"$f":"IF(AE$4=$E215, $I215*AE$202,0) + IF(AE$4>$E215,MIN(AE215,$I215-SUM($J215:AE215)))","v":0},{"$f":"IF(AF$4=$E215, $I215*AF$202,0) + IF(AF$4>$E215,MIN(AF215,$I215-SUM($J215:AF215)))","v":0},{"$f":"IF(AG$4=$E215, $I215*AG$202,0) + IF(AG$4>$E215,MIN(AG215,$I215-SUM($J215:AG215)))","v":0},{"$f":"IF(AH$4=$E215, $I215*AH$202,0) + IF(AH$4>$E215,MIN(AH215,$I215-SUM($J215:AH215)))","v":0},{"$f":"IF(AI$4=$E215, $I215*AI$202,0) + IF(AI$4>$E215,MIN(AI215,$I215-SUM($J215:AI215)))","v":0},{"$f":"IF(AJ$4=$E215, $I215*AJ$202,0) + IF(AJ$4>$E215,MIN(AJ215,$I215-SUM($J215:AJ215)))","v":0},{"$f":"IF(AK$4=$E215, $I215*AK$202,0) + IF(AK$4>$E215,MIN(AK215,$I215-SUM($J215:AK215)))","v":0},{"$f":"IF(AL$4=$E215, $I215*AL$202,0) + IF(AL$4>$E215,MIN(AL215,$I215-SUM($J215:AL215)))","v":0},{"$f":"IF(AM$4=$E215, $I215*AM$202,0) + IF(AM$4>$E215,MIN(AM215,$I215-SUM($J215:AM215)))","v":0},{"$f":"IF(AN$4=$E215, $I215*AN$202,0) + IF(AN$4>$E215,MIN(AN215,$I215-SUM($J215:AN215)))","v":0},{"$f":"IF(AO$4=$E215, $I215*AO$202,0) + IF(AO$4>$E215,MIN(AO215,$I215-SUM($J215:AO215)))","v":0},{"$f":"IF(AP$4=$E215, $I215*AP$202,0) + IF(AP$4>$E215,MIN(AP215,$I215-SUM($J215:AP215)))","v":0},{"$f":"IF(AQ$4=$E215, $I215*AQ$202,0) + IF(AQ$4>$E215,MIN(AQ215,$I215-SUM($J215:AQ215)))","v":0},{"$f":"IF(AR$4=$E215, $I215*AR$202,0) + IF(AR$4>$E215,MIN(AR215,$I215-SUM($J215:AR215)))","v":0},{"$f":"IF(AS$4=$E215, $I215*AS$202,0) + IF(AS$4>$E215,MIN(AS215,$I215-SUM($J215:AS215)))","v":0},{"$f":"IF(AT$4=$E215, $I215*AT$202,0) + IF(AT$4>$E215,MIN(AT215,$I215-SUM($J215:AT215)))","v":0},{"$f":"IF(AU$4=$E215, $I215*AU$202,0) + IF(AU$4>$E215,MIN(AU215,$I215-SUM($J215:AU215)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E215)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E216,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E216, $I216*J$202,0) + IF(J$4>$E216,MIN(J216,$I216-SUM($J216:J216)))","v":0},{"$f":"IF(K$4=$E216, $I216*K$202,0) + IF(K$4>$E216,MIN(K216,$I216-SUM($J216:K216)))","v":0},{"$f":"IF(L$4=$E216, $I216*L$202,0) + IF(L$4>$E216,MIN(L216,$I216-SUM($J216:L216)))","v":0},{"$f":"IF(M$4=$E216, $I216*M$202,0) + IF(M$4>$E216,MIN(M216,$I216-SUM($J216:M216)))","v":0},{"$f":"IF(N$4=$E216, $I216*N$202,0) + IF(N$4>$E216,MIN(N216,$I216-SUM($J216:N216)))","v":0},{"$f":"IF(O$4=$E216, $I216*O$202,0) + IF(O$4>$E216,MIN(O216,$I216-SUM($J216:O216)))","v":0},{"$f":"IF(P$4=$E216, $I216*P$202,0) + IF(P$4>$E216,MIN(P216,$I216-SUM($J216:P216)))","v":0},{"$f":"IF(Q$4=$E216, $I216*Q$202,0) + IF(Q$4>$E216,MIN(Q216,$I216-SUM($J216:Q216)))","v":0},{"$f":"IF(R$4=$E216, $I216*R$202,0) + IF(R$4>$E216,MIN(R216,$I216-SUM($J216:R216)))","v":0},{"$f":"IF(S$4=$E216, $I216*S$202,0) + IF(S$4>$E216,MIN(S216,$I216-SUM($J216:S216)))","v":0},{"$f":"IF(T$4=$E216, $I216*T$202,0) + IF(T$4>$E216,MIN(T216,$I216-SUM($J216:T216)))","v":0},{"$f":"IF(U$4=$E216, $I216*U$202,0) + IF(U$4>$E216,MIN(U216,$I216-SUM($J216:U216)))","v":0},{"$f":"IF(V$4=$E216, $I216*V$202,0) + IF(V$4>$E216,MIN(V216,$I216-SUM($J216:V216)))","v":0},{"$f":"IF(W$4=$E216, $I216*W$202,0) + IF(W$4>$E216,MIN(W216,$I216-SUM($J216:W216)))","v":0},{"$f":"IF(X$4=$E216, $I216*X$202,0) + IF(X$4>$E216,MIN(X216,$I216-SUM($J216:X216)))","v":0},{"$f":"IF(Y$4=$E216, $I216*Y$202,0) + IF(Y$4>$E216,MIN(Y216,$I216-SUM($J216:Y216)))","v":0},{"$f":"IF(Z$4=$E216, $I216*Z$202,0) + IF(Z$4>$E216,MIN(Z216,$I216-SUM($J216:Z216)))","v":0},{"$f":"IF(AA$4=$E216, $I216*AA$202,0) + IF(AA$4>$E216,MIN(AA216,$I216-SUM($J216:AA216)))","v":0},{"$f":"IF(AB$4=$E216, $I216*AB$202,0) + IF(AB$4>$E216,MIN(AB216,$I216-SUM($J216:AB216)))","v":0},{"$f":"IF(AC$4=$E216, $I216*AC$202,0) + IF(AC$4>$E216,MIN(AC216,$I216-SUM($J216:AC216)))","v":0},{"$f":"IF(AD$4=$E216, $I216*AD$202,0) + IF(AD$4>$E216,MIN(AD216,$I216-SUM($J216:AD216)))","v":0},{"$f":"IF(AE$4=$E216, $I216*AE$202,0) + IF(AE$4>$E216,MIN(AE216,$I216-SUM($J216:AE216)))","v":0},{"$f":"IF(AF$4=$E216, $I216*AF$202,0) + IF(AF$4>$E216,MIN(AF216,$I216-SUM($J216:AF216)))","v":0},{"$f":"IF(AG$4=$E216, $I216*AG$202,0) + IF(AG$4>$E216,MIN(AG216,$I216-SUM($J216:AG216)))","v":0},{"$f":"IF(AH$4=$E216, $I216*AH$202,0) + IF(AH$4>$E216,MIN(AH216,$I216-SUM($J216:AH216)))","v":0},{"$f":"IF(AI$4=$E216, $I216*AI$202,0) + IF(AI$4>$E216,MIN(AI216,$I216-SUM($J216:AI216)))","v":0},{"$f":"IF(AJ$4=$E216, $I216*AJ$202,0) + IF(AJ$4>$E216,MIN(AJ216,$I216-SUM($J216:AJ216)))","v":0},{"$f":"IF(AK$4=$E216, $I216*AK$202,0) + IF(AK$4>$E216,MIN(AK216,$I216-SUM($J216:AK216)))","v":0},{"$f":"IF(AL$4=$E216, $I216*AL$202,0) + IF(AL$4>$E216,MIN(AL216,$I216-SUM($J216:AL216)))","v":0},{"$f":"IF(AM$4=$E216, $I216*AM$202,0) + IF(AM$4>$E216,MIN(AM216,$I216-SUM($J216:AM216)))","v":0},{"$f":"IF(AN$4=$E216, $I216*AN$202,0) + IF(AN$4>$E216,MIN(AN216,$I216-SUM($J216:AN216)))","v":0},{"$f":"IF(AO$4=$E216, $I216*AO$202,0) + IF(AO$4>$E216,MIN(AO216,$I216-SUM($J216:AO216)))","v":0},{"$f":"IF(AP$4=$E216, $I216*AP$202,0) + IF(AP$4>$E216,MIN(AP216,$I216-SUM($J216:AP216)))","v":0},{"$f":"IF(AQ$4=$E216, $I216*AQ$202,0) + IF(AQ$4>$E216,MIN(AQ216,$I216-SUM($J216:AQ216)))","v":0},{"$f":"IF(AR$4=$E216, $I216*AR$202,0) + IF(AR$4>$E216,MIN(AR216,$I216-SUM($J216:AR216)))","v":0},{"$f":"IF(AS$4=$E216, $I216*AS$202,0) + IF(AS$4>$E216,MIN(AS216,$I216-SUM($J216:AS216)))","v":0},{"$f":"IF(AT$4=$E216, $I216*AT$202,0) + IF(AT$4>$E216,MIN(AT216,$I216-SUM($J216:AT216)))","v":0},{"$f":"IF(AU$4=$E216, $I216*AU$202,0) + IF(AU$4>$E216,MIN(AU216,$I216-SUM($J216:AU216)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E216)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E217,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E217, $I217*J$202,0) + IF(J$4>$E217,MIN(J217,$I217-SUM($J217:J217)))","v":0},{"$f":"IF(K$4=$E217, $I217*K$202,0) + IF(K$4>$E217,MIN(K217,$I217-SUM($J217:K217)))","v":0},{"$f":"IF(L$4=$E217, $I217*L$202,0) + IF(L$4>$E217,MIN(L217,$I217-SUM($J217:L217)))","v":0},{"$f":"IF(M$4=$E217, $I217*M$202,0) + IF(M$4>$E217,MIN(M217,$I217-SUM($J217:M217)))","v":0},{"$f":"IF(N$4=$E217, $I217*N$202,0) + IF(N$4>$E217,MIN(N217,$I217-SUM($J217:N217)))","v":0},{"$f":"IF(O$4=$E217, $I217*O$202,0) + IF(O$4>$E217,MIN(O217,$I217-SUM($J217:O217)))","v":0},{"$f":"IF(P$4=$E217, $I217*P$202,0) + IF(P$4>$E217,MIN(P217,$I217-SUM($J217:P217)))","v":0},{"$f":"IF(Q$4=$E217, $I217*Q$202,0) + IF(Q$4>$E217,MIN(Q217,$I217-SUM($J217:Q217)))","v":0},{"$f":"IF(R$4=$E217, $I217*R$202,0) + IF(R$4>$E217,MIN(R217,$I217-SUM($J217:R217)))","v":0},{"$f":"IF(S$4=$E217, $I217*S$202,0) + IF(S$4>$E217,MIN(S217,$I217-SUM($J217:S217)))","v":0},{"$f":"IF(T$4=$E217, $I217*T$202,0) + IF(T$4>$E217,MIN(T217,$I217-SUM($J217:T217)))","v":0},{"$f":"IF(U$4=$E217, $I217*U$202,0) + IF(U$4>$E217,MIN(U217,$I217-SUM($J217:U217)))","v":0},{"$f":"IF(V$4=$E217, $I217*V$202,0) + IF(V$4>$E217,MIN(V217,$I217-SUM($J217:V217)))","v":0},{"$f":"IF(W$4=$E217, $I217*W$202,0) + IF(W$4>$E217,MIN(W217,$I217-SUM($J217:W217)))","v":0},{"$f":"IF(X$4=$E217, $I217*X$202,0) + IF(X$4>$E217,MIN(X217,$I217-SUM($J217:X217)))","v":0},{"$f":"IF(Y$4=$E217, $I217*Y$202,0) + IF(Y$4>$E217,MIN(Y217,$I217-SUM($J217:Y217)))","v":0},{"$f":"IF(Z$4=$E217, $I217*Z$202,0) + IF(Z$4>$E217,MIN(Z217,$I217-SUM($J217:Z217)))","v":0},{"$f":"IF(AA$4=$E217, $I217*AA$202,0) + IF(AA$4>$E217,MIN(AA217,$I217-SUM($J217:AA217)))","v":0},{"$f":"IF(AB$4=$E217, $I217*AB$202,0) + IF(AB$4>$E217,MIN(AB217,$I217-SUM($J217:AB217)))","v":0},{"$f":"IF(AC$4=$E217, $I217*AC$202,0) + IF(AC$4>$E217,MIN(AC217,$I217-SUM($J217:AC217)))","v":0},{"$f":"IF(AD$4=$E217, $I217*AD$202,0) + IF(AD$4>$E217,MIN(AD217,$I217-SUM($J217:AD217)))","v":0},{"$f":"IF(AE$4=$E217, $I217*AE$202,0) + IF(AE$4>$E217,MIN(AE217,$I217-SUM($J217:AE217)))","v":0},{"$f":"IF(AF$4=$E217, $I217*AF$202,0) + IF(AF$4>$E217,MIN(AF217,$I217-SUM($J217:AF217)))","v":0},{"$f":"IF(AG$4=$E217, $I217*AG$202,0) + IF(AG$4>$E217,MIN(AG217,$I217-SUM($J217:AG217)))","v":0},{"$f":"IF(AH$4=$E217, $I217*AH$202,0) + IF(AH$4>$E217,MIN(AH217,$I217-SUM($J217:AH217)))","v":0},{"$f":"IF(AI$4=$E217, $I217*AI$202,0) + IF(AI$4>$E217,MIN(AI217,$I217-SUM($J217:AI217)))","v":0},{"$f":"IF(AJ$4=$E217, $I217*AJ$202,0) + IF(AJ$4>$E217,MIN(AJ217,$I217-SUM($J217:AJ217)))","v":0},{"$f":"IF(AK$4=$E217, $I217*AK$202,0) + IF(AK$4>$E217,MIN(AK217,$I217-SUM($J217:AK217)))","v":0},{"$f":"IF(AL$4=$E217, $I217*AL$202,0) + IF(AL$4>$E217,MIN(AL217,$I217-SUM($J217:AL217)))","v":0},{"$f":"IF(AM$4=$E217, $I217*AM$202,0) + IF(AM$4>$E217,MIN(AM217,$I217-SUM($J217:AM217)))","v":0},{"$f":"IF(AN$4=$E217, $I217*AN$202,0) + IF(AN$4>$E217,MIN(AN217,$I217-SUM($J217:AN217)))","v":0},{"$f":"IF(AO$4=$E217, $I217*AO$202,0) + IF(AO$4>$E217,MIN(AO217,$I217-SUM($J217:AO217)))","v":0},{"$f":"IF(AP$4=$E217, $I217*AP$202,0) + IF(AP$4>$E217,MIN(AP217,$I217-SUM($J217:AP217)))","v":0},{"$f":"IF(AQ$4=$E217, $I217*AQ$202,0) + IF(AQ$4>$E217,MIN(AQ217,$I217-SUM($J217:AQ217)))","v":0},{"$f":"IF(AR$4=$E217, $I217*AR$202,0) + IF(AR$4>$E217,MIN(AR217,$I217-SUM($J217:AR217)))","v":0},{"$f":"IF(AS$4=$E217, $I217*AS$202,0) + IF(AS$4>$E217,MIN(AS217,$I217-SUM($J217:AS217)))","v":0},{"$f":"IF(AT$4=$E217, $I217*AT$202,0) + IF(AT$4>$E217,MIN(AT217,$I217-SUM($J217:AT217)))","v":0},{"$f":"IF(AU$4=$E217, $I217*AU$202,0) + IF(AU$4>$E217,MIN(AU217,$I217-SUM($J217:AU217)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E217)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E218,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E218, $I218*J$202,0) + IF(J$4>$E218,MIN(J218,$I218-SUM($J218:J218)))","v":0},{"$f":"IF(K$4=$E218, $I218*K$202,0) + IF(K$4>$E218,MIN(K218,$I218-SUM($J218:K218)))","v":0},{"$f":"IF(L$4=$E218, $I218*L$202,0) + IF(L$4>$E218,MIN(L218,$I218-SUM($J218:L218)))","v":0},{"$f":"IF(M$4=$E218, $I218*M$202,0) + IF(M$4>$E218,MIN(M218,$I218-SUM($J218:M218)))","v":0},{"$f":"IF(N$4=$E218, $I218*N$202,0) + IF(N$4>$E218,MIN(N218,$I218-SUM($J218:N218)))","v":0},{"$f":"IF(O$4=$E218, $I218*O$202,0) + IF(O$4>$E218,MIN(O218,$I218-SUM($J218:O218)))","v":0},{"$f":"IF(P$4=$E218, $I218*P$202,0) + IF(P$4>$E218,MIN(P218,$I218-SUM($J218:P218)))","v":0},{"$f":"IF(Q$4=$E218, $I218*Q$202,0) + IF(Q$4>$E218,MIN(Q218,$I218-SUM($J218:Q218)))","v":0},{"$f":"IF(R$4=$E218, $I218*R$202,0) + IF(R$4>$E218,MIN(R218,$I218-SUM($J218:R218)))","v":0},{"$f":"IF(S$4=$E218, $I218*S$202,0) + IF(S$4>$E218,MIN(S218,$I218-SUM($J218:S218)))","v":0},{"$f":"IF(T$4=$E218, $I218*T$202,0) + IF(T$4>$E218,MIN(T218,$I218-SUM($J218:T218)))","v":0},{"$f":"IF(U$4=$E218, $I218*U$202,0) + IF(U$4>$E218,MIN(U218,$I218-SUM($J218:U218)))","v":0},{"$f":"IF(V$4=$E218, $I218*V$202,0) + IF(V$4>$E218,MIN(V218,$I218-SUM($J218:V218)))","v":0},{"$f":"IF(W$4=$E218, $I218*W$202,0) + IF(W$4>$E218,MIN(W218,$I218-SUM($J218:W218)))","v":0},{"$f":"IF(X$4=$E218, $I218*X$202,0) + IF(X$4>$E218,MIN(X218,$I218-SUM($J218:X218)))","v":0},{"$f":"IF(Y$4=$E218, $I218*Y$202,0) + IF(Y$4>$E218,MIN(Y218,$I218-SUM($J218:Y218)))","v":0},{"$f":"IF(Z$4=$E218, $I218*Z$202,0) + IF(Z$4>$E218,MIN(Z218,$I218-SUM($J218:Z218)))","v":0},{"$f":"IF(AA$4=$E218, $I218*AA$202,0) + IF(AA$4>$E218,MIN(AA218,$I218-SUM($J218:AA218)))","v":0},{"$f":"IF(AB$4=$E218, $I218*AB$202,0) + IF(AB$4>$E218,MIN(AB218,$I218-SUM($J218:AB218)))","v":0},{"$f":"IF(AC$4=$E218, $I218*AC$202,0) + IF(AC$4>$E218,MIN(AC218,$I218-SUM($J218:AC218)))","v":0},{"$f":"IF(AD$4=$E218, $I218*AD$202,0) + IF(AD$4>$E218,MIN(AD218,$I218-SUM($J218:AD218)))","v":0},{"$f":"IF(AE$4=$E218, $I218*AE$202,0) + IF(AE$4>$E218,MIN(AE218,$I218-SUM($J218:AE218)))","v":0},{"$f":"IF(AF$4=$E218, $I218*AF$202,0) + IF(AF$4>$E218,MIN(AF218,$I218-SUM($J218:AF218)))","v":0},{"$f":"IF(AG$4=$E218, $I218*AG$202,0) + IF(AG$4>$E218,MIN(AG218,$I218-SUM($J218:AG218)))","v":0},{"$f":"IF(AH$4=$E218, $I218*AH$202,0) + IF(AH$4>$E218,MIN(AH218,$I218-SUM($J218:AH218)))","v":0},{"$f":"IF(AI$4=$E218, $I218*AI$202,0) + IF(AI$4>$E218,MIN(AI218,$I218-SUM($J218:AI218)))","v":0},{"$f":"IF(AJ$4=$E218, $I218*AJ$202,0) + IF(AJ$4>$E218,MIN(AJ218,$I218-SUM($J218:AJ218)))","v":0},{"$f":"IF(AK$4=$E218, $I218*AK$202,0) + IF(AK$4>$E218,MIN(AK218,$I218-SUM($J218:AK218)))","v":0},{"$f":"IF(AL$4=$E218, $I218*AL$202,0) + IF(AL$4>$E218,MIN(AL218,$I218-SUM($J218:AL218)))","v":0},{"$f":"IF(AM$4=$E218, $I218*AM$202,0) + IF(AM$4>$E218,MIN(AM218,$I218-SUM($J218:AM218)))","v":0},{"$f":"IF(AN$4=$E218, $I218*AN$202,0) + IF(AN$4>$E218,MIN(AN218,$I218-SUM($J218:AN218)))","v":0},{"$f":"IF(AO$4=$E218, $I218*AO$202,0) + IF(AO$4>$E218,MIN(AO218,$I218-SUM($J218:AO218)))","v":0},{"$f":"IF(AP$4=$E218, $I218*AP$202,0) + IF(AP$4>$E218,MIN(AP218,$I218-SUM($J218:AP218)))","v":0},{"$f":"IF(AQ$4=$E218, $I218*AQ$202,0) + IF(AQ$4>$E218,MIN(AQ218,$I218-SUM($J218:AQ218)))","v":0},{"$f":"IF(AR$4=$E218, $I218*AR$202,0) + IF(AR$4>$E218,MIN(AR218,$I218-SUM($J218:AR218)))","v":0},{"$f":"IF(AS$4=$E218, $I218*AS$202,0) + IF(AS$4>$E218,MIN(AS218,$I218-SUM($J218:AS218)))","v":0},{"$f":"IF(AT$4=$E218, $I218*AT$202,0) + IF(AT$4>$E218,MIN(AT218,$I218-SUM($J218:AT218)))","v":0},{"$f":"IF(AU$4=$E218, $I218*AU$202,0) + IF(AU$4>$E218,MIN(AU218,$I218-SUM($J218:AU218)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E218)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E219,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E219, $I219*J$202,0) + IF(J$4>$E219,MIN(J219,$I219-SUM($J219:J219)))","v":0},{"$f":"IF(K$4=$E219, $I219*K$202,0) + IF(K$4>$E219,MIN(K219,$I219-SUM($J219:K219)))","v":0},{"$f":"IF(L$4=$E219, $I219*L$202,0) + IF(L$4>$E219,MIN(L219,$I219-SUM($J219:L219)))","v":0},{"$f":"IF(M$4=$E219, $I219*M$202,0) + IF(M$4>$E219,MIN(M219,$I219-SUM($J219:M219)))","v":0},{"$f":"IF(N$4=$E219, $I219*N$202,0) + IF(N$4>$E219,MIN(N219,$I219-SUM($J219:N219)))","v":0},{"$f":"IF(O$4=$E219, $I219*O$202,0) + IF(O$4>$E219,MIN(O219,$I219-SUM($J219:O219)))","v":0},{"$f":"IF(P$4=$E219, $I219*P$202,0) + IF(P$4>$E219,MIN(P219,$I219-SUM($J219:P219)))","v":0},{"$f":"IF(Q$4=$E219, $I219*Q$202,0) + IF(Q$4>$E219,MIN(Q219,$I219-SUM($J219:Q219)))","v":0},{"$f":"IF(R$4=$E219, $I219*R$202,0) + IF(R$4>$E219,MIN(R219,$I219-SUM($J219:R219)))","v":0},{"$f":"IF(S$4=$E219, $I219*S$202,0) + IF(S$4>$E219,MIN(S219,$I219-SUM($J219:S219)))","v":0},{"$f":"IF(T$4=$E219, $I219*T$202,0) + IF(T$4>$E219,MIN(T219,$I219-SUM($J219:T219)))","v":0},{"$f":"IF(U$4=$E219, $I219*U$202,0) + IF(U$4>$E219,MIN(U219,$I219-SUM($J219:U219)))","v":0},{"$f":"IF(V$4=$E219, $I219*V$202,0) + IF(V$4>$E219,MIN(V219,$I219-SUM($J219:V219)))","v":0},{"$f":"IF(W$4=$E219, $I219*W$202,0) + IF(W$4>$E219,MIN(W219,$I219-SUM($J219:W219)))","v":0},{"$f":"IF(X$4=$E219, $I219*X$202,0) + IF(X$4>$E219,MIN(X219,$I219-SUM($J219:X219)))","v":0},{"$f":"IF(Y$4=$E219, $I219*Y$202,0) + IF(Y$4>$E219,MIN(Y219,$I219-SUM($J219:Y219)))","v":0},{"$f":"IF(Z$4=$E219, $I219*Z$202,0) + IF(Z$4>$E219,MIN(Z219,$I219-SUM($J219:Z219)))","v":0},{"$f":"IF(AA$4=$E219, $I219*AA$202,0) + IF(AA$4>$E219,MIN(AA219,$I219-SUM($J219:AA219)))","v":0},{"$f":"IF(AB$4=$E219, $I219*AB$202,0) + IF(AB$4>$E219,MIN(AB219,$I219-SUM($J219:AB219)))","v":0},{"$f":"IF(AC$4=$E219, $I219*AC$202,0) + IF(AC$4>$E219,MIN(AC219,$I219-SUM($J219:AC219)))","v":0},{"$f":"IF(AD$4=$E219, $I219*AD$202,0) + IF(AD$4>$E219,MIN(AD219,$I219-SUM($J219:AD219)))","v":0},{"$f":"IF(AE$4=$E219, $I219*AE$202,0) + IF(AE$4>$E219,MIN(AE219,$I219-SUM($J219:AE219)))","v":0},{"$f":"IF(AF$4=$E219, $I219*AF$202,0) + IF(AF$4>$E219,MIN(AF219,$I219-SUM($J219:AF219)))","v":0},{"$f":"IF(AG$4=$E219, $I219*AG$202,0) + IF(AG$4>$E219,MIN(AG219,$I219-SUM($J219:AG219)))","v":0},{"$f":"IF(AH$4=$E219, $I219*AH$202,0) + IF(AH$4>$E219,MIN(AH219,$I219-SUM($J219:AH219)))","v":0},{"$f":"IF(AI$4=$E219, $I219*AI$202,0) + IF(AI$4>$E219,MIN(AI219,$I219-SUM($J219:AI219)))","v":0},{"$f":"IF(AJ$4=$E219, $I219*AJ$202,0) + IF(AJ$4>$E219,MIN(AJ219,$I219-SUM($J219:AJ219)))","v":0},{"$f":"IF(AK$4=$E219, $I219*AK$202,0) + IF(AK$4>$E219,MIN(AK219,$I219-SUM($J219:AK219)))","v":0},{"$f":"IF(AL$4=$E219, $I219*AL$202,0) + IF(AL$4>$E219,MIN(AL219,$I219-SUM($J219:AL219)))","v":0},{"$f":"IF(AM$4=$E219, $I219*AM$202,0) + IF(AM$4>$E219,MIN(AM219,$I219-SUM($J219:AM219)))","v":0},{"$f":"IF(AN$4=$E219, $I219*AN$202,0) + IF(AN$4>$E219,MIN(AN219,$I219-SUM($J219:AN219)))","v":0},{"$f":"IF(AO$4=$E219, $I219*AO$202,0) + IF(AO$4>$E219,MIN(AO219,$I219-SUM($J219:AO219)))","v":0},{"$f":"IF(AP$4=$E219, $I219*AP$202,0) + IF(AP$4>$E219,MIN(AP219,$I219-SUM($J219:AP219)))","v":0},{"$f":"IF(AQ$4=$E219, $I219*AQ$202,0) + IF(AQ$4>$E219,MIN(AQ219,$I219-SUM($J219:AQ219)))","v":0},{"$f":"IF(AR$4=$E219, $I219*AR$202,0) + IF(AR$4>$E219,MIN(AR219,$I219-SUM($J219:AR219)))","v":0},{"$f":"IF(AS$4=$E219, $I219*AS$202,0) + IF(AS$4>$E219,MIN(AS219,$I219-SUM($J219:AS219)))","v":0},{"$f":"IF(AT$4=$E219, $I219*AT$202,0) + IF(AT$4>$E219,MIN(AT219,$I219-SUM($J219:AT219)))","v":0},{"$f":"IF(AU$4=$E219, $I219*AU$202,0) + IF(AU$4>$E219,MIN(AU219,$I219-SUM($J219:AU219)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E219)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E220,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E220, $I220*J$202,0) + IF(J$4>$E220,MIN(J220,$I220-SUM($J220:J220)))","v":0},{"$f":"IF(K$4=$E220, $I220*K$202,0) + IF(K$4>$E220,MIN(K220,$I220-SUM($J220:K220)))","v":0},{"$f":"IF(L$4=$E220, $I220*L$202,0) + IF(L$4>$E220,MIN(L220,$I220-SUM($J220:L220)))","v":0},{"$f":"IF(M$4=$E220, $I220*M$202,0) + IF(M$4>$E220,MIN(M220,$I220-SUM($J220:M220)))","v":0},{"$f":"IF(N$4=$E220, $I220*N$202,0) + IF(N$4>$E220,MIN(N220,$I220-SUM($J220:N220)))","v":0},{"$f":"IF(O$4=$E220, $I220*O$202,0) + IF(O$4>$E220,MIN(O220,$I220-SUM($J220:O220)))","v":0},{"$f":"IF(P$4=$E220, $I220*P$202,0) + IF(P$4>$E220,MIN(P220,$I220-SUM($J220:P220)))","v":0},{"$f":"IF(Q$4=$E220, $I220*Q$202,0) + IF(Q$4>$E220,MIN(Q220,$I220-SUM($J220:Q220)))","v":0},{"$f":"IF(R$4=$E220, $I220*R$202,0) + IF(R$4>$E220,MIN(R220,$I220-SUM($J220:R220)))","v":0},{"$f":"IF(S$4=$E220, $I220*S$202,0) + IF(S$4>$E220,MIN(S220,$I220-SUM($J220:S220)))","v":0},{"$f":"IF(T$4=$E220, $I220*T$202,0) + IF(T$4>$E220,MIN(T220,$I220-SUM($J220:T220)))","v":0},{"$f":"IF(U$4=$E220, $I220*U$202,0) + IF(U$4>$E220,MIN(U220,$I220-SUM($J220:U220)))","v":0},{"$f":"IF(V$4=$E220, $I220*V$202,0) + IF(V$4>$E220,MIN(V220,$I220-SUM($J220:V220)))","v":0},{"$f":"IF(W$4=$E220, $I220*W$202,0) + IF(W$4>$E220,MIN(W220,$I220-SUM($J220:W220)))","v":0},{"$f":"IF(X$4=$E220, $I220*X$202,0) + IF(X$4>$E220,MIN(X220,$I220-SUM($J220:X220)))","v":0},{"$f":"IF(Y$4=$E220, $I220*Y$202,0) + IF(Y$4>$E220,MIN(Y220,$I220-SUM($J220:Y220)))","v":0},{"$f":"IF(Z$4=$E220, $I220*Z$202,0) + IF(Z$4>$E220,MIN(Z220,$I220-SUM($J220:Z220)))","v":0},{"$f":"IF(AA$4=$E220, $I220*AA$202,0) + IF(AA$4>$E220,MIN(AA220,$I220-SUM($J220:AA220)))","v":0},{"$f":"IF(AB$4=$E220, $I220*AB$202,0) + IF(AB$4>$E220,MIN(AB220,$I220-SUM($J220:AB220)))","v":0},{"$f":"IF(AC$4=$E220, $I220*AC$202,0) + IF(AC$4>$E220,MIN(AC220,$I220-SUM($J220:AC220)))","v":0},{"$f":"IF(AD$4=$E220, $I220*AD$202,0) + IF(AD$4>$E220,MIN(AD220,$I220-SUM($J220:AD220)))","v":0},{"$f":"IF(AE$4=$E220, $I220*AE$202,0) + IF(AE$4>$E220,MIN(AE220,$I220-SUM($J220:AE220)))","v":0},{"$f":"IF(AF$4=$E220, $I220*AF$202,0) + IF(AF$4>$E220,MIN(AF220,$I220-SUM($J220:AF220)))","v":0},{"$f":"IF(AG$4=$E220, $I220*AG$202,0) + IF(AG$4>$E220,MIN(AG220,$I220-SUM($J220:AG220)))","v":0},{"$f":"IF(AH$4=$E220, $I220*AH$202,0) + IF(AH$4>$E220,MIN(AH220,$I220-SUM($J220:AH220)))","v":0},{"$f":"IF(AI$4=$E220, $I220*AI$202,0) + IF(AI$4>$E220,MIN(AI220,$I220-SUM($J220:AI220)))","v":0},{"$f":"IF(AJ$4=$E220, $I220*AJ$202,0) + IF(AJ$4>$E220,MIN(AJ220,$I220-SUM($J220:AJ220)))","v":0},{"$f":"IF(AK$4=$E220, $I220*AK$202,0) + IF(AK$4>$E220,MIN(AK220,$I220-SUM($J220:AK220)))","v":0},{"$f":"IF(AL$4=$E220, $I220*AL$202,0) + IF(AL$4>$E220,MIN(AL220,$I220-SUM($J220:AL220)))","v":0},{"$f":"IF(AM$4=$E220, $I220*AM$202,0) + IF(AM$4>$E220,MIN(AM220,$I220-SUM($J220:AM220)))","v":0},{"$f":"IF(AN$4=$E220, $I220*AN$202,0) + IF(AN$4>$E220,MIN(AN220,$I220-SUM($J220:AN220)))","v":0},{"$f":"IF(AO$4=$E220, $I220*AO$202,0) + IF(AO$4>$E220,MIN(AO220,$I220-SUM($J220:AO220)))","v":0},{"$f":"IF(AP$4=$E220, $I220*AP$202,0) + IF(AP$4>$E220,MIN(AP220,$I220-SUM($J220:AP220)))","v":0},{"$f":"IF(AQ$4=$E220, $I220*AQ$202,0) + IF(AQ$4>$E220,MIN(AQ220,$I220-SUM($J220:AQ220)))","v":0},{"$f":"IF(AR$4=$E220, $I220*AR$202,0) + IF(AR$4>$E220,MIN(AR220,$I220-SUM($J220:AR220)))","v":0},{"$f":"IF(AS$4=$E220, $I220*AS$202,0) + IF(AS$4>$E220,MIN(AS220,$I220-SUM($J220:AS220)))","v":0},{"$f":"IF(AT$4=$E220, $I220*AT$202,0) + IF(AT$4>$E220,MIN(AT220,$I220-SUM($J220:AT220)))","v":0},{"$f":"IF(AU$4=$E220, $I220*AU$202,0) + IF(AU$4>$E220,MIN(AU220,$I220-SUM($J220:AU220)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E220)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E221,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E221, $I221*J$202,0) + IF(J$4>$E221,MIN(J221,$I221-SUM($J221:J221)))","v":0},{"$f":"IF(K$4=$E221, $I221*K$202,0) + IF(K$4>$E221,MIN(K221,$I221-SUM($J221:K221)))","v":0},{"$f":"IF(L$4=$E221, $I221*L$202,0) + IF(L$4>$E221,MIN(L221,$I221-SUM($J221:L221)))","v":0},{"$f":"IF(M$4=$E221, $I221*M$202,0) + IF(M$4>$E221,MIN(M221,$I221-SUM($J221:M221)))","v":0},{"$f":"IF(N$4=$E221, $I221*N$202,0) + IF(N$4>$E221,MIN(N221,$I221-SUM($J221:N221)))","v":0},{"$f":"IF(O$4=$E221, $I221*O$202,0) + IF(O$4>$E221,MIN(O221,$I221-SUM($J221:O221)))","v":0},{"$f":"IF(P$4=$E221, $I221*P$202,0) + IF(P$4>$E221,MIN(P221,$I221-SUM($J221:P221)))","v":0},{"$f":"IF(Q$4=$E221, $I221*Q$202,0) + IF(Q$4>$E221,MIN(Q221,$I221-SUM($J221:Q221)))","v":0},{"$f":"IF(R$4=$E221, $I221*R$202,0) + IF(R$4>$E221,MIN(R221,$I221-SUM($J221:R221)))","v":0},{"$f":"IF(S$4=$E221, $I221*S$202,0) + IF(S$4>$E221,MIN(S221,$I221-SUM($J221:S221)))","v":0},{"$f":"IF(T$4=$E221, $I221*T$202,0) + IF(T$4>$E221,MIN(T221,$I221-SUM($J221:T221)))","v":0},{"$f":"IF(U$4=$E221, $I221*U$202,0) + IF(U$4>$E221,MIN(U221,$I221-SUM($J221:U221)))","v":0},{"$f":"IF(V$4=$E221, $I221*V$202,0) + IF(V$4>$E221,MIN(V221,$I221-SUM($J221:V221)))","v":0},{"$f":"IF(W$4=$E221, $I221*W$202,0) + IF(W$4>$E221,MIN(W221,$I221-SUM($J221:W221)))","v":0},{"$f":"IF(X$4=$E221, $I221*X$202,0) + IF(X$4>$E221,MIN(X221,$I221-SUM($J221:X221)))","v":0},{"$f":"IF(Y$4=$E221, $I221*Y$202,0) + IF(Y$4>$E221,MIN(Y221,$I221-SUM($J221:Y221)))","v":0},{"$f":"IF(Z$4=$E221, $I221*Z$202,0) + IF(Z$4>$E221,MIN(Z221,$I221-SUM($J221:Z221)))","v":0},{"$f":"IF(AA$4=$E221, $I221*AA$202,0) + IF(AA$4>$E221,MIN(AA221,$I221-SUM($J221:AA221)))","v":0},{"$f":"IF(AB$4=$E221, $I221*AB$202,0) + IF(AB$4>$E221,MIN(AB221,$I221-SUM($J221:AB221)))","v":0},{"$f":"IF(AC$4=$E221, $I221*AC$202,0) + IF(AC$4>$E221,MIN(AC221,$I221-SUM($J221:AC221)))","v":0},{"$f":"IF(AD$4=$E221, $I221*AD$202,0) + IF(AD$4>$E221,MIN(AD221,$I221-SUM($J221:AD221)))","v":0},{"$f":"IF(AE$4=$E221, $I221*AE$202,0) + IF(AE$4>$E221,MIN(AE221,$I221-SUM($J221:AE221)))","v":0},{"$f":"IF(AF$4=$E221, $I221*AF$202,0) + IF(AF$4>$E221,MIN(AF221,$I221-SUM($J221:AF221)))","v":0},{"$f":"IF(AG$4=$E221, $I221*AG$202,0) + IF(AG$4>$E221,MIN(AG221,$I221-SUM($J221:AG221)))","v":0},{"$f":"IF(AH$4=$E221, $I221*AH$202,0) + IF(AH$4>$E221,MIN(AH221,$I221-SUM($J221:AH221)))","v":0},{"$f":"IF(AI$4=$E221, $I221*AI$202,0) + IF(AI$4>$E221,MIN(AI221,$I221-SUM($J221:AI221)))","v":0},{"$f":"IF(AJ$4=$E221, $I221*AJ$202,0) + IF(AJ$4>$E221,MIN(AJ221,$I221-SUM($J221:AJ221)))","v":0},{"$f":"IF(AK$4=$E221, $I221*AK$202,0) + IF(AK$4>$E221,MIN(AK221,$I221-SUM($J221:AK221)))","v":0},{"$f":"IF(AL$4=$E221, $I221*AL$202,0) + IF(AL$4>$E221,MIN(AL221,$I221-SUM($J221:AL221)))","v":0},{"$f":"IF(AM$4=$E221, $I221*AM$202,0) + IF(AM$4>$E221,MIN(AM221,$I221-SUM($J221:AM221)))","v":0},{"$f":"IF(AN$4=$E221, $I221*AN$202,0) + IF(AN$4>$E221,MIN(AN221,$I221-SUM($J221:AN221)))","v":0},{"$f":"IF(AO$4=$E221, $I221*AO$202,0) + IF(AO$4>$E221,MIN(AO221,$I221-SUM($J221:AO221)))","v":0},{"$f":"IF(AP$4=$E221, $I221*AP$202,0) + IF(AP$4>$E221,MIN(AP221,$I221-SUM($J221:AP221)))","v":0},{"$f":"IF(AQ$4=$E221, $I221*AQ$202,0) + IF(AQ$4>$E221,MIN(AQ221,$I221-SUM($J221:AQ221)))","v":0},{"$f":"IF(AR$4=$E221, $I221*AR$202,0) + IF(AR$4>$E221,MIN(AR221,$I221-SUM($J221:AR221)))","v":0},{"$f":"IF(AS$4=$E221, $I221*AS$202,0) + IF(AS$4>$E221,MIN(AS221,$I221-SUM($J221:AS221)))","v":0},{"$f":"IF(AT$4=$E221, $I221*AT$202,0) + IF(AT$4>$E221,MIN(AT221,$I221-SUM($J221:AT221)))","v":0},{"$f":"IF(AU$4=$E221, $I221*AU$202,0) + IF(AU$4>$E221,MIN(AU221,$I221-SUM($J221:AU221)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E221)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E222,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E222, $I222*J$202,0) + IF(J$4>$E222,MIN(J222,$I222-SUM($J222:J222)))","v":0},{"$f":"IF(K$4=$E222, $I222*K$202,0) + IF(K$4>$E222,MIN(K222,$I222-SUM($J222:K222)))","v":0},{"$f":"IF(L$4=$E222, $I222*L$202,0) + IF(L$4>$E222,MIN(L222,$I222-SUM($J222:L222)))","v":0},{"$f":"IF(M$4=$E222, $I222*M$202,0) + IF(M$4>$E222,MIN(M222,$I222-SUM($J222:M222)))","v":0},{"$f":"IF(N$4=$E222, $I222*N$202,0) + IF(N$4>$E222,MIN(N222,$I222-SUM($J222:N222)))","v":0},{"$f":"IF(O$4=$E222, $I222*O$202,0) + IF(O$4>$E222,MIN(O222,$I222-SUM($J222:O222)))","v":0},{"$f":"IF(P$4=$E222, $I222*P$202,0) + IF(P$4>$E222,MIN(P222,$I222-SUM($J222:P222)))","v":0},{"$f":"IF(Q$4=$E222, $I222*Q$202,0) + IF(Q$4>$E222,MIN(Q222,$I222-SUM($J222:Q222)))","v":0},{"$f":"IF(R$4=$E222, $I222*R$202,0) + IF(R$4>$E222,MIN(R222,$I222-SUM($J222:R222)))","v":0},{"$f":"IF(S$4=$E222, $I222*S$202,0) + IF(S$4>$E222,MIN(S222,$I222-SUM($J222:S222)))","v":0},{"$f":"IF(T$4=$E222, $I222*T$202,0) + IF(T$4>$E222,MIN(T222,$I222-SUM($J222:T222)))","v":0},{"$f":"IF(U$4=$E222, $I222*U$202,0) + IF(U$4>$E222,MIN(U222,$I222-SUM($J222:U222)))","v":0},{"$f":"IF(V$4=$E222, $I222*V$202,0) + IF(V$4>$E222,MIN(V222,$I222-SUM($J222:V222)))","v":0},{"$f":"IF(W$4=$E222, $I222*W$202,0) + IF(W$4>$E222,MIN(W222,$I222-SUM($J222:W222)))","v":0},{"$f":"IF(X$4=$E222, $I222*X$202,0) + IF(X$4>$E222,MIN(X222,$I222-SUM($J222:X222)))","v":0},{"$f":"IF(Y$4=$E222, $I222*Y$202,0) + IF(Y$4>$E222,MIN(Y222,$I222-SUM($J222:Y222)))","v":0},{"$f":"IF(Z$4=$E222, $I222*Z$202,0) + IF(Z$4>$E222,MIN(Z222,$I222-SUM($J222:Z222)))","v":0},{"$f":"IF(AA$4=$E222, $I222*AA$202,0) + IF(AA$4>$E222,MIN(AA222,$I222-SUM($J222:AA222)))","v":0},{"$f":"IF(AB$4=$E222, $I222*AB$202,0) + IF(AB$4>$E222,MIN(AB222,$I222-SUM($J222:AB222)))","v":0},{"$f":"IF(AC$4=$E222, $I222*AC$202,0) + IF(AC$4>$E222,MIN(AC222,$I222-SUM($J222:AC222)))","v":0},{"$f":"IF(AD$4=$E222, $I222*AD$202,0) + IF(AD$4>$E222,MIN(AD222,$I222-SUM($J222:AD222)))","v":0},{"$f":"IF(AE$4=$E222, $I222*AE$202,0) + IF(AE$4>$E222,MIN(AE222,$I222-SUM($J222:AE222)))","v":0},{"$f":"IF(AF$4=$E222, $I222*AF$202,0) + IF(AF$4>$E222,MIN(AF222,$I222-SUM($J222:AF222)))","v":0},{"$f":"IF(AG$4=$E222, $I222*AG$202,0) + IF(AG$4>$E222,MIN(AG222,$I222-SUM($J222:AG222)))","v":0},{"$f":"IF(AH$4=$E222, $I222*AH$202,0) + IF(AH$4>$E222,MIN(AH222,$I222-SUM($J222:AH222)))","v":0},{"$f":"IF(AI$4=$E222, $I222*AI$202,0) + IF(AI$4>$E222,MIN(AI222,$I222-SUM($J222:AI222)))","v":0},{"$f":"IF(AJ$4=$E222, $I222*AJ$202,0) + IF(AJ$4>$E222,MIN(AJ222,$I222-SUM($J222:AJ222)))","v":0},{"$f":"IF(AK$4=$E222, $I222*AK$202,0) + IF(AK$4>$E222,MIN(AK222,$I222-SUM($J222:AK222)))","v":0},{"$f":"IF(AL$4=$E222, $I222*AL$202,0) + IF(AL$4>$E222,MIN(AL222,$I222-SUM($J222:AL222)))","v":0},{"$f":"IF(AM$4=$E222, $I222*AM$202,0) + IF(AM$4>$E222,MIN(AM222,$I222-SUM($J222:AM222)))","v":0},{"$f":"IF(AN$4=$E222, $I222*AN$202,0) + IF(AN$4>$E222,MIN(AN222,$I222-SUM($J222:AN222)))","v":0},{"$f":"IF(AO$4=$E222, $I222*AO$202,0) + IF(AO$4>$E222,MIN(AO222,$I222-SUM($J222:AO222)))","v":0},{"$f":"IF(AP$4=$E222, $I222*AP$202,0) + IF(AP$4>$E222,MIN(AP222,$I222-SUM($J222:AP222)))","v":0},{"$f":"IF(AQ$4=$E222, $I222*AQ$202,0) + IF(AQ$4>$E222,MIN(AQ222,$I222-SUM($J222:AQ222)))","v":0},{"$f":"IF(AR$4=$E222, $I222*AR$202,0) + IF(AR$4>$E222,MIN(AR222,$I222-SUM($J222:AR222)))","v":0},{"$f":"IF(AS$4=$E222, $I222*AS$202,0) + IF(AS$4>$E222,MIN(AS222,$I222-SUM($J222:AS222)))","v":0},{"$f":"IF(AT$4=$E222, $I222*AT$202,0) + IF(AT$4>$E222,MIN(AT222,$I222-SUM($J222:AT222)))","v":0},{"$f":"IF(AU$4=$E222, $I222*AU$202,0) + IF(AU$4>$E222,MIN(AU222,$I222-SUM($J222:AU222)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E222)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E223,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E223, $I223*J$202,0) + IF(J$4>$E223,MIN(J223,$I223-SUM($J223:J223)))","v":0},{"$f":"IF(K$4=$E223, $I223*K$202,0) + IF(K$4>$E223,MIN(K223,$I223-SUM($J223:K223)))","v":0},{"$f":"IF(L$4=$E223, $I223*L$202,0) + IF(L$4>$E223,MIN(L223,$I223-SUM($J223:L223)))","v":0},{"$f":"IF(M$4=$E223, $I223*M$202,0) + IF(M$4>$E223,MIN(M223,$I223-SUM($J223:M223)))","v":0},{"$f":"IF(N$4=$E223, $I223*N$202,0) + IF(N$4>$E223,MIN(N223,$I223-SUM($J223:N223)))","v":0},{"$f":"IF(O$4=$E223, $I223*O$202,0) + IF(O$4>$E223,MIN(O223,$I223-SUM($J223:O223)))","v":0},{"$f":"IF(P$4=$E223, $I223*P$202,0) + IF(P$4>$E223,MIN(P223,$I223-SUM($J223:P223)))","v":0},{"$f":"IF(Q$4=$E223, $I223*Q$202,0) + IF(Q$4>$E223,MIN(Q223,$I223-SUM($J223:Q223)))","v":0},{"$f":"IF(R$4=$E223, $I223*R$202,0) + IF(R$4>$E223,MIN(R223,$I223-SUM($J223:R223)))","v":0},{"$f":"IF(S$4=$E223, $I223*S$202,0) + IF(S$4>$E223,MIN(S223,$I223-SUM($J223:S223)))","v":0},{"$f":"IF(T$4=$E223, $I223*T$202,0) + IF(T$4>$E223,MIN(T223,$I223-SUM($J223:T223)))","v":0},{"$f":"IF(U$4=$E223, $I223*U$202,0) + IF(U$4>$E223,MIN(U223,$I223-SUM($J223:U223)))","v":0},{"$f":"IF(V$4=$E223, $I223*V$202,0) + IF(V$4>$E223,MIN(V223,$I223-SUM($J223:V223)))","v":0},{"$f":"IF(W$4=$E223, $I223*W$202,0) + IF(W$4>$E223,MIN(W223,$I223-SUM($J223:W223)))","v":0},{"$f":"IF(X$4=$E223, $I223*X$202,0) + IF(X$4>$E223,MIN(X223,$I223-SUM($J223:X223)))","v":0},{"$f":"IF(Y$4=$E223, $I223*Y$202,0) + IF(Y$4>$E223,MIN(Y223,$I223-SUM($J223:Y223)))","v":0},{"$f":"IF(Z$4=$E223, $I223*Z$202,0) + IF(Z$4>$E223,MIN(Z223,$I223-SUM($J223:Z223)))","v":0},{"$f":"IF(AA$4=$E223, $I223*AA$202,0) + IF(AA$4>$E223,MIN(AA223,$I223-SUM($J223:AA223)))","v":0},{"$f":"IF(AB$4=$E223, $I223*AB$202,0) + IF(AB$4>$E223,MIN(AB223,$I223-SUM($J223:AB223)))","v":0},{"$f":"IF(AC$4=$E223, $I223*AC$202,0) + IF(AC$4>$E223,MIN(AC223,$I223-SUM($J223:AC223)))","v":0},{"$f":"IF(AD$4=$E223, $I223*AD$202,0) + IF(AD$4>$E223,MIN(AD223,$I223-SUM($J223:AD223)))","v":0},{"$f":"IF(AE$4=$E223, $I223*AE$202,0) + IF(AE$4>$E223,MIN(AE223,$I223-SUM($J223:AE223)))","v":0},{"$f":"IF(AF$4=$E223, $I223*AF$202,0) + IF(AF$4>$E223,MIN(AF223,$I223-SUM($J223:AF223)))","v":0},{"$f":"IF(AG$4=$E223, $I223*AG$202,0) + IF(AG$4>$E223,MIN(AG223,$I223-SUM($J223:AG223)))","v":0},{"$f":"IF(AH$4=$E223, $I223*AH$202,0) + IF(AH$4>$E223,MIN(AH223,$I223-SUM($J223:AH223)))","v":0},{"$f":"IF(AI$4=$E223, $I223*AI$202,0) + IF(AI$4>$E223,MIN(AI223,$I223-SUM($J223:AI223)))","v":0},{"$f":"IF(AJ$4=$E223, $I223*AJ$202,0) + IF(AJ$4>$E223,MIN(AJ223,$I223-SUM($J223:AJ223)))","v":0},{"$f":"IF(AK$4=$E223, $I223*AK$202,0) + IF(AK$4>$E223,MIN(AK223,$I223-SUM($J223:AK223)))","v":0},{"$f":"IF(AL$4=$E223, $I223*AL$202,0) + IF(AL$4>$E223,MIN(AL223,$I223-SUM($J223:AL223)))","v":0},{"$f":"IF(AM$4=$E223, $I223*AM$202,0) + IF(AM$4>$E223,MIN(AM223,$I223-SUM($J223:AM223)))","v":0},{"$f":"IF(AN$4=$E223, $I223*AN$202,0) + IF(AN$4>$E223,MIN(AN223,$I223-SUM($J223:AN223)))","v":0},{"$f":"IF(AO$4=$E223, $I223*AO$202,0) + IF(AO$4>$E223,MIN(AO223,$I223-SUM($J223:AO223)))","v":0},{"$f":"IF(AP$4=$E223, $I223*AP$202,0) + IF(AP$4>$E223,MIN(AP223,$I223-SUM($J223:AP223)))","v":0},{"$f":"IF(AQ$4=$E223, $I223*AQ$202,0) + IF(AQ$4>$E223,MIN(AQ223,$I223-SUM($J223:AQ223)))","v":0},{"$f":"IF(AR$4=$E223, $I223*AR$202,0) + IF(AR$4>$E223,MIN(AR223,$I223-SUM($J223:AR223)))","v":0},{"$f":"IF(AS$4=$E223, $I223*AS$202,0) + IF(AS$4>$E223,MIN(AS223,$I223-SUM($J223:AS223)))","v":0},{"$f":"IF(AT$4=$E223, $I223*AT$202,0) + IF(AT$4>$E223,MIN(AT223,$I223-SUM($J223:AT223)))","v":0},{"$f":"IF(AU$4=$E223, $I223*AU$202,0) + IF(AU$4>$E223,MIN(AU223,$I223-SUM($J223:AU223)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E223)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E224,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E224, $I224*J$202,0) + IF(J$4>$E224,MIN(J224,$I224-SUM($J224:J224)))","v":0},{"$f":"IF(K$4=$E224, $I224*K$202,0) + IF(K$4>$E224,MIN(K224,$I224-SUM($J224:K224)))","v":0},{"$f":"IF(L$4=$E224, $I224*L$202,0) + IF(L$4>$E224,MIN(L224,$I224-SUM($J224:L224)))","v":0},{"$f":"IF(M$4=$E224, $I224*M$202,0) + IF(M$4>$E224,MIN(M224,$I224-SUM($J224:M224)))","v":0},{"$f":"IF(N$4=$E224, $I224*N$202,0) + IF(N$4>$E224,MIN(N224,$I224-SUM($J224:N224)))","v":0},{"$f":"IF(O$4=$E224, $I224*O$202,0) + IF(O$4>$E224,MIN(O224,$I224-SUM($J224:O224)))","v":0},{"$f":"IF(P$4=$E224, $I224*P$202,0) + IF(P$4>$E224,MIN(P224,$I224-SUM($J224:P224)))","v":0},{"$f":"IF(Q$4=$E224, $I224*Q$202,0) + IF(Q$4>$E224,MIN(Q224,$I224-SUM($J224:Q224)))","v":0},{"$f":"IF(R$4=$E224, $I224*R$202,0) + IF(R$4>$E224,MIN(R224,$I224-SUM($J224:R224)))","v":0},{"$f":"IF(S$4=$E224, $I224*S$202,0) + IF(S$4>$E224,MIN(S224,$I224-SUM($J224:S224)))","v":0},{"$f":"IF(T$4=$E224, $I224*T$202,0) + IF(T$4>$E224,MIN(T224,$I224-SUM($J224:T224)))","v":0},{"$f":"IF(U$4=$E224, $I224*U$202,0) + IF(U$4>$E224,MIN(U224,$I224-SUM($J224:U224)))","v":0},{"$f":"IF(V$4=$E224, $I224*V$202,0) + IF(V$4>$E224,MIN(V224,$I224-SUM($J224:V224)))","v":0},{"$f":"IF(W$4=$E224, $I224*W$202,0) + IF(W$4>$E224,MIN(W224,$I224-SUM($J224:W224)))","v":0},{"$f":"IF(X$4=$E224, $I224*X$202,0) + IF(X$4>$E224,MIN(X224,$I224-SUM($J224:X224)))","v":0},{"$f":"IF(Y$4=$E224, $I224*Y$202,0) + IF(Y$4>$E224,MIN(Y224,$I224-SUM($J224:Y224)))","v":0},{"$f":"IF(Z$4=$E224, $I224*Z$202,0) + IF(Z$4>$E224,MIN(Z224,$I224-SUM($J224:Z224)))","v":0},{"$f":"IF(AA$4=$E224, $I224*AA$202,0) + IF(AA$4>$E224,MIN(AA224,$I224-SUM($J224:AA224)))","v":0},{"$f":"IF(AB$4=$E224, $I224*AB$202,0) + IF(AB$4>$E224,MIN(AB224,$I224-SUM($J224:AB224)))","v":0},{"$f":"IF(AC$4=$E224, $I224*AC$202,0) + IF(AC$4>$E224,MIN(AC224,$I224-SUM($J224:AC224)))","v":0},{"$f":"IF(AD$4=$E224, $I224*AD$202,0) + IF(AD$4>$E224,MIN(AD224,$I224-SUM($J224:AD224)))","v":0},{"$f":"IF(AE$4=$E224, $I224*AE$202,0) + IF(AE$4>$E224,MIN(AE224,$I224-SUM($J224:AE224)))","v":0},{"$f":"IF(AF$4=$E224, $I224*AF$202,0) + IF(AF$4>$E224,MIN(AF224,$I224-SUM($J224:AF224)))","v":0},{"$f":"IF(AG$4=$E224, $I224*AG$202,0) + IF(AG$4>$E224,MIN(AG224,$I224-SUM($J224:AG224)))","v":0},{"$f":"IF(AH$4=$E224, $I224*AH$202,0) + IF(AH$4>$E224,MIN(AH224,$I224-SUM($J224:AH224)))","v":0},{"$f":"IF(AI$4=$E224, $I224*AI$202,0) + IF(AI$4>$E224,MIN(AI224,$I224-SUM($J224:AI224)))","v":0},{"$f":"IF(AJ$4=$E224, $I224*AJ$202,0) + IF(AJ$4>$E224,MIN(AJ224,$I224-SUM($J224:AJ224)))","v":0},{"$f":"IF(AK$4=$E224, $I224*AK$202,0) + IF(AK$4>$E224,MIN(AK224,$I224-SUM($J224:AK224)))","v":0},{"$f":"IF(AL$4=$E224, $I224*AL$202,0) + IF(AL$4>$E224,MIN(AL224,$I224-SUM($J224:AL224)))","v":0},{"$f":"IF(AM$4=$E224, $I224*AM$202,0) + IF(AM$4>$E224,MIN(AM224,$I224-SUM($J224:AM224)))","v":0},{"$f":"IF(AN$4=$E224, $I224*AN$202,0) + IF(AN$4>$E224,MIN(AN224,$I224-SUM($J224:AN224)))","v":0},{"$f":"IF(AO$4=$E224, $I224*AO$202,0) + IF(AO$4>$E224,MIN(AO224,$I224-SUM($J224:AO224)))","v":0},{"$f":"IF(AP$4=$E224, $I224*AP$202,0) + IF(AP$4>$E224,MIN(AP224,$I224-SUM($J224:AP224)))","v":0},{"$f":"IF(AQ$4=$E224, $I224*AQ$202,0) + IF(AQ$4>$E224,MIN(AQ224,$I224-SUM($J224:AQ224)))","v":0},{"$f":"IF(AR$4=$E224, $I224*AR$202,0) + IF(AR$4>$E224,MIN(AR224,$I224-SUM($J224:AR224)))","v":0},{"$f":"IF(AS$4=$E224, $I224*AS$202,0) + IF(AS$4>$E224,MIN(AS224,$I224-SUM($J224:AS224)))","v":0},{"$f":"IF(AT$4=$E224, $I224*AT$202,0) + IF(AT$4>$E224,MIN(AT224,$I224-SUM($J224:AT224)))","v":0},{"$f":"IF(AU$4=$E224, $I224*AU$202,0) + IF(AU$4>$E224,MIN(AU224,$I224-SUM($J224:AU224)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E224)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E225,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E225, $I225*J$202,0) + IF(J$4>$E225,MIN(J225,$I225-SUM($J225:J225)))","v":0},{"$f":"IF(K$4=$E225, $I225*K$202,0) + IF(K$4>$E225,MIN(K225,$I225-SUM($J225:K225)))","v":0},{"$f":"IF(L$4=$E225, $I225*L$202,0) + IF(L$4>$E225,MIN(L225,$I225-SUM($J225:L225)))","v":0},{"$f":"IF(M$4=$E225, $I225*M$202,0) + IF(M$4>$E225,MIN(M225,$I225-SUM($J225:M225)))","v":0},{"$f":"IF(N$4=$E225, $I225*N$202,0) + IF(N$4>$E225,MIN(N225,$I225-SUM($J225:N225)))","v":0},{"$f":"IF(O$4=$E225, $I225*O$202,0) + IF(O$4>$E225,MIN(O225,$I225-SUM($J225:O225)))","v":0},{"$f":"IF(P$4=$E225, $I225*P$202,0) + IF(P$4>$E225,MIN(P225,$I225-SUM($J225:P225)))","v":0},{"$f":"IF(Q$4=$E225, $I225*Q$202,0) + IF(Q$4>$E225,MIN(Q225,$I225-SUM($J225:Q225)))","v":0},{"$f":"IF(R$4=$E225, $I225*R$202,0) + IF(R$4>$E225,MIN(R225,$I225-SUM($J225:R225)))","v":0},{"$f":"IF(S$4=$E225, $I225*S$202,0) + IF(S$4>$E225,MIN(S225,$I225-SUM($J225:S225)))","v":0},{"$f":"IF(T$4=$E225, $I225*T$202,0) + IF(T$4>$E225,MIN(T225,$I225-SUM($J225:T225)))","v":0},{"$f":"IF(U$4=$E225, $I225*U$202,0) + IF(U$4>$E225,MIN(U225,$I225-SUM($J225:U225)))","v":0},{"$f":"IF(V$4=$E225, $I225*V$202,0) + IF(V$4>$E225,MIN(V225,$I225-SUM($J225:V225)))","v":0},{"$f":"IF(W$4=$E225, $I225*W$202,0) + IF(W$4>$E225,MIN(W225,$I225-SUM($J225:W225)))","v":0},{"$f":"IF(X$4=$E225, $I225*X$202,0) + IF(X$4>$E225,MIN(X225,$I225-SUM($J225:X225)))","v":0},{"$f":"IF(Y$4=$E225, $I225*Y$202,0) + IF(Y$4>$E225,MIN(Y225,$I225-SUM($J225:Y225)))","v":0},{"$f":"IF(Z$4=$E225, $I225*Z$202,0) + IF(Z$4>$E225,MIN(Z225,$I225-SUM($J225:Z225)))","v":0},{"$f":"IF(AA$4=$E225, $I225*AA$202,0) + IF(AA$4>$E225,MIN(AA225,$I225-SUM($J225:AA225)))","v":0},{"$f":"IF(AB$4=$E225, $I225*AB$202,0) + IF(AB$4>$E225,MIN(AB225,$I225-SUM($J225:AB225)))","v":0},{"$f":"IF(AC$4=$E225, $I225*AC$202,0) + IF(AC$4>$E225,MIN(AC225,$I225-SUM($J225:AC225)))","v":0},{"$f":"IF(AD$4=$E225, $I225*AD$202,0) + IF(AD$4>$E225,MIN(AD225,$I225-SUM($J225:AD225)))","v":0},{"$f":"IF(AE$4=$E225, $I225*AE$202,0) + IF(AE$4>$E225,MIN(AE225,$I225-SUM($J225:AE225)))","v":0},{"$f":"IF(AF$4=$E225, $I225*AF$202,0) + IF(AF$4>$E225,MIN(AF225,$I225-SUM($J225:AF225)))","v":0},{"$f":"IF(AG$4=$E225, $I225*AG$202,0) + IF(AG$4>$E225,MIN(AG225,$I225-SUM($J225:AG225)))","v":0},{"$f":"IF(AH$4=$E225, $I225*AH$202,0) + IF(AH$4>$E225,MIN(AH225,$I225-SUM($J225:AH225)))","v":0},{"$f":"IF(AI$4=$E225, $I225*AI$202,0) + IF(AI$4>$E225,MIN(AI225,$I225-SUM($J225:AI225)))","v":0},{"$f":"IF(AJ$4=$E225, $I225*AJ$202,0) + IF(AJ$4>$E225,MIN(AJ225,$I225-SUM($J225:AJ225)))","v":0},{"$f":"IF(AK$4=$E225, $I225*AK$202,0) + IF(AK$4>$E225,MIN(AK225,$I225-SUM($J225:AK225)))","v":0},{"$f":"IF(AL$4=$E225, $I225*AL$202,0) + IF(AL$4>$E225,MIN(AL225,$I225-SUM($J225:AL225)))","v":0},{"$f":"IF(AM$4=$E225, $I225*AM$202,0) + IF(AM$4>$E225,MIN(AM225,$I225-SUM($J225:AM225)))","v":0},{"$f":"IF(AN$4=$E225, $I225*AN$202,0) + IF(AN$4>$E225,MIN(AN225,$I225-SUM($J225:AN225)))","v":0},{"$f":"IF(AO$4=$E225, $I225*AO$202,0) + IF(AO$4>$E225,MIN(AO225,$I225-SUM($J225:AO225)))","v":0},{"$f":"IF(AP$4=$E225, $I225*AP$202,0) + IF(AP$4>$E225,MIN(AP225,$I225-SUM($J225:AP225)))","v":0},{"$f":"IF(AQ$4=$E225, $I225*AQ$202,0) + IF(AQ$4>$E225,MIN(AQ225,$I225-SUM($J225:AQ225)))","v":0},{"$f":"IF(AR$4=$E225, $I225*AR$202,0) + IF(AR$4>$E225,MIN(AR225,$I225-SUM($J225:AR225)))","v":0},{"$f":"IF(AS$4=$E225, $I225*AS$202,0) + IF(AS$4>$E225,MIN(AS225,$I225-SUM($J225:AS225)))","v":0},{"$f":"IF(AT$4=$E225, $I225*AT$202,0) + IF(AT$4>$E225,MIN(AT225,$I225-SUM($J225:AT225)))","v":0},{"$f":"IF(AU$4=$E225, $I225*AU$202,0) + IF(AU$4>$E225,MIN(AU225,$I225-SUM($J225:AU225)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E225)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E226,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E226, $I226*J$202,0) + IF(J$4>$E226,MIN(J226,$I226-SUM($J226:J226)))","v":0},{"$f":"IF(K$4=$E226, $I226*K$202,0) + IF(K$4>$E226,MIN(K226,$I226-SUM($J226:K226)))","v":0},{"$f":"IF(L$4=$E226, $I226*L$202,0) + IF(L$4>$E226,MIN(L226,$I226-SUM($J226:L226)))","v":0},{"$f":"IF(M$4=$E226, $I226*M$202,0) + IF(M$4>$E226,MIN(M226,$I226-SUM($J226:M226)))","v":0},{"$f":"IF(N$4=$E226, $I226*N$202,0) + IF(N$4>$E226,MIN(N226,$I226-SUM($J226:N226)))","v":0},{"$f":"IF(O$4=$E226, $I226*O$202,0) + IF(O$4>$E226,MIN(O226,$I226-SUM($J226:O226)))","v":0},{"$f":"IF(P$4=$E226, $I226*P$202,0) + IF(P$4>$E226,MIN(P226,$I226-SUM($J226:P226)))","v":0},{"$f":"IF(Q$4=$E226, $I226*Q$202,0) + IF(Q$4>$E226,MIN(Q226,$I226-SUM($J226:Q226)))","v":0},{"$f":"IF(R$4=$E226, $I226*R$202,0) + IF(R$4>$E226,MIN(R226,$I226-SUM($J226:R226)))","v":0},{"$f":"IF(S$4=$E226, $I226*S$202,0) + IF(S$4>$E226,MIN(S226,$I226-SUM($J226:S226)))","v":0},{"$f":"IF(T$4=$E226, $I226*T$202,0) + IF(T$4>$E226,MIN(T226,$I226-SUM($J226:T226)))","v":0},{"$f":"IF(U$4=$E226, $I226*U$202,0) + IF(U$4>$E226,MIN(U226,$I226-SUM($J226:U226)))","v":0},{"$f":"IF(V$4=$E226, $I226*V$202,0) + IF(V$4>$E226,MIN(V226,$I226-SUM($J226:V226)))","v":0},{"$f":"IF(W$4=$E226, $I226*W$202,0) + IF(W$4>$E226,MIN(W226,$I226-SUM($J226:W226)))","v":0},{"$f":"IF(X$4=$E226, $I226*X$202,0) + IF(X$4>$E226,MIN(X226,$I226-SUM($J226:X226)))","v":0},{"$f":"IF(Y$4=$E226, $I226*Y$202,0) + IF(Y$4>$E226,MIN(Y226,$I226-SUM($J226:Y226)))","v":0},{"$f":"IF(Z$4=$E226, $I226*Z$202,0) + IF(Z$4>$E226,MIN(Z226,$I226-SUM($J226:Z226)))","v":0},{"$f":"IF(AA$4=$E226, $I226*AA$202,0) + IF(AA$4>$E226,MIN(AA226,$I226-SUM($J226:AA226)))","v":0},{"$f":"IF(AB$4=$E226, $I226*AB$202,0) + IF(AB$4>$E226,MIN(AB226,$I226-SUM($J226:AB226)))","v":0},{"$f":"IF(AC$4=$E226, $I226*AC$202,0) + IF(AC$4>$E226,MIN(AC226,$I226-SUM($J226:AC226)))","v":0},{"$f":"IF(AD$4=$E226, $I226*AD$202,0) + IF(AD$4>$E226,MIN(AD226,$I226-SUM($J226:AD226)))","v":0},{"$f":"IF(AE$4=$E226, $I226*AE$202,0) + IF(AE$4>$E226,MIN(AE226,$I226-SUM($J226:AE226)))","v":0},{"$f":"IF(AF$4=$E226, $I226*AF$202,0) + IF(AF$4>$E226,MIN(AF226,$I226-SUM($J226:AF226)))","v":0},{"$f":"IF(AG$4=$E226, $I226*AG$202,0) + IF(AG$4>$E226,MIN(AG226,$I226-SUM($J226:AG226)))","v":0},{"$f":"IF(AH$4=$E226, $I226*AH$202,0) + IF(AH$4>$E226,MIN(AH226,$I226-SUM($J226:AH226)))","v":0},{"$f":"IF(AI$4=$E226, $I226*AI$202,0) + IF(AI$4>$E226,MIN(AI226,$I226-SUM($J226:AI226)))","v":0},{"$f":"IF(AJ$4=$E226, $I226*AJ$202,0) + IF(AJ$4>$E226,MIN(AJ226,$I226-SUM($J226:AJ226)))","v":0},{"$f":"IF(AK$4=$E226, $I226*AK$202,0) + IF(AK$4>$E226,MIN(AK226,$I226-SUM($J226:AK226)))","v":0},{"$f":"IF(AL$4=$E226, $I226*AL$202,0) + IF(AL$4>$E226,MIN(AL226,$I226-SUM($J226:AL226)))","v":0},{"$f":"IF(AM$4=$E226, $I226*AM$202,0) + IF(AM$4>$E226,MIN(AM226,$I226-SUM($J226:AM226)))","v":0},{"$f":"IF(AN$4=$E226, $I226*AN$202,0) + IF(AN$4>$E226,MIN(AN226,$I226-SUM($J226:AN226)))","v":0},{"$f":"IF(AO$4=$E226, $I226*AO$202,0) + IF(AO$4>$E226,MIN(AO226,$I226-SUM($J226:AO226)))","v":0},{"$f":"IF(AP$4=$E226, $I226*AP$202,0) + IF(AP$4>$E226,MIN(AP226,$I226-SUM($J226:AP226)))","v":0},{"$f":"IF(AQ$4=$E226, $I226*AQ$202,0) + IF(AQ$4>$E226,MIN(AQ226,$I226-SUM($J226:AQ226)))","v":0},{"$f":"IF(AR$4=$E226, $I226*AR$202,0) + IF(AR$4>$E226,MIN(AR226,$I226-SUM($J226:AR226)))","v":0},{"$f":"IF(AS$4=$E226, $I226*AS$202,0) + IF(AS$4>$E226,MIN(AS226,$I226-SUM($J226:AS226)))","v":0},{"$f":"IF(AT$4=$E226, $I226*AT$202,0) + IF(AT$4>$E226,MIN(AT226,$I226-SUM($J226:AT226)))","v":0},{"$f":"IF(AU$4=$E226, $I226*AU$202,0) + IF(AU$4>$E226,MIN(AU226,$I226-SUM($J226:AU226)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E226)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E227,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E227, $I227*J$202,0) + IF(J$4>$E227,MIN(J227,$I227-SUM($J227:J227)))","v":0},{"$f":"IF(K$4=$E227, $I227*K$202,0) + IF(K$4>$E227,MIN(K227,$I227-SUM($J227:K227)))","v":0},{"$f":"IF(L$4=$E227, $I227*L$202,0) + IF(L$4>$E227,MIN(L227,$I227-SUM($J227:L227)))","v":0},{"$f":"IF(M$4=$E227, $I227*M$202,0) + IF(M$4>$E227,MIN(M227,$I227-SUM($J227:M227)))","v":0},{"$f":"IF(N$4=$E227, $I227*N$202,0) + IF(N$4>$E227,MIN(N227,$I227-SUM($J227:N227)))","v":0},{"$f":"IF(O$4=$E227, $I227*O$202,0) + IF(O$4>$E227,MIN(O227,$I227-SUM($J227:O227)))","v":0},{"$f":"IF(P$4=$E227, $I227*P$202,0) + IF(P$4>$E227,MIN(P227,$I227-SUM($J227:P227)))","v":0},{"$f":"IF(Q$4=$E227, $I227*Q$202,0) + IF(Q$4>$E227,MIN(Q227,$I227-SUM($J227:Q227)))","v":0},{"$f":"IF(R$4=$E227, $I227*R$202,0) + IF(R$4>$E227,MIN(R227,$I227-SUM($J227:R227)))","v":0},{"$f":"IF(S$4=$E227, $I227*S$202,0) + IF(S$4>$E227,MIN(S227,$I227-SUM($J227:S227)))","v":0},{"$f":"IF(T$4=$E227, $I227*T$202,0) + IF(T$4>$E227,MIN(T227,$I227-SUM($J227:T227)))","v":0},{"$f":"IF(U$4=$E227, $I227*U$202,0) + IF(U$4>$E227,MIN(U227,$I227-SUM($J227:U227)))","v":0},{"$f":"IF(V$4=$E227, $I227*V$202,0) + IF(V$4>$E227,MIN(V227,$I227-SUM($J227:V227)))","v":0},{"$f":"IF(W$4=$E227, $I227*W$202,0) + IF(W$4>$E227,MIN(W227,$I227-SUM($J227:W227)))","v":0},{"$f":"IF(X$4=$E227, $I227*X$202,0) + IF(X$4>$E227,MIN(X227,$I227-SUM($J227:X227)))","v":0},{"$f":"IF(Y$4=$E227, $I227*Y$202,0) + IF(Y$4>$E227,MIN(Y227,$I227-SUM($J227:Y227)))","v":0},{"$f":"IF(Z$4=$E227, $I227*Z$202,0) + IF(Z$4>$E227,MIN(Z227,$I227-SUM($J227:Z227)))","v":0},{"$f":"IF(AA$4=$E227, $I227*AA$202,0) + IF(AA$4>$E227,MIN(AA227,$I227-SUM($J227:AA227)))","v":0},{"$f":"IF(AB$4=$E227, $I227*AB$202,0) + IF(AB$4>$E227,MIN(AB227,$I227-SUM($J227:AB227)))","v":0},{"$f":"IF(AC$4=$E227, $I227*AC$202,0) + IF(AC$4>$E227,MIN(AC227,$I227-SUM($J227:AC227)))","v":0},{"$f":"IF(AD$4=$E227, $I227*AD$202,0) + IF(AD$4>$E227,MIN(AD227,$I227-SUM($J227:AD227)))","v":0},{"$f":"IF(AE$4=$E227, $I227*AE$202,0) + IF(AE$4>$E227,MIN(AE227,$I227-SUM($J227:AE227)))","v":0},{"$f":"IF(AF$4=$E227, $I227*AF$202,0) + IF(AF$4>$E227,MIN(AF227,$I227-SUM($J227:AF227)))","v":0},{"$f":"IF(AG$4=$E227, $I227*AG$202,0) + IF(AG$4>$E227,MIN(AG227,$I227-SUM($J227:AG227)))","v":0},{"$f":"IF(AH$4=$E227, $I227*AH$202,0) + IF(AH$4>$E227,MIN(AH227,$I227-SUM($J227:AH227)))","v":0},{"$f":"IF(AI$4=$E227, $I227*AI$202,0) + IF(AI$4>$E227,MIN(AI227,$I227-SUM($J227:AI227)))","v":0},{"$f":"IF(AJ$4=$E227, $I227*AJ$202,0) + IF(AJ$4>$E227,MIN(AJ227,$I227-SUM($J227:AJ227)))","v":0},{"$f":"IF(AK$4=$E227, $I227*AK$202,0) + IF(AK$4>$E227,MIN(AK227,$I227-SUM($J227:AK227)))","v":0},{"$f":"IF(AL$4=$E227, $I227*AL$202,0) + IF(AL$4>$E227,MIN(AL227,$I227-SUM($J227:AL227)))","v":0},{"$f":"IF(AM$4=$E227, $I227*AM$202,0) + IF(AM$4>$E227,MIN(AM227,$I227-SUM($J227:AM227)))","v":0},{"$f":"IF(AN$4=$E227, $I227*AN$202,0) + IF(AN$4>$E227,MIN(AN227,$I227-SUM($J227:AN227)))","v":0},{"$f":"IF(AO$4=$E227, $I227*AO$202,0) + IF(AO$4>$E227,MIN(AO227,$I227-SUM($J227:AO227)))","v":0},{"$f":"IF(AP$4=$E227, $I227*AP$202,0) + IF(AP$4>$E227,MIN(AP227,$I227-SUM($J227:AP227)))","v":0},{"$f":"IF(AQ$4=$E227, $I227*AQ$202,0) + IF(AQ$4>$E227,MIN(AQ227,$I227-SUM($J227:AQ227)))","v":0},{"$f":"IF(AR$4=$E227, $I227*AR$202,0) + IF(AR$4>$E227,MIN(AR227,$I227-SUM($J227:AR227)))","v":0},{"$f":"IF(AS$4=$E227, $I227*AS$202,0) + IF(AS$4>$E227,MIN(AS227,$I227-SUM($J227:AS227)))","v":0},{"$f":"IF(AT$4=$E227, $I227*AT$202,0) + IF(AT$4>$E227,MIN(AT227,$I227-SUM($J227:AT227)))","v":0},{"$f":"IF(AU$4=$E227, $I227*AU$202,0) + IF(AU$4>$E227,MIN(AU227,$I227-SUM($J227:AU227)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E227)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E228,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E228, $I228*J$202,0) + IF(J$4>$E228,MIN(J228,$I228-SUM($J228:J228)))","v":0},{"$f":"IF(K$4=$E228, $I228*K$202,0) + IF(K$4>$E228,MIN(K228,$I228-SUM($J228:K228)))","v":0},{"$f":"IF(L$4=$E228, $I228*L$202,0) + IF(L$4>$E228,MIN(L228,$I228-SUM($J228:L228)))","v":0},{"$f":"IF(M$4=$E228, $I228*M$202,0) + IF(M$4>$E228,MIN(M228,$I228-SUM($J228:M228)))","v":0},{"$f":"IF(N$4=$E228, $I228*N$202,0) + IF(N$4>$E228,MIN(N228,$I228-SUM($J228:N228)))","v":0},{"$f":"IF(O$4=$E228, $I228*O$202,0) + IF(O$4>$E228,MIN(O228,$I228-SUM($J228:O228)))","v":0},{"$f":"IF(P$4=$E228, $I228*P$202,0) + IF(P$4>$E228,MIN(P228,$I228-SUM($J228:P228)))","v":0},{"$f":"IF(Q$4=$E228, $I228*Q$202,0) + IF(Q$4>$E228,MIN(Q228,$I228-SUM($J228:Q228)))","v":0},{"$f":"IF(R$4=$E228, $I228*R$202,0) + IF(R$4>$E228,MIN(R228,$I228-SUM($J228:R228)))","v":0},{"$f":"IF(S$4=$E228, $I228*S$202,0) + IF(S$4>$E228,MIN(S228,$I228-SUM($J228:S228)))","v":0},{"$f":"IF(T$4=$E228, $I228*T$202,0) + IF(T$4>$E228,MIN(T228,$I228-SUM($J228:T228)))","v":0},{"$f":"IF(U$4=$E228, $I228*U$202,0) + IF(U$4>$E228,MIN(U228,$I228-SUM($J228:U228)))","v":0},{"$f":"IF(V$4=$E228, $I228*V$202,0) + IF(V$4>$E228,MIN(V228,$I228-SUM($J228:V228)))","v":0},{"$f":"IF(W$4=$E228, $I228*W$202,0) + IF(W$4>$E228,MIN(W228,$I228-SUM($J228:W228)))","v":0},{"$f":"IF(X$4=$E228, $I228*X$202,0) + IF(X$4>$E228,MIN(X228,$I228-SUM($J228:X228)))","v":0},{"$f":"IF(Y$4=$E228, $I228*Y$202,0) + IF(Y$4>$E228,MIN(Y228,$I228-SUM($J228:Y228)))","v":0},{"$f":"IF(Z$4=$E228, $I228*Z$202,0) + IF(Z$4>$E228,MIN(Z228,$I228-SUM($J228:Z228)))","v":0},{"$f":"IF(AA$4=$E228, $I228*AA$202,0) + IF(AA$4>$E228,MIN(AA228,$I228-SUM($J228:AA228)))","v":0},{"$f":"IF(AB$4=$E228, $I228*AB$202,0) + IF(AB$4>$E228,MIN(AB228,$I228-SUM($J228:AB228)))","v":0},{"$f":"IF(AC$4=$E228, $I228*AC$202,0) + IF(AC$4>$E228,MIN(AC228,$I228-SUM($J228:AC228)))","v":0},{"$f":"IF(AD$4=$E228, $I228*AD$202,0) + IF(AD$4>$E228,MIN(AD228,$I228-SUM($J228:AD228)))","v":0},{"$f":"IF(AE$4=$E228, $I228*AE$202,0) + IF(AE$4>$E228,MIN(AE228,$I228-SUM($J228:AE228)))","v":0},{"$f":"IF(AF$4=$E228, $I228*AF$202,0) + IF(AF$4>$E228,MIN(AF228,$I228-SUM($J228:AF228)))","v":0},{"$f":"IF(AG$4=$E228, $I228*AG$202,0) + IF(AG$4>$E228,MIN(AG228,$I228-SUM($J228:AG228)))","v":0},{"$f":"IF(AH$4=$E228, $I228*AH$202,0) + IF(AH$4>$E228,MIN(AH228,$I228-SUM($J228:AH228)))","v":0},{"$f":"IF(AI$4=$E228, $I228*AI$202,0) + IF(AI$4>$E228,MIN(AI228,$I228-SUM($J228:AI228)))","v":0},{"$f":"IF(AJ$4=$E228, $I228*AJ$202,0) + IF(AJ$4>$E228,MIN(AJ228,$I228-SUM($J228:AJ228)))","v":0},{"$f":"IF(AK$4=$E228, $I228*AK$202,0) + IF(AK$4>$E228,MIN(AK228,$I228-SUM($J228:AK228)))","v":0},{"$f":"IF(AL$4=$E228, $I228*AL$202,0) + IF(AL$4>$E228,MIN(AL228,$I228-SUM($J228:AL228)))","v":0},{"$f":"IF(AM$4=$E228, $I228*AM$202,0) + IF(AM$4>$E228,MIN(AM228,$I228-SUM($J228:AM228)))","v":0},{"$f":"IF(AN$4=$E228, $I228*AN$202,0) + IF(AN$4>$E228,MIN(AN228,$I228-SUM($J228:AN228)))","v":0},{"$f":"IF(AO$4=$E228, $I228*AO$202,0) + IF(AO$4>$E228,MIN(AO228,$I228-SUM($J228:AO228)))","v":0},{"$f":"IF(AP$4=$E228, $I228*AP$202,0) + IF(AP$4>$E228,MIN(AP228,$I228-SUM($J228:AP228)))","v":0},{"$f":"IF(AQ$4=$E228, $I228*AQ$202,0) + IF(AQ$4>$E228,MIN(AQ228,$I228-SUM($J228:AQ228)))","v":0},{"$f":"IF(AR$4=$E228, $I228*AR$202,0) + IF(AR$4>$E228,MIN(AR228,$I228-SUM($J228:AR228)))","v":0},{"$f":"IF(AS$4=$E228, $I228*AS$202,0) + IF(AS$4>$E228,MIN(AS228,$I228-SUM($J228:AS228)))","v":0},{"$f":"IF(AT$4=$E228, $I228*AT$202,0) + IF(AT$4>$E228,MIN(AT228,$I228-SUM($J228:AT228)))","v":0},{"$f":"IF(AU$4=$E228, $I228*AU$202,0) + IF(AU$4>$E228,MIN(AU228,$I228-SUM($J228:AU228)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E228)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E229,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E229, $I229*J$202,0) + IF(J$4>$E229,MIN(J229,$I229-SUM($J229:J229)))","v":0},{"$f":"IF(K$4=$E229, $I229*K$202,0) + IF(K$4>$E229,MIN(K229,$I229-SUM($J229:K229)))","v":0},{"$f":"IF(L$4=$E229, $I229*L$202,0) + IF(L$4>$E229,MIN(L229,$I229-SUM($J229:L229)))","v":0},{"$f":"IF(M$4=$E229, $I229*M$202,0) + IF(M$4>$E229,MIN(M229,$I229-SUM($J229:M229)))","v":0},{"$f":"IF(N$4=$E229, $I229*N$202,0) + IF(N$4>$E229,MIN(N229,$I229-SUM($J229:N229)))","v":0},{"$f":"IF(O$4=$E229, $I229*O$202,0) + IF(O$4>$E229,MIN(O229,$I229-SUM($J229:O229)))","v":0},{"$f":"IF(P$4=$E229, $I229*P$202,0) + IF(P$4>$E229,MIN(P229,$I229-SUM($J229:P229)))","v":0},{"$f":"IF(Q$4=$E229, $I229*Q$202,0) + IF(Q$4>$E229,MIN(Q229,$I229-SUM($J229:Q229)))","v":0},{"$f":"IF(R$4=$E229, $I229*R$202,0) + IF(R$4>$E229,MIN(R229,$I229-SUM($J229:R229)))","v":0},{"$f":"IF(S$4=$E229, $I229*S$202,0) + IF(S$4>$E229,MIN(S229,$I229-SUM($J229:S229)))","v":0},{"$f":"IF(T$4=$E229, $I229*T$202,0) + IF(T$4>$E229,MIN(T229,$I229-SUM($J229:T229)))","v":0},{"$f":"IF(U$4=$E229, $I229*U$202,0) + IF(U$4>$E229,MIN(U229,$I229-SUM($J229:U229)))","v":0},{"$f":"IF(V$4=$E229, $I229*V$202,0) + IF(V$4>$E229,MIN(V229,$I229-SUM($J229:V229)))","v":0},{"$f":"IF(W$4=$E229, $I229*W$202,0) + IF(W$4>$E229,MIN(W229,$I229-SUM($J229:W229)))","v":0},{"$f":"IF(X$4=$E229, $I229*X$202,0) + IF(X$4>$E229,MIN(X229,$I229-SUM($J229:X229)))","v":0},{"$f":"IF(Y$4=$E229, $I229*Y$202,0) + IF(Y$4>$E229,MIN(Y229,$I229-SUM($J229:Y229)))","v":0},{"$f":"IF(Z$4=$E229, $I229*Z$202,0) + IF(Z$4>$E229,MIN(Z229,$I229-SUM($J229:Z229)))","v":0},{"$f":"IF(AA$4=$E229, $I229*AA$202,0) + IF(AA$4>$E229,MIN(AA229,$I229-SUM($J229:AA229)))","v":0},{"$f":"IF(AB$4=$E229, $I229*AB$202,0) + IF(AB$4>$E229,MIN(AB229,$I229-SUM($J229:AB229)))","v":0},{"$f":"IF(AC$4=$E229, $I229*AC$202,0) + IF(AC$4>$E229,MIN(AC229,$I229-SUM($J229:AC229)))","v":0},{"$f":"IF(AD$4=$E229, $I229*AD$202,0) + IF(AD$4>$E229,MIN(AD229,$I229-SUM($J229:AD229)))","v":0},{"$f":"IF(AE$4=$E229, $I229*AE$202,0) + IF(AE$4>$E229,MIN(AE229,$I229-SUM($J229:AE229)))","v":0},{"$f":"IF(AF$4=$E229, $I229*AF$202,0) + IF(AF$4>$E229,MIN(AF229,$I229-SUM($J229:AF229)))","v":0},{"$f":"IF(AG$4=$E229, $I229*AG$202,0) + IF(AG$4>$E229,MIN(AG229,$I229-SUM($J229:AG229)))","v":0},{"$f":"IF(AH$4=$E229, $I229*AH$202,0) + IF(AH$4>$E229,MIN(AH229,$I229-SUM($J229:AH229)))","v":0},{"$f":"IF(AI$4=$E229, $I229*AI$202,0) + IF(AI$4>$E229,MIN(AI229,$I229-SUM($J229:AI229)))","v":0},{"$f":"IF(AJ$4=$E229, $I229*AJ$202,0) + IF(AJ$4>$E229,MIN(AJ229,$I229-SUM($J229:AJ229)))","v":0},{"$f":"IF(AK$4=$E229, $I229*AK$202,0) + IF(AK$4>$E229,MIN(AK229,$I229-SUM($J229:AK229)))","v":0},{"$f":"IF(AL$4=$E229, $I229*AL$202,0) + IF(AL$4>$E229,MIN(AL229,$I229-SUM($J229:AL229)))","v":0},{"$f":"IF(AM$4=$E229, $I229*AM$202,0) + IF(AM$4>$E229,MIN(AM229,$I229-SUM($J229:AM229)))","v":0},{"$f":"IF(AN$4=$E229, $I229*AN$202,0) + IF(AN$4>$E229,MIN(AN229,$I229-SUM($J229:AN229)))","v":0},{"$f":"IF(AO$4=$E229, $I229*AO$202,0) + IF(AO$4>$E229,MIN(AO229,$I229-SUM($J229:AO229)))","v":0},{"$f":"IF(AP$4=$E229, $I229*AP$202,0) + IF(AP$4>$E229,MIN(AP229,$I229-SUM($J229:AP229)))","v":0},{"$f":"IF(AQ$4=$E229, $I229*AQ$202,0) + IF(AQ$4>$E229,MIN(AQ229,$I229-SUM($J229:AQ229)))","v":0},{"$f":"IF(AR$4=$E229, $I229*AR$202,0) + IF(AR$4>$E229,MIN(AR229,$I229-SUM($J229:AR229)))","v":0},{"$f":"IF(AS$4=$E229, $I229*AS$202,0) + IF(AS$4>$E229,MIN(AS229,$I229-SUM($J229:AS229)))","v":0},{"$f":"IF(AT$4=$E229, $I229*AT$202,0) + IF(AT$4>$E229,MIN(AT229,$I229-SUM($J229:AT229)))","v":0},{"$f":"IF(AU$4=$E229, $I229*AU$202,0) + IF(AU$4>$E229,MIN(AU229,$I229-SUM($J229:AU229)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E229)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E230,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E230, $I230*J$202,0) + IF(J$4>$E230,MIN(J230,$I230-SUM($J230:J230)))","v":0},{"$f":"IF(K$4=$E230, $I230*K$202,0) + IF(K$4>$E230,MIN(K230,$I230-SUM($J230:K230)))","v":0},{"$f":"IF(L$4=$E230, $I230*L$202,0) + IF(L$4>$E230,MIN(L230,$I230-SUM($J230:L230)))","v":0},{"$f":"IF(M$4=$E230, $I230*M$202,0) + IF(M$4>$E230,MIN(M230,$I230-SUM($J230:M230)))","v":0},{"$f":"IF(N$4=$E230, $I230*N$202,0) + IF(N$4>$E230,MIN(N230,$I230-SUM($J230:N230)))","v":0},{"$f":"IF(O$4=$E230, $I230*O$202,0) + IF(O$4>$E230,MIN(O230,$I230-SUM($J230:O230)))","v":0},{"$f":"IF(P$4=$E230, $I230*P$202,0) + IF(P$4>$E230,MIN(P230,$I230-SUM($J230:P230)))","v":0},{"$f":"IF(Q$4=$E230, $I230*Q$202,0) + IF(Q$4>$E230,MIN(Q230,$I230-SUM($J230:Q230)))","v":0},{"$f":"IF(R$4=$E230, $I230*R$202,0) + IF(R$4>$E230,MIN(R230,$I230-SUM($J230:R230)))","v":0},{"$f":"IF(S$4=$E230, $I230*S$202,0) + IF(S$4>$E230,MIN(S230,$I230-SUM($J230:S230)))","v":0},{"$f":"IF(T$4=$E230, $I230*T$202,0) + IF(T$4>$E230,MIN(T230,$I230-SUM($J230:T230)))","v":0},{"$f":"IF(U$4=$E230, $I230*U$202,0) + IF(U$4>$E230,MIN(U230,$I230-SUM($J230:U230)))","v":0},{"$f":"IF(V$4=$E230, $I230*V$202,0) + IF(V$4>$E230,MIN(V230,$I230-SUM($J230:V230)))","v":0},{"$f":"IF(W$4=$E230, $I230*W$202,0) + IF(W$4>$E230,MIN(W230,$I230-SUM($J230:W230)))","v":0},{"$f":"IF(X$4=$E230, $I230*X$202,0) + IF(X$4>$E230,MIN(X230,$I230-SUM($J230:X230)))","v":0},{"$f":"IF(Y$4=$E230, $I230*Y$202,0) + IF(Y$4>$E230,MIN(Y230,$I230-SUM($J230:Y230)))","v":0},{"$f":"IF(Z$4=$E230, $I230*Z$202,0) + IF(Z$4>$E230,MIN(Z230,$I230-SUM($J230:Z230)))","v":0},{"$f":"IF(AA$4=$E230, $I230*AA$202,0) + IF(AA$4>$E230,MIN(AA230,$I230-SUM($J230:AA230)))","v":0},{"$f":"IF(AB$4=$E230, $I230*AB$202,0) + IF(AB$4>$E230,MIN(AB230,$I230-SUM($J230:AB230)))","v":0},{"$f":"IF(AC$4=$E230, $I230*AC$202,0) + IF(AC$4>$E230,MIN(AC230,$I230-SUM($J230:AC230)))","v":0},{"$f":"IF(AD$4=$E230, $I230*AD$202,0) + IF(AD$4>$E230,MIN(AD230,$I230-SUM($J230:AD230)))","v":0},{"$f":"IF(AE$4=$E230, $I230*AE$202,0) + IF(AE$4>$E230,MIN(AE230,$I230-SUM($J230:AE230)))","v":0},{"$f":"IF(AF$4=$E230, $I230*AF$202,0) + IF(AF$4>$E230,MIN(AF230,$I230-SUM($J230:AF230)))","v":0},{"$f":"IF(AG$4=$E230, $I230*AG$202,0) + IF(AG$4>$E230,MIN(AG230,$I230-SUM($J230:AG230)))","v":0},{"$f":"IF(AH$4=$E230, $I230*AH$202,0) + IF(AH$4>$E230,MIN(AH230,$I230-SUM($J230:AH230)))","v":0},{"$f":"IF(AI$4=$E230, $I230*AI$202,0) + IF(AI$4>$E230,MIN(AI230,$I230-SUM($J230:AI230)))","v":0},{"$f":"IF(AJ$4=$E230, $I230*AJ$202,0) + IF(AJ$4>$E230,MIN(AJ230,$I230-SUM($J230:AJ230)))","v":0},{"$f":"IF(AK$4=$E230, $I230*AK$202,0) + IF(AK$4>$E230,MIN(AK230,$I230-SUM($J230:AK230)))","v":0},{"$f":"IF(AL$4=$E230, $I230*AL$202,0) + IF(AL$4>$E230,MIN(AL230,$I230-SUM($J230:AL230)))","v":0},{"$f":"IF(AM$4=$E230, $I230*AM$202,0) + IF(AM$4>$E230,MIN(AM230,$I230-SUM($J230:AM230)))","v":0},{"$f":"IF(AN$4=$E230, $I230*AN$202,0) + IF(AN$4>$E230,MIN(AN230,$I230-SUM($J230:AN230)))","v":0},{"$f":"IF(AO$4=$E230, $I230*AO$202,0) + IF(AO$4>$E230,MIN(AO230,$I230-SUM($J230:AO230)))","v":0},{"$f":"IF(AP$4=$E230, $I230*AP$202,0) + IF(AP$4>$E230,MIN(AP230,$I230-SUM($J230:AP230)))","v":0},{"$f":"IF(AQ$4=$E230, $I230*AQ$202,0) + IF(AQ$4>$E230,MIN(AQ230,$I230-SUM($J230:AQ230)))","v":0},{"$f":"IF(AR$4=$E230, $I230*AR$202,0) + IF(AR$4>$E230,MIN(AR230,$I230-SUM($J230:AR230)))","v":0},{"$f":"IF(AS$4=$E230, $I230*AS$202,0) + IF(AS$4>$E230,MIN(AS230,$I230-SUM($J230:AS230)))","v":0},{"$f":"IF(AT$4=$E230, $I230*AT$202,0) + IF(AT$4>$E230,MIN(AT230,$I230-SUM($J230:AT230)))","v":0},{"$f":"IF(AU$4=$E230, $I230*AU$202,0) + IF(AU$4>$E230,MIN(AU230,$I230-SUM($J230:AU230)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E230)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E231,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E231, $I231*J$202,0) + IF(J$4>$E231,MIN(J231,$I231-SUM($J231:J231)))","v":0},{"$f":"IF(K$4=$E231, $I231*K$202,0) + IF(K$4>$E231,MIN(K231,$I231-SUM($J231:K231)))","v":0},{"$f":"IF(L$4=$E231, $I231*L$202,0) + IF(L$4>$E231,MIN(L231,$I231-SUM($J231:L231)))","v":0},{"$f":"IF(M$4=$E231, $I231*M$202,0) + IF(M$4>$E231,MIN(M231,$I231-SUM($J231:M231)))","v":0},{"$f":"IF(N$4=$E231, $I231*N$202,0) + IF(N$4>$E231,MIN(N231,$I231-SUM($J231:N231)))","v":0},{"$f":"IF(O$4=$E231, $I231*O$202,0) + IF(O$4>$E231,MIN(O231,$I231-SUM($J231:O231)))","v":0},{"$f":"IF(P$4=$E231, $I231*P$202,0) + IF(P$4>$E231,MIN(P231,$I231-SUM($J231:P231)))","v":0},{"$f":"IF(Q$4=$E231, $I231*Q$202,0) + IF(Q$4>$E231,MIN(Q231,$I231-SUM($J231:Q231)))","v":0},{"$f":"IF(R$4=$E231, $I231*R$202,0) + IF(R$4>$E231,MIN(R231,$I231-SUM($J231:R231)))","v":0},{"$f":"IF(S$4=$E231, $I231*S$202,0) + IF(S$4>$E231,MIN(S231,$I231-SUM($J231:S231)))","v":0},{"$f":"IF(T$4=$E231, $I231*T$202,0) + IF(T$4>$E231,MIN(T231,$I231-SUM($J231:T231)))","v":0},{"$f":"IF(U$4=$E231, $I231*U$202,0) + IF(U$4>$E231,MIN(U231,$I231-SUM($J231:U231)))","v":0},{"$f":"IF(V$4=$E231, $I231*V$202,0) + IF(V$4>$E231,MIN(V231,$I231-SUM($J231:V231)))","v":0},{"$f":"IF(W$4=$E231, $I231*W$202,0) + IF(W$4>$E231,MIN(W231,$I231-SUM($J231:W231)))","v":0},{"$f":"IF(X$4=$E231, $I231*X$202,0) + IF(X$4>$E231,MIN(X231,$I231-SUM($J231:X231)))","v":0},{"$f":"IF(Y$4=$E231, $I231*Y$202,0) + IF(Y$4>$E231,MIN(Y231,$I231-SUM($J231:Y231)))","v":0},{"$f":"IF(Z$4=$E231, $I231*Z$202,0) + IF(Z$4>$E231,MIN(Z231,$I231-SUM($J231:Z231)))","v":0},{"$f":"IF(AA$4=$E231, $I231*AA$202,0) + IF(AA$4>$E231,MIN(AA231,$I231-SUM($J231:AA231)))","v":0},{"$f":"IF(AB$4=$E231, $I231*AB$202,0) + IF(AB$4>$E231,MIN(AB231,$I231-SUM($J231:AB231)))","v":0},{"$f":"IF(AC$4=$E231, $I231*AC$202,0) + IF(AC$4>$E231,MIN(AC231,$I231-SUM($J231:AC231)))","v":0},{"$f":"IF(AD$4=$E231, $I231*AD$202,0) + IF(AD$4>$E231,MIN(AD231,$I231-SUM($J231:AD231)))","v":0},{"$f":"IF(AE$4=$E231, $I231*AE$202,0) + IF(AE$4>$E231,MIN(AE231,$I231-SUM($J231:AE231)))","v":0},{"$f":"IF(AF$4=$E231, $I231*AF$202,0) + IF(AF$4>$E231,MIN(AF231,$I231-SUM($J231:AF231)))","v":0},{"$f":"IF(AG$4=$E231, $I231*AG$202,0) + IF(AG$4>$E231,MIN(AG231,$I231-SUM($J231:AG231)))","v":0},{"$f":"IF(AH$4=$E231, $I231*AH$202,0) + IF(AH$4>$E231,MIN(AH231,$I231-SUM($J231:AH231)))","v":0},{"$f":"IF(AI$4=$E231, $I231*AI$202,0) + IF(AI$4>$E231,MIN(AI231,$I231-SUM($J231:AI231)))","v":0},{"$f":"IF(AJ$4=$E231, $I231*AJ$202,0) + IF(AJ$4>$E231,MIN(AJ231,$I231-SUM($J231:AJ231)))","v":0},{"$f":"IF(AK$4=$E231, $I231*AK$202,0) + IF(AK$4>$E231,MIN(AK231,$I231-SUM($J231:AK231)))","v":0},{"$f":"IF(AL$4=$E231, $I231*AL$202,0) + IF(AL$4>$E231,MIN(AL231,$I231-SUM($J231:AL231)))","v":0},{"$f":"IF(AM$4=$E231, $I231*AM$202,0) + IF(AM$4>$E231,MIN(AM231,$I231-SUM($J231:AM231)))","v":0},{"$f":"IF(AN$4=$E231, $I231*AN$202,0) + IF(AN$4>$E231,MIN(AN231,$I231-SUM($J231:AN231)))","v":0},{"$f":"IF(AO$4=$E231, $I231*AO$202,0) + IF(AO$4>$E231,MIN(AO231,$I231-SUM($J231:AO231)))","v":0},{"$f":"IF(AP$4=$E231, $I231*AP$202,0) + IF(AP$4>$E231,MIN(AP231,$I231-SUM($J231:AP231)))","v":0},{"$f":"IF(AQ$4=$E231, $I231*AQ$202,0) + IF(AQ$4>$E231,MIN(AQ231,$I231-SUM($J231:AQ231)))","v":0},{"$f":"IF(AR$4=$E231, $I231*AR$202,0) + IF(AR$4>$E231,MIN(AR231,$I231-SUM($J231:AR231)))","v":0},{"$f":"IF(AS$4=$E231, $I231*AS$202,0) + IF(AS$4>$E231,MIN(AS231,$I231-SUM($J231:AS231)))","v":0},{"$f":"IF(AT$4=$E231, $I231*AT$202,0) + IF(AT$4>$E231,MIN(AT231,$I231-SUM($J231:AT231)))","v":0},{"$f":"IF(AU$4=$E231, $I231*AU$202,0) + IF(AU$4>$E231,MIN(AU231,$I231-SUM($J231:AU231)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E231)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E232,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E232, $I232*J$202,0) + IF(J$4>$E232,MIN(J232,$I232-SUM($J232:J232)))","v":0},{"$f":"IF(K$4=$E232, $I232*K$202,0) + IF(K$4>$E232,MIN(K232,$I232-SUM($J232:K232)))","v":0},{"$f":"IF(L$4=$E232, $I232*L$202,0) + IF(L$4>$E232,MIN(L232,$I232-SUM($J232:L232)))","v":0},{"$f":"IF(M$4=$E232, $I232*M$202,0) + IF(M$4>$E232,MIN(M232,$I232-SUM($J232:M232)))","v":0},{"$f":"IF(N$4=$E232, $I232*N$202,0) + IF(N$4>$E232,MIN(N232,$I232-SUM($J232:N232)))","v":0},{"$f":"IF(O$4=$E232, $I232*O$202,0) + IF(O$4>$E232,MIN(O232,$I232-SUM($J232:O232)))","v":0},{"$f":"IF(P$4=$E232, $I232*P$202,0) + IF(P$4>$E232,MIN(P232,$I232-SUM($J232:P232)))","v":0},{"$f":"IF(Q$4=$E232, $I232*Q$202,0) + IF(Q$4>$E232,MIN(Q232,$I232-SUM($J232:Q232)))","v":0},{"$f":"IF(R$4=$E232, $I232*R$202,0) + IF(R$4>$E232,MIN(R232,$I232-SUM($J232:R232)))","v":0},{"$f":"IF(S$4=$E232, $I232*S$202,0) + IF(S$4>$E232,MIN(S232,$I232-SUM($J232:S232)))","v":0},{"$f":"IF(T$4=$E232, $I232*T$202,0) + IF(T$4>$E232,MIN(T232,$I232-SUM($J232:T232)))","v":0},{"$f":"IF(U$4=$E232, $I232*U$202,0) + IF(U$4>$E232,MIN(U232,$I232-SUM($J232:U232)))","v":0},{"$f":"IF(V$4=$E232, $I232*V$202,0) + IF(V$4>$E232,MIN(V232,$I232-SUM($J232:V232)))","v":0},{"$f":"IF(W$4=$E232, $I232*W$202,0) + IF(W$4>$E232,MIN(W232,$I232-SUM($J232:W232)))","v":0},{"$f":"IF(X$4=$E232, $I232*X$202,0) + IF(X$4>$E232,MIN(X232,$I232-SUM($J232:X232)))","v":0},{"$f":"IF(Y$4=$E232, $I232*Y$202,0) + IF(Y$4>$E232,MIN(Y232,$I232-SUM($J232:Y232)))","v":0},{"$f":"IF(Z$4=$E232, $I232*Z$202,0) + IF(Z$4>$E232,MIN(Z232,$I232-SUM($J232:Z232)))","v":0},{"$f":"IF(AA$4=$E232, $I232*AA$202,0) + IF(AA$4>$E232,MIN(AA232,$I232-SUM($J232:AA232)))","v":0},{"$f":"IF(AB$4=$E232, $I232*AB$202,0) + IF(AB$4>$E232,MIN(AB232,$I232-SUM($J232:AB232)))","v":0},{"$f":"IF(AC$4=$E232, $I232*AC$202,0) + IF(AC$4>$E232,MIN(AC232,$I232-SUM($J232:AC232)))","v":0},{"$f":"IF(AD$4=$E232, $I232*AD$202,0) + IF(AD$4>$E232,MIN(AD232,$I232-SUM($J232:AD232)))","v":0},{"$f":"IF(AE$4=$E232, $I232*AE$202,0) + IF(AE$4>$E232,MIN(AE232,$I232-SUM($J232:AE232)))","v":0},{"$f":"IF(AF$4=$E232, $I232*AF$202,0) + IF(AF$4>$E232,MIN(AF232,$I232-SUM($J232:AF232)))","v":0},{"$f":"IF(AG$4=$E232, $I232*AG$202,0) + IF(AG$4>$E232,MIN(AG232,$I232-SUM($J232:AG232)))","v":0},{"$f":"IF(AH$4=$E232, $I232*AH$202,0) + IF(AH$4>$E232,MIN(AH232,$I232-SUM($J232:AH232)))","v":0},{"$f":"IF(AI$4=$E232, $I232*AI$202,0) + IF(AI$4>$E232,MIN(AI232,$I232-SUM($J232:AI232)))","v":0},{"$f":"IF(AJ$4=$E232, $I232*AJ$202,0) + IF(AJ$4>$E232,MIN(AJ232,$I232-SUM($J232:AJ232)))","v":0},{"$f":"IF(AK$4=$E232, $I232*AK$202,0) + IF(AK$4>$E232,MIN(AK232,$I232-SUM($J232:AK232)))","v":0},{"$f":"IF(AL$4=$E232, $I232*AL$202,0) + IF(AL$4>$E232,MIN(AL232,$I232-SUM($J232:AL232)))","v":0},{"$f":"IF(AM$4=$E232, $I232*AM$202,0) + IF(AM$4>$E232,MIN(AM232,$I232-SUM($J232:AM232)))","v":0},{"$f":"IF(AN$4=$E232, $I232*AN$202,0) + IF(AN$4>$E232,MIN(AN232,$I232-SUM($J232:AN232)))","v":0},{"$f":"IF(AO$4=$E232, $I232*AO$202,0) + IF(AO$4>$E232,MIN(AO232,$I232-SUM($J232:AO232)))","v":0},{"$f":"IF(AP$4=$E232, $I232*AP$202,0) + IF(AP$4>$E232,MIN(AP232,$I232-SUM($J232:AP232)))","v":0},{"$f":"IF(AQ$4=$E232, $I232*AQ$202,0) + IF(AQ$4>$E232,MIN(AQ232,$I232-SUM($J232:AQ232)))","v":0},{"$f":"IF(AR$4=$E232, $I232*AR$202,0) + IF(AR$4>$E232,MIN(AR232,$I232-SUM($J232:AR232)))","v":0},{"$f":"IF(AS$4=$E232, $I232*AS$202,0) + IF(AS$4>$E232,MIN(AS232,$I232-SUM($J232:AS232)))","v":0},{"$f":"IF(AT$4=$E232, $I232*AT$202,0) + IF(AT$4>$E232,MIN(AT232,$I232-SUM($J232:AT232)))","v":0},{"$f":"IF(AU$4=$E232, $I232*AU$202,0) + IF(AU$4>$E232,MIN(AU232,$I232-SUM($J232:AU232)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E232)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E233,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E233, $I233*J$202,0) + IF(J$4>$E233,MIN(J233,$I233-SUM($J233:J233)))","v":0},{"$f":"IF(K$4=$E233, $I233*K$202,0) + IF(K$4>$E233,MIN(K233,$I233-SUM($J233:K233)))","v":0},{"$f":"IF(L$4=$E233, $I233*L$202,0) + IF(L$4>$E233,MIN(L233,$I233-SUM($J233:L233)))","v":0},{"$f":"IF(M$4=$E233, $I233*M$202,0) + IF(M$4>$E233,MIN(M233,$I233-SUM($J233:M233)))","v":0},{"$f":"IF(N$4=$E233, $I233*N$202,0) + IF(N$4>$E233,MIN(N233,$I233-SUM($J233:N233)))","v":0},{"$f":"IF(O$4=$E233, $I233*O$202,0) + IF(O$4>$E233,MIN(O233,$I233-SUM($J233:O233)))","v":0},{"$f":"IF(P$4=$E233, $I233*P$202,0) + IF(P$4>$E233,MIN(P233,$I233-SUM($J233:P233)))","v":0},{"$f":"IF(Q$4=$E233, $I233*Q$202,0) + IF(Q$4>$E233,MIN(Q233,$I233-SUM($J233:Q233)))","v":0},{"$f":"IF(R$4=$E233, $I233*R$202,0) + IF(R$4>$E233,MIN(R233,$I233-SUM($J233:R233)))","v":0},{"$f":"IF(S$4=$E233, $I233*S$202,0) + IF(S$4>$E233,MIN(S233,$I233-SUM($J233:S233)))","v":0},{"$f":"IF(T$4=$E233, $I233*T$202,0) + IF(T$4>$E233,MIN(T233,$I233-SUM($J233:T233)))","v":0},{"$f":"IF(U$4=$E233, $I233*U$202,0) + IF(U$4>$E233,MIN(U233,$I233-SUM($J233:U233)))","v":0},{"$f":"IF(V$4=$E233, $I233*V$202,0) + IF(V$4>$E233,MIN(V233,$I233-SUM($J233:V233)))","v":0},{"$f":"IF(W$4=$E233, $I233*W$202,0) + IF(W$4>$E233,MIN(W233,$I233-SUM($J233:W233)))","v":0},{"$f":"IF(X$4=$E233, $I233*X$202,0) + IF(X$4>$E233,MIN(X233,$I233-SUM($J233:X233)))","v":0},{"$f":"IF(Y$4=$E233, $I233*Y$202,0) + IF(Y$4>$E233,MIN(Y233,$I233-SUM($J233:Y233)))","v":0},{"$f":"IF(Z$4=$E233, $I233*Z$202,0) + IF(Z$4>$E233,MIN(Z233,$I233-SUM($J233:Z233)))","v":0},{"$f":"IF(AA$4=$E233, $I233*AA$202,0) + IF(AA$4>$E233,MIN(AA233,$I233-SUM($J233:AA233)))","v":0},{"$f":"IF(AB$4=$E233, $I233*AB$202,0) + IF(AB$4>$E233,MIN(AB233,$I233-SUM($J233:AB233)))","v":0},{"$f":"IF(AC$4=$E233, $I233*AC$202,0) + IF(AC$4>$E233,MIN(AC233,$I233-SUM($J233:AC233)))","v":0},{"$f":"IF(AD$4=$E233, $I233*AD$202,0) + IF(AD$4>$E233,MIN(AD233,$I233-SUM($J233:AD233)))","v":0},{"$f":"IF(AE$4=$E233, $I233*AE$202,0) + IF(AE$4>$E233,MIN(AE233,$I233-SUM($J233:AE233)))","v":0},{"$f":"IF(AF$4=$E233, $I233*AF$202,0) + IF(AF$4>$E233,MIN(AF233,$I233-SUM($J233:AF233)))","v":0},{"$f":"IF(AG$4=$E233, $I233*AG$202,0) + IF(AG$4>$E233,MIN(AG233,$I233-SUM($J233:AG233)))","v":0},{"$f":"IF(AH$4=$E233, $I233*AH$202,0) + IF(AH$4>$E233,MIN(AH233,$I233-SUM($J233:AH233)))","v":0},{"$f":"IF(AI$4=$E233, $I233*AI$202,0) + IF(AI$4>$E233,MIN(AI233,$I233-SUM($J233:AI233)))","v":0},{"$f":"IF(AJ$4=$E233, $I233*AJ$202,0) + IF(AJ$4>$E233,MIN(AJ233,$I233-SUM($J233:AJ233)))","v":0},{"$f":"IF(AK$4=$E233, $I233*AK$202,0) + IF(AK$4>$E233,MIN(AK233,$I233-SUM($J233:AK233)))","v":0},{"$f":"IF(AL$4=$E233, $I233*AL$202,0) + IF(AL$4>$E233,MIN(AL233,$I233-SUM($J233:AL233)))","v":0},{"$f":"IF(AM$4=$E233, $I233*AM$202,0) + IF(AM$4>$E233,MIN(AM233,$I233-SUM($J233:AM233)))","v":0},{"$f":"IF(AN$4=$E233, $I233*AN$202,0) + IF(AN$4>$E233,MIN(AN233,$I233-SUM($J233:AN233)))","v":0},{"$f":"IF(AO$4=$E233, $I233*AO$202,0) + IF(AO$4>$E233,MIN(AO233,$I233-SUM($J233:AO233)))","v":0},{"$f":"IF(AP$4=$E233, $I233*AP$202,0) + IF(AP$4>$E233,MIN(AP233,$I233-SUM($J233:AP233)))","v":0},{"$f":"IF(AQ$4=$E233, $I233*AQ$202,0) + IF(AQ$4>$E233,MIN(AQ233,$I233-SUM($J233:AQ233)))","v":0},{"$f":"IF(AR$4=$E233, $I233*AR$202,0) + IF(AR$4>$E233,MIN(AR233,$I233-SUM($J233:AR233)))","v":0},{"$f":"IF(AS$4=$E233, $I233*AS$202,0) + IF(AS$4>$E233,MIN(AS233,$I233-SUM($J233:AS233)))","v":0},{"$f":"IF(AT$4=$E233, $I233*AT$202,0) + IF(AT$4>$E233,MIN(AT233,$I233-SUM($J233:AT233)))","v":0},{"$f":"IF(AU$4=$E233, $I233*AU$202,0) + IF(AU$4>$E233,MIN(AU233,$I233-SUM($J233:AU233)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E233)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E234,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E234, $I234*J$202,0) + IF(J$4>$E234,MIN(J234,$I234-SUM($J234:J234)))","v":0},{"$f":"IF(K$4=$E234, $I234*K$202,0) + IF(K$4>$E234,MIN(K234,$I234-SUM($J234:K234)))","v":0},{"$f":"IF(L$4=$E234, $I234*L$202,0) + IF(L$4>$E234,MIN(L234,$I234-SUM($J234:L234)))","v":0},{"$f":"IF(M$4=$E234, $I234*M$202,0) + IF(M$4>$E234,MIN(M234,$I234-SUM($J234:M234)))","v":0},{"$f":"IF(N$4=$E234, $I234*N$202,0) + IF(N$4>$E234,MIN(N234,$I234-SUM($J234:N234)))","v":0},{"$f":"IF(O$4=$E234, $I234*O$202,0) + IF(O$4>$E234,MIN(O234,$I234-SUM($J234:O234)))","v":0},{"$f":"IF(P$4=$E234, $I234*P$202,0) + IF(P$4>$E234,MIN(P234,$I234-SUM($J234:P234)))","v":0},{"$f":"IF(Q$4=$E234, $I234*Q$202,0) + IF(Q$4>$E234,MIN(Q234,$I234-SUM($J234:Q234)))","v":0},{"$f":"IF(R$4=$E234, $I234*R$202,0) + IF(R$4>$E234,MIN(R234,$I234-SUM($J234:R234)))","v":0},{"$f":"IF(S$4=$E234, $I234*S$202,0) + IF(S$4>$E234,MIN(S234,$I234-SUM($J234:S234)))","v":0},{"$f":"IF(T$4=$E234, $I234*T$202,0) + IF(T$4>$E234,MIN(T234,$I234-SUM($J234:T234)))","v":0},{"$f":"IF(U$4=$E234, $I234*U$202,0) + IF(U$4>$E234,MIN(U234,$I234-SUM($J234:U234)))","v":0},{"$f":"IF(V$4=$E234, $I234*V$202,0) + IF(V$4>$E234,MIN(V234,$I234-SUM($J234:V234)))","v":0},{"$f":"IF(W$4=$E234, $I234*W$202,0) + IF(W$4>$E234,MIN(W234,$I234-SUM($J234:W234)))","v":0},{"$f":"IF(X$4=$E234, $I234*X$202,0) + IF(X$4>$E234,MIN(X234,$I234-SUM($J234:X234)))","v":0},{"$f":"IF(Y$4=$E234, $I234*Y$202,0) + IF(Y$4>$E234,MIN(Y234,$I234-SUM($J234:Y234)))","v":0},{"$f":"IF(Z$4=$E234, $I234*Z$202,0) + IF(Z$4>$E234,MIN(Z234,$I234-SUM($J234:Z234)))","v":0},{"$f":"IF(AA$4=$E234, $I234*AA$202,0) + IF(AA$4>$E234,MIN(AA234,$I234-SUM($J234:AA234)))","v":0},{"$f":"IF(AB$4=$E234, $I234*AB$202,0) + IF(AB$4>$E234,MIN(AB234,$I234-SUM($J234:AB234)))","v":0},{"$f":"IF(AC$4=$E234, $I234*AC$202,0) + IF(AC$4>$E234,MIN(AC234,$I234-SUM($J234:AC234)))","v":0},{"$f":"IF(AD$4=$E234, $I234*AD$202,0) + IF(AD$4>$E234,MIN(AD234,$I234-SUM($J234:AD234)))","v":0},{"$f":"IF(AE$4=$E234, $I234*AE$202,0) + IF(AE$4>$E234,MIN(AE234,$I234-SUM($J234:AE234)))","v":0},{"$f":"IF(AF$4=$E234, $I234*AF$202,0) + IF(AF$4>$E234,MIN(AF234,$I234-SUM($J234:AF234)))","v":0},{"$f":"IF(AG$4=$E234, $I234*AG$202,0) + IF(AG$4>$E234,MIN(AG234,$I234-SUM($J234:AG234)))","v":0},{"$f":"IF(AH$4=$E234, $I234*AH$202,0) + IF(AH$4>$E234,MIN(AH234,$I234-SUM($J234:AH234)))","v":0},{"$f":"IF(AI$4=$E234, $I234*AI$202,0) + IF(AI$4>$E234,MIN(AI234,$I234-SUM($J234:AI234)))","v":0},{"$f":"IF(AJ$4=$E234, $I234*AJ$202,0) + IF(AJ$4>$E234,MIN(AJ234,$I234-SUM($J234:AJ234)))","v":0},{"$f":"IF(AK$4=$E234, $I234*AK$202,0) + IF(AK$4>$E234,MIN(AK234,$I234-SUM($J234:AK234)))","v":0},{"$f":"IF(AL$4=$E234, $I234*AL$202,0) + IF(AL$4>$E234,MIN(AL234,$I234-SUM($J234:AL234)))","v":0},{"$f":"IF(AM$4=$E234, $I234*AM$202,0) + IF(AM$4>$E234,MIN(AM234,$I234-SUM($J234:AM234)))","v":0},{"$f":"IF(AN$4=$E234, $I234*AN$202,0) + IF(AN$4>$E234,MIN(AN234,$I234-SUM($J234:AN234)))","v":0},{"$f":"IF(AO$4=$E234, $I234*AO$202,0) + IF(AO$4>$E234,MIN(AO234,$I234-SUM($J234:AO234)))","v":0},{"$f":"IF(AP$4=$E234, $I234*AP$202,0) + IF(AP$4>$E234,MIN(AP234,$I234-SUM($J234:AP234)))","v":0},{"$f":"IF(AQ$4=$E234, $I234*AQ$202,0) + IF(AQ$4>$E234,MIN(AQ234,$I234-SUM($J234:AQ234)))","v":0},{"$f":"IF(AR$4=$E234, $I234*AR$202,0) + IF(AR$4>$E234,MIN(AR234,$I234-SUM($J234:AR234)))","v":0},{"$f":"IF(AS$4=$E234, $I234*AS$202,0) + IF(AS$4>$E234,MIN(AS234,$I234-SUM($J234:AS234)))","v":0},{"$f":"IF(AT$4=$E234, $I234*AT$202,0) + IF(AT$4>$E234,MIN(AT234,$I234-SUM($J234:AT234)))","v":0},{"$f":"IF(AU$4=$E234, $I234*AU$202,0) + IF(AU$4>$E234,MIN(AU234,$I234-SUM($J234:AU234)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E234)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E235,$K$4:$AV$4,0))","v":191.71604548314653},null,{"$f":"IF(J$4=$E235, $I235*J$202,0) + IF(J$4>$E235,MIN(J235,$I235-SUM($J235:J235)))","v":0},{"$f":"IF(K$4=$E235, $I235*K$202,0) + IF(K$4>$E235,MIN(K235,$I235-SUM($J235:K235)))","v":0},{"$f":"IF(L$4=$E235, $I235*L$202,0) + IF(L$4>$E235,MIN(L235,$I235-SUM($J235:L235)))","v":0},{"$f":"IF(M$4=$E235, $I235*M$202,0) + IF(M$4>$E235,MIN(M235,$I235-SUM($J235:M235)))","v":0},{"$f":"IF(N$4=$E235, $I235*N$202,0) + IF(N$4>$E235,MIN(N235,$I235-SUM($J235:N235)))","v":0},{"$f":"IF(O$4=$E235, $I235*O$202,0) + IF(O$4>$E235,MIN(O235,$I235-SUM($J235:O235)))","v":0},{"$f":"IF(P$4=$E235, $I235*P$202,0) + IF(P$4>$E235,MIN(P235,$I235-SUM($J235:P235)))","v":0},{"$f":"IF(Q$4=$E235, $I235*Q$202,0) + IF(Q$4>$E235,MIN(Q235,$I235-SUM($J235:Q235)))","v":0},{"$f":"IF(R$4=$E235, $I235*R$202,0) + IF(R$4>$E235,MIN(R235,$I235-SUM($J235:R235)))","v":0},{"$f":"IF(S$4=$E235, $I235*S$202,0) + IF(S$4>$E235,MIN(S235,$I235-SUM($J235:S235)))","v":0},{"$f":"IF(T$4=$E235, $I235*T$202,0) + IF(T$4>$E235,MIN(T235,$I235-SUM($J235:T235)))","v":0},{"$f":"IF(U$4=$E235, $I235*U$202,0) + IF(U$4>$E235,MIN(U235,$I235-SUM($J235:U235)))","v":0},{"$f":"IF(V$4=$E235, $I235*V$202,0) + IF(V$4>$E235,MIN(V235,$I235-SUM($J235:V235)))","v":0},{"$f":"IF(W$4=$E235, $I235*W$202,0) + IF(W$4>$E235,MIN(W235,$I235-SUM($J235:W235)))","v":0},{"$f":"IF(X$4=$E235, $I235*X$202,0) + IF(X$4>$E235,MIN(X235,$I235-SUM($J235:X235)))","v":0},{"$f":"IF(Y$4=$E235, $I235*Y$202,0) + IF(Y$4>$E235,MIN(Y235,$I235-SUM($J235:Y235)))","v":0},{"$f":"IF(Z$4=$E235, $I235*Z$202,0) + IF(Z$4>$E235,MIN(Z235,$I235-SUM($J235:Z235)))","v":0},{"$f":"IF(AA$4=$E235, $I235*AA$202,0) + IF(AA$4>$E235,MIN(AA235,$I235-SUM($J235:AA235)))","v":0},{"$f":"IF(AB$4=$E235, $I235*AB$202,0) + IF(AB$4>$E235,MIN(AB235,$I235-SUM($J235:AB235)))","v":0},{"$f":"IF(AC$4=$E235, $I235*AC$202,0) + IF(AC$4>$E235,MIN(AC235,$I235-SUM($J235:AC235)))","v":0},{"$f":"IF(AD$4=$E235, $I235*AD$202,0) + IF(AD$4>$E235,MIN(AD235,$I235-SUM($J235:AD235)))","v":0},{"$f":"IF(AE$4=$E235, $I235*AE$202,0) + IF(AE$4>$E235,MIN(AE235,$I235-SUM($J235:AE235)))","v":0},{"$f":"IF(AF$4=$E235, $I235*AF$202,0) + IF(AF$4>$E235,MIN(AF235,$I235-SUM($J235:AF235)))","v":0},{"$f":"IF(AG$4=$E235, $I235*AG$202,0) + IF(AG$4>$E235,MIN(AG235,$I235-SUM($J235:AG235)))","v":0},{"$f":"IF(AH$4=$E235, $I235*AH$202,0) + IF(AH$4>$E235,MIN(AH235,$I235-SUM($J235:AH235)))","v":0},{"$f":"IF(AI$4=$E235, $I235*AI$202,0) + IF(AI$4>$E235,MIN(AI235,$I235-SUM($J235:AI235)))","v":0},{"$f":"IF(AJ$4=$E235, $I235*AJ$202,0) + IF(AJ$4>$E235,MIN(AJ235,$I235-SUM($J235:AJ235)))","v":8.2904235884603903},{"$f":"IF(AK$4=$E235, $I235*AK$202,0) + IF(AK$4>$E235,MIN(AK235,$I235-SUM($J235:AK235)))","v":8.2904235884603903},{"$f":"IF(AL$4=$E235, $I235*AL$202,0) + IF(AL$4>$E235,MIN(AL235,$I235-SUM($J235:AL235)))","v":8.2904235884603903},{"$f":"IF(AM$4=$E235, $I235*AM$202,0) + IF(AM$4>$E235,MIN(AM235,$I235-SUM($J235:AM235)))","v":8.2904235884603903},{"$f":"IF(AN$4=$E235, $I235*AN$202,0) + IF(AN$4>$E235,MIN(AN235,$I235-SUM($J235:AN235)))","v":8.2904235884603903},{"$f":"IF(AO$4=$E235, $I235*AO$202,0) + IF(AO$4>$E235,MIN(AO235,$I235-SUM($J235:AO235)))","v":8.2904235884603903},{"$f":"IF(AP$4=$E235, $I235*AP$202,0) + IF(AP$4>$E235,MIN(AP235,$I235-SUM($J235:AP235)))","v":8.2904235884603903},{"$f":"IF(AQ$4=$E235, $I235*AQ$202,0) + IF(AQ$4>$E235,MIN(AQ235,$I235-SUM($J235:AQ235)))","v":8.2904235884603903},{"$f":"IF(AR$4=$E235, $I235*AR$202,0) + IF(AR$4>$E235,MIN(AR235,$I235-SUM($J235:AR235)))","v":8.2904235884603903},{"$f":"IF(AS$4=$E235, $I235*AS$202,0) + IF(AS$4>$E235,MIN(AS235,$I235-SUM($J235:AS235)))","v":8.2904235884603903},{"$f":"IF(AT$4=$E235, $I235*AT$202,0) + IF(AT$4>$E235,MIN(AT235,$I235-SUM($J235:AT235)))","v":8.2904235884603903},{"$f":"IF(AU$4=$E235, $I235*AU$202,0) + IF(AU$4>$E235,MIN(AU235,$I235-SUM($J235:AU235)))","v":8.2904235884603903}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E235)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E236,$K$4:$AV$4,0))","v":174.69572201826307},null,{"$f":"IF(J$4=$E236, $I236*J$202,0) + IF(J$4>$E236,MIN(J236,$I236-SUM($J236:J236)))","v":0},{"$f":"IF(K$4=$E236, $I236*K$202,0) + IF(K$4>$E236,MIN(K236,$I236-SUM($J236:K236)))","v":0},{"$f":"IF(L$4=$E236, $I236*L$202,0) + IF(L$4>$E236,MIN(L236,$I236-SUM($J236:L236)))","v":0},{"$f":"IF(M$4=$E236, $I236*M$202,0) + IF(M$4>$E236,MIN(M236,$I236-SUM($J236:M236)))","v":0},{"$f":"IF(N$4=$E236, $I236*N$202,0) + IF(N$4>$E236,MIN(N236,$I236-SUM($J236:N236)))","v":0},{"$f":"IF(O$4=$E236, $I236*O$202,0) + IF(O$4>$E236,MIN(O236,$I236-SUM($J236:O236)))","v":0},{"$f":"IF(P$4=$E236, $I236*P$202,0) + IF(P$4>$E236,MIN(P236,$I236-SUM($J236:P236)))","v":0},{"$f":"IF(Q$4=$E236, $I236*Q$202,0) + IF(Q$4>$E236,MIN(Q236,$I236-SUM($J236:Q236)))","v":0},{"$f":"IF(R$4=$E236, $I236*R$202,0) + IF(R$4>$E236,MIN(R236,$I236-SUM($J236:R236)))","v":0},{"$f":"IF(S$4=$E236, $I236*S$202,0) + IF(S$4>$E236,MIN(S236,$I236-SUM($J236:S236)))","v":0},{"$f":"IF(T$4=$E236, $I236*T$202,0) + IF(T$4>$E236,MIN(T236,$I236-SUM($J236:T236)))","v":0},{"$f":"IF(U$4=$E236, $I236*U$202,0) + IF(U$4>$E236,MIN(U236,$I236-SUM($J236:U236)))","v":0},{"$f":"IF(V$4=$E236, $I236*V$202,0) + IF(V$4>$E236,MIN(V236,$I236-SUM($J236:V236)))","v":0},{"$f":"IF(W$4=$E236, $I236*W$202,0) + IF(W$4>$E236,MIN(W236,$I236-SUM($J236:W236)))","v":0},{"$f":"IF(X$4=$E236, $I236*X$202,0) + IF(X$4>$E236,MIN(X236,$I236-SUM($J236:X236)))","v":0},{"$f":"IF(Y$4=$E236, $I236*Y$202,0) + IF(Y$4>$E236,MIN(Y236,$I236-SUM($J236:Y236)))","v":0},{"$f":"IF(Z$4=$E236, $I236*Z$202,0) + IF(Z$4>$E236,MIN(Z236,$I236-SUM($J236:Z236)))","v":0},{"$f":"IF(AA$4=$E236, $I236*AA$202,0) + IF(AA$4>$E236,MIN(AA236,$I236-SUM($J236:AA236)))","v":0},{"$f":"IF(AB$4=$E236, $I236*AB$202,0) + IF(AB$4>$E236,MIN(AB236,$I236-SUM($J236:AB236)))","v":0},{"$f":"IF(AC$4=$E236, $I236*AC$202,0) + IF(AC$4>$E236,MIN(AC236,$I236-SUM($J236:AC236)))","v":0},{"$f":"IF(AD$4=$E236, $I236*AD$202,0) + IF(AD$4>$E236,MIN(AD236,$I236-SUM($J236:AD236)))","v":0},{"$f":"IF(AE$4=$E236, $I236*AE$202,0) + IF(AE$4>$E236,MIN(AE236,$I236-SUM($J236:AE236)))","v":0},{"$f":"IF(AF$4=$E236, $I236*AF$202,0) + IF(AF$4>$E236,MIN(AF236,$I236-SUM($J236:AF236)))","v":0},{"$f":"IF(AG$4=$E236, $I236*AG$202,0) + IF(AG$4>$E236,MIN(AG236,$I236-SUM($J236:AG236)))","v":0},{"$f":"IF(AH$4=$E236, $I236*AH$202,0) + IF(AH$4>$E236,MIN(AH236,$I236-SUM($J236:AH236)))","v":0},{"$f":"IF(AI$4=$E236, $I236*AI$202,0) + IF(AI$4>$E236,MIN(AI236,$I236-SUM($J236:AI236)))","v":0},{"$f":"IF(AJ$4=$E236, $I236*AJ$202,0) + IF(AJ$4>$E236,MIN(AJ236,$I236-SUM($J236:AJ236)))","v":0},{"$f":"IF(AK$4=$E236, $I236*AK$202,0) + IF(AK$4>$E236,MIN(AK236,$I236-SUM($J236:AK236)))","v":6.6550751245052604},{"$f":"IF(AL$4=$E236, $I236*AL$202,0) + IF(AL$4>$E236,MIN(AL236,$I236-SUM($J236:AL236)))","v":6.6550751245052604},{"$f":"IF(AM$4=$E236, $I236*AM$202,0) + IF(AM$4>$E236,MIN(AM236,$I236-SUM($J236:AM236)))","v":6.6550751245052604},{"$f":"IF(AN$4=$E236, $I236*AN$202,0) + IF(AN$4>$E236,MIN(AN236,$I236-SUM($J236:AN236)))","v":6.6550751245052604},{"$f":"IF(AO$4=$E236, $I236*AO$202,0) + IF(AO$4>$E236,MIN(AO236,$I236-SUM($J236:AO236)))","v":6.6550751245052604},{"$f":"IF(AP$4=$E236, $I236*AP$202,0) + IF(AP$4>$E236,MIN(AP236,$I236-SUM($J236:AP236)))","v":6.6550751245052604},{"$f":"IF(AQ$4=$E236, $I236*AQ$202,0) + IF(AQ$4>$E236,MIN(AQ236,$I236-SUM($J236:AQ236)))","v":6.6550751245052604},{"$f":"IF(AR$4=$E236, $I236*AR$202,0) + IF(AR$4>$E236,MIN(AR236,$I236-SUM($J236:AR236)))","v":6.6550751245052604},{"$f":"IF(AS$4=$E236, $I236*AS$202,0) + IF(AS$4>$E236,MIN(AS236,$I236-SUM($J236:AS236)))","v":6.6550751245052604},{"$f":"IF(AT$4=$E236, $I236*AT$202,0) + IF(AT$4>$E236,MIN(AT236,$I236-SUM($J236:AT236)))","v":6.6550751245052604},{"$f":"IF(AU$4=$E236, $I236*AU$202,0) + IF(AU$4>$E236,MIN(AU236,$I236-SUM($J236:AU236)))","v":6.6550751245052604}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E236)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E237,$K$4:$AV$4,0))","v":186.35491468013478},null,{"$f":"IF(J$4=$E237, $I237*J$202,0) + IF(J$4>$E237,MIN(J237,$I237-SUM($J237:J237)))","v":0},{"$f":"IF(K$4=$E237, $I237*K$202,0) + IF(K$4>$E237,MIN(K237,$I237-SUM($J237:K237)))","v":0},{"$f":"IF(L$4=$E237, $I237*L$202,0) + IF(L$4>$E237,MIN(L237,$I237-SUM($J237:L237)))","v":0},{"$f":"IF(M$4=$E237, $I237*M$202,0) + IF(M$4>$E237,MIN(M237,$I237-SUM($J237:M237)))","v":0},{"$f":"IF(N$4=$E237, $I237*N$202,0) + IF(N$4>$E237,MIN(N237,$I237-SUM($J237:N237)))","v":0},{"$f":"IF(O$4=$E237, $I237*O$202,0) + IF(O$4>$E237,MIN(O237,$I237-SUM($J237:O237)))","v":0},{"$f":"IF(P$4=$E237, $I237*P$202,0) + IF(P$4>$E237,MIN(P237,$I237-SUM($J237:P237)))","v":0},{"$f":"IF(Q$4=$E237, $I237*Q$202,0) + IF(Q$4>$E237,MIN(Q237,$I237-SUM($J237:Q237)))","v":0},{"$f":"IF(R$4=$E237, $I237*R$202,0) + IF(R$4>$E237,MIN(R237,$I237-SUM($J237:R237)))","v":0},{"$f":"IF(S$4=$E237, $I237*S$202,0) + IF(S$4>$E237,MIN(S237,$I237-SUM($J237:S237)))","v":0},{"$f":"IF(T$4=$E237, $I237*T$202,0) + IF(T$4>$E237,MIN(T237,$I237-SUM($J237:T237)))","v":0},{"$f":"IF(U$4=$E237, $I237*U$202,0) + IF(U$4>$E237,MIN(U237,$I237-SUM($J237:U237)))","v":0},{"$f":"IF(V$4=$E237, $I237*V$202,0) + IF(V$4>$E237,MIN(V237,$I237-SUM($J237:V237)))","v":0},{"$f":"IF(W$4=$E237, $I237*W$202,0) + IF(W$4>$E237,MIN(W237,$I237-SUM($J237:W237)))","v":0},{"$f":"IF(X$4=$E237, $I237*X$202,0) + IF(X$4>$E237,MIN(X237,$I237-SUM($J237:X237)))","v":0},{"$f":"IF(Y$4=$E237, $I237*Y$202,0) + IF(Y$4>$E237,MIN(Y237,$I237-SUM($J237:Y237)))","v":0},{"$f":"IF(Z$4=$E237, $I237*Z$202,0) + IF(Z$4>$E237,MIN(Z237,$I237-SUM($J237:Z237)))","v":0},{"$f":"IF(AA$4=$E237, $I237*AA$202,0) + IF(AA$4>$E237,MIN(AA237,$I237-SUM($J237:AA237)))","v":0},{"$f":"IF(AB$4=$E237, $I237*AB$202,0) + IF(AB$4>$E237,MIN(AB237,$I237-SUM($J237:AB237)))","v":0},{"$f":"IF(AC$4=$E237, $I237*AC$202,0) + IF(AC$4>$E237,MIN(AC237,$I237-SUM($J237:AC237)))","v":0},{"$f":"IF(AD$4=$E237, $I237*AD$202,0) + IF(AD$4>$E237,MIN(AD237,$I237-SUM($J237:AD237)))","v":0},{"$f":"IF(AE$4=$E237, $I237*AE$202,0) + IF(AE$4>$E237,MIN(AE237,$I237-SUM($J237:AE237)))","v":0},{"$f":"IF(AF$4=$E237, $I237*AF$202,0) + IF(AF$4>$E237,MIN(AF237,$I237-SUM($J237:AF237)))","v":0},{"$f":"IF(AG$4=$E237, $I237*AG$202,0) + IF(AG$4>$E237,MIN(AG237,$I237-SUM($J237:AG237)))","v":0},{"$f":"IF(AH$4=$E237, $I237*AH$202,0) + IF(AH$4>$E237,MIN(AH237,$I237-SUM($J237:AH237)))","v":0},{"$f":"IF(AI$4=$E237, $I237*AI$202,0) + IF(AI$4>$E237,MIN(AI237,$I237-SUM($J237:AI237)))","v":0},{"$f":"IF(AJ$4=$E237, $I237*AJ$202,0) + IF(AJ$4>$E237,MIN(AJ237,$I237-SUM($J237:AJ237)))","v":0},{"$f":"IF(AK$4=$E237, $I237*AK$202,0) + IF(AK$4>$E237,MIN(AK237,$I237-SUM($J237:AK237)))","v":0},{"$f":"IF(AL$4=$E237, $I237*AL$202,0) + IF(AL$4>$E237,MIN(AL237,$I237-SUM($J237:AL237)))","v":6.3439970954939504},{"$f":"IF(AM$4=$E237, $I237*AM$202,0) + IF(AM$4>$E237,MIN(AM237,$I237-SUM($J237:AM237)))","v":6.3439970954939504},{"$f":"IF(AN$4=$E237, $I237*AN$202,0) + IF(AN$4>$E237,MIN(AN237,$I237-SUM($J237:AN237)))","v":6.3439970954939504},{"$f":"IF(AO$4=$E237, $I237*AO$202,0) + IF(AO$4>$E237,MIN(AO237,$I237-SUM($J237:AO237)))","v":6.3439970954939504},{"$f":"IF(AP$4=$E237, $I237*AP$202,0) + IF(AP$4>$E237,MIN(AP237,$I237-SUM($J237:AP237)))","v":6.3439970954939504},{"$f":"IF(AQ$4=$E237, $I237*AQ$202,0) + IF(AQ$4>$E237,MIN(AQ237,$I237-SUM($J237:AQ237)))","v":6.3439970954939504},{"$f":"IF(AR$4=$E237, $I237*AR$202,0) + IF(AR$4>$E237,MIN(AR237,$I237-SUM($J237:AR237)))","v":6.3439970954939504},{"$f":"IF(AS$4=$E237, $I237*AS$202,0) + IF(AS$4>$E237,MIN(AS237,$I237-SUM($J237:AS237)))","v":6.3439970954939504},{"$f":"IF(AT$4=$E237, $I237*AT$202,0) + IF(AT$4>$E237,MIN(AT237,$I237-SUM($J237:AT237)))","v":6.3439970954939504},{"$f":"IF(AU$4=$E237, $I237*AU$202,0) + IF(AU$4>$E237,MIN(AU237,$I237-SUM($J237:AU237)))","v":6.3439970954939504}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E237)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E238,$K$4:$AV$4,0))","v":189.53974377633185},null,{"$f":"IF(J$4=$E238, $I238*J$202,0) + IF(J$4>$E238,MIN(J238,$I238-SUM($J238:J238)))","v":0},{"$f":"IF(K$4=$E238, $I238*K$202,0) + IF(K$4>$E238,MIN(K238,$I238-SUM($J238:K238)))","v":0},{"$f":"IF(L$4=$E238, $I238*L$202,0) + IF(L$4>$E238,MIN(L238,$I238-SUM($J238:L238)))","v":0},{"$f":"IF(M$4=$E238, $I238*M$202,0) + IF(M$4>$E238,MIN(M238,$I238-SUM($J238:M238)))","v":0},{"$f":"IF(N$4=$E238, $I238*N$202,0) + IF(N$4>$E238,MIN(N238,$I238-SUM($J238:N238)))","v":0},{"$f":"IF(O$4=$E238, $I238*O$202,0) + IF(O$4>$E238,MIN(O238,$I238-SUM($J238:O238)))","v":0},{"$f":"IF(P$4=$E238, $I238*P$202,0) + IF(P$4>$E238,MIN(P238,$I238-SUM($J238:P238)))","v":0},{"$f":"IF(Q$4=$E238, $I238*Q$202,0) + IF(Q$4>$E238,MIN(Q238,$I238-SUM($J238:Q238)))","v":0},{"$f":"IF(R$4=$E238, $I238*R$202,0) + IF(R$4>$E238,MIN(R238,$I238-SUM($J238:R238)))","v":0},{"$f":"IF(S$4=$E238, $I238*S$202,0) + IF(S$4>$E238,MIN(S238,$I238-SUM($J238:S238)))","v":0},{"$f":"IF(T$4=$E238, $I238*T$202,0) + IF(T$4>$E238,MIN(T238,$I238-SUM($J238:T238)))","v":0},{"$f":"IF(U$4=$E238, $I238*U$202,0) + IF(U$4>$E238,MIN(U238,$I238-SUM($J238:U238)))","v":0},{"$f":"IF(V$4=$E238, $I238*V$202,0) + IF(V$4>$E238,MIN(V238,$I238-SUM($J238:V238)))","v":0},{"$f":"IF(W$4=$E238, $I238*W$202,0) + IF(W$4>$E238,MIN(W238,$I238-SUM($J238:W238)))","v":0},{"$f":"IF(X$4=$E238, $I238*X$202,0) + IF(X$4>$E238,MIN(X238,$I238-SUM($J238:X238)))","v":0},{"$f":"IF(Y$4=$E238, $I238*Y$202,0) + IF(Y$4>$E238,MIN(Y238,$I238-SUM($J238:Y238)))","v":0},{"$f":"IF(Z$4=$E238, $I238*Z$202,0) + IF(Z$4>$E238,MIN(Z238,$I238-SUM($J238:Z238)))","v":0},{"$f":"IF(AA$4=$E238, $I238*AA$202,0) + IF(AA$4>$E238,MIN(AA238,$I238-SUM($J238:AA238)))","v":0},{"$f":"IF(AB$4=$E238, $I238*AB$202,0) + IF(AB$4>$E238,MIN(AB238,$I238-SUM($J238:AB238)))","v":0},{"$f":"IF(AC$4=$E238, $I238*AC$202,0) + IF(AC$4>$E238,MIN(AC238,$I238-SUM($J238:AC238)))","v":0},{"$f":"IF(AD$4=$E238, $I238*AD$202,0) + IF(AD$4>$E238,MIN(AD238,$I238-SUM($J238:AD238)))","v":0},{"$f":"IF(AE$4=$E238, $I238*AE$202,0) + IF(AE$4>$E238,MIN(AE238,$I238-SUM($J238:AE238)))","v":0},{"$f":"IF(AF$4=$E238, $I238*AF$202,0) + IF(AF$4>$E238,MIN(AF238,$I238-SUM($J238:AF238)))","v":0},{"$f":"IF(AG$4=$E238, $I238*AG$202,0) + IF(AG$4>$E238,MIN(AG238,$I238-SUM($J238:AG238)))","v":0},{"$f":"IF(AH$4=$E238, $I238*AH$202,0) + IF(AH$4>$E238,MIN(AH238,$I238-SUM($J238:AH238)))","v":0},{"$f":"IF(AI$4=$E238, $I238*AI$202,0) + IF(AI$4>$E238,MIN(AI238,$I238-SUM($J238:AI238)))","v":0},{"$f":"IF(AJ$4=$E238, $I238*AJ$202,0) + IF(AJ$4>$E238,MIN(AJ238,$I238-SUM($J238:AJ238)))","v":0},{"$f":"IF(AK$4=$E238, $I238*AK$202,0) + IF(AK$4>$E238,MIN(AK238,$I238-SUM($J238:AK238)))","v":0},{"$f":"IF(AL$4=$E238, $I238*AL$202,0) + IF(AL$4>$E238,MIN(AL238,$I238-SUM($J238:AL238)))","v":0},{"$f":"IF(AM$4=$E238, $I238*AM$202,0) + IF(AM$4>$E238,MIN(AM238,$I238-SUM($J238:AM238)))","v":5.8319921161948267},{"$f":"IF(AN$4=$E238, $I238*AN$202,0) + IF(AN$4>$E238,MIN(AN238,$I238-SUM($J238:AN238)))","v":5.8319921161948267},{"$f":"IF(AO$4=$E238, $I238*AO$202,0) + IF(AO$4>$E238,MIN(AO238,$I238-SUM($J238:AO238)))","v":5.8319921161948267},{"$f":"IF(AP$4=$E238, $I238*AP$202,0) + IF(AP$4>$E238,MIN(AP238,$I238-SUM($J238:AP238)))","v":5.8319921161948267},{"$f":"IF(AQ$4=$E238, $I238*AQ$202,0) + IF(AQ$4>$E238,MIN(AQ238,$I238-SUM($J238:AQ238)))","v":5.8319921161948267},{"$f":"IF(AR$4=$E238, $I238*AR$202,0) + IF(AR$4>$E238,MIN(AR238,$I238-SUM($J238:AR238)))","v":5.8319921161948267},{"$f":"IF(AS$4=$E238, $I238*AS$202,0) + IF(AS$4>$E238,MIN(AS238,$I238-SUM($J238:AS238)))","v":5.8319921161948267},{"$f":"IF(AT$4=$E238, $I238*AT$202,0) + IF(AT$4>$E238,MIN(AT238,$I238-SUM($J238:AT238)))","v":5.8319921161948267},{"$f":"IF(AU$4=$E238, $I238*AU$202,0) + IF(AU$4>$E238,MIN(AU238,$I238-SUM($J238:AU238)))","v":5.8319921161948267}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E238)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E239,$K$4:$AV$4,0))","v":182.79560949560832},null,{"$f":"IF(J$4=$E239, $I239*J$202,0) + IF(J$4>$E239,MIN(J239,$I239-SUM($J239:J239)))","v":0},{"$f":"IF(K$4=$E239, $I239*K$202,0) + IF(K$4>$E239,MIN(K239,$I239-SUM($J239:K239)))","v":0},{"$f":"IF(L$4=$E239, $I239*L$202,0) + IF(L$4>$E239,MIN(L239,$I239-SUM($J239:L239)))","v":0},{"$f":"IF(M$4=$E239, $I239*M$202,0) + IF(M$4>$E239,MIN(M239,$I239-SUM($J239:M239)))","v":0},{"$f":"IF(N$4=$E239, $I239*N$202,0) + IF(N$4>$E239,MIN(N239,$I239-SUM($J239:N239)))","v":0},{"$f":"IF(O$4=$E239, $I239*O$202,0) + IF(O$4>$E239,MIN(O239,$I239-SUM($J239:O239)))","v":0},{"$f":"IF(P$4=$E239, $I239*P$202,0) + IF(P$4>$E239,MIN(P239,$I239-SUM($J239:P239)))","v":0},{"$f":"IF(Q$4=$E239, $I239*Q$202,0) + IF(Q$4>$E239,MIN(Q239,$I239-SUM($J239:Q239)))","v":0},{"$f":"IF(R$4=$E239, $I239*R$202,0) + IF(R$4>$E239,MIN(R239,$I239-SUM($J239:R239)))","v":0},{"$f":"IF(S$4=$E239, $I239*S$202,0) + IF(S$4>$E239,MIN(S239,$I239-SUM($J239:S239)))","v":0},{"$f":"IF(T$4=$E239, $I239*T$202,0) + IF(T$4>$E239,MIN(T239,$I239-SUM($J239:T239)))","v":0},{"$f":"IF(U$4=$E239, $I239*U$202,0) + IF(U$4>$E239,MIN(U239,$I239-SUM($J239:U239)))","v":0},{"$f":"IF(V$4=$E239, $I239*V$202,0) + IF(V$4>$E239,MIN(V239,$I239-SUM($J239:V239)))","v":0},{"$f":"IF(W$4=$E239, $I239*W$202,0) + IF(W$4>$E239,MIN(W239,$I239-SUM($J239:W239)))","v":0},{"$f":"IF(X$4=$E239, $I239*X$202,0) + IF(X$4>$E239,MIN(X239,$I239-SUM($J239:X239)))","v":0},{"$f":"IF(Y$4=$E239, $I239*Y$202,0) + IF(Y$4>$E239,MIN(Y239,$I239-SUM($J239:Y239)))","v":0},{"$f":"IF(Z$4=$E239, $I239*Z$202,0) + IF(Z$4>$E239,MIN(Z239,$I239-SUM($J239:Z239)))","v":0},{"$f":"IF(AA$4=$E239, $I239*AA$202,0) + IF(AA$4>$E239,MIN(AA239,$I239-SUM($J239:AA239)))","v":0},{"$f":"IF(AB$4=$E239, $I239*AB$202,0) + IF(AB$4>$E239,MIN(AB239,$I239-SUM($J239:AB239)))","v":0},{"$f":"IF(AC$4=$E239, $I239*AC$202,0) + IF(AC$4>$E239,MIN(AC239,$I239-SUM($J239:AC239)))","v":0},{"$f":"IF(AD$4=$E239, $I239*AD$202,0) + IF(AD$4>$E239,MIN(AD239,$I239-SUM($J239:AD239)))","v":0},{"$f":"IF(AE$4=$E239, $I239*AE$202,0) + IF(AE$4>$E239,MIN(AE239,$I239-SUM($J239:AE239)))","v":0},{"$f":"IF(AF$4=$E239, $I239*AF$202,0) + IF(AF$4>$E239,MIN(AF239,$I239-SUM($J239:AF239)))","v":0},{"$f":"IF(AG$4=$E239, $I239*AG$202,0) + IF(AG$4>$E239,MIN(AG239,$I239-SUM($J239:AG239)))","v":0},{"$f":"IF(AH$4=$E239, $I239*AH$202,0) + IF(AH$4>$E239,MIN(AH239,$I239-SUM($J239:AH239)))","v":0},{"$f":"IF(AI$4=$E239, $I239*AI$202,0) + IF(AI$4>$E239,MIN(AI239,$I239-SUM($J239:AI239)))","v":0},{"$f":"IF(AJ$4=$E239, $I239*AJ$202,0) + IF(AJ$4>$E239,MIN(AJ239,$I239-SUM($J239:AJ239)))","v":0},{"$f":"IF(AK$4=$E239, $I239*AK$202,0) + IF(AK$4>$E239,MIN(AK239,$I239-SUM($J239:AK239)))","v":0},{"$f":"IF(AL$4=$E239, $I239*AL$202,0) + IF(AL$4>$E239,MIN(AL239,$I239-SUM($J239:AL239)))","v":0},{"$f":"IF(AM$4=$E239, $I239*AM$202,0) + IF(AM$4>$E239,MIN(AM239,$I239-SUM($J239:AM239)))","v":0},{"$f":"IF(AN$4=$E239, $I239*AN$202,0) + IF(AN$4>$E239,MIN(AN239,$I239-SUM($J239:AN239)))","v":5.1311048279469},{"$f":"IF(AO$4=$E239, $I239*AO$202,0) + IF(AO$4>$E239,MIN(AO239,$I239-SUM($J239:AO239)))","v":5.1311048279469},{"$f":"IF(AP$4=$E239, $I239*AP$202,0) + IF(AP$4>$E239,MIN(AP239,$I239-SUM($J239:AP239)))","v":5.1311048279469},{"$f":"IF(AQ$4=$E239, $I239*AQ$202,0) + IF(AQ$4>$E239,MIN(AQ239,$I239-SUM($J239:AQ239)))","v":5.1311048279469},{"$f":"IF(AR$4=$E239, $I239*AR$202,0) + IF(AR$4>$E239,MIN(AR239,$I239-SUM($J239:AR239)))","v":5.1311048279469},{"$f":"IF(AS$4=$E239, $I239*AS$202,0) + IF(AS$4>$E239,MIN(AS239,$I239-SUM($J239:AS239)))","v":5.1311048279469},{"$f":"IF(AT$4=$E239, $I239*AT$202,0) + IF(AT$4>$E239,MIN(AT239,$I239-SUM($J239:AT239)))","v":5.1311048279469},{"$f":"IF(AU$4=$E239, $I239*AU$202,0) + IF(AU$4>$E239,MIN(AU239,$I239-SUM($J239:AU239)))","v":5.1311048279469}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E239)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E240,$K$4:$AV$4,0))","v":181.46808524335731},null,{"$f":"IF(J$4=$E240, $I240*J$202,0) + IF(J$4>$E240,MIN(J240,$I240-SUM($J240:J240)))","v":0},{"$f":"IF(K$4=$E240, $I240*K$202,0) + IF(K$4>$E240,MIN(K240,$I240-SUM($J240:K240)))","v":0},{"$f":"IF(L$4=$E240, $I240*L$202,0) + IF(L$4>$E240,MIN(L240,$I240-SUM($J240:L240)))","v":0},{"$f":"IF(M$4=$E240, $I240*M$202,0) + IF(M$4>$E240,MIN(M240,$I240-SUM($J240:M240)))","v":0},{"$f":"IF(N$4=$E240, $I240*N$202,0) + IF(N$4>$E240,MIN(N240,$I240-SUM($J240:N240)))","v":0},{"$f":"IF(O$4=$E240, $I240*O$202,0) + IF(O$4>$E240,MIN(O240,$I240-SUM($J240:O240)))","v":0},{"$f":"IF(P$4=$E240, $I240*P$202,0) + IF(P$4>$E240,MIN(P240,$I240-SUM($J240:P240)))","v":0},{"$f":"IF(Q$4=$E240, $I240*Q$202,0) + IF(Q$4>$E240,MIN(Q240,$I240-SUM($J240:Q240)))","v":0},{"$f":"IF(R$4=$E240, $I240*R$202,0) + IF(R$4>$E240,MIN(R240,$I240-SUM($J240:R240)))","v":0},{"$f":"IF(S$4=$E240, $I240*S$202,0) + IF(S$4>$E240,MIN(S240,$I240-SUM($J240:S240)))","v":0},{"$f":"IF(T$4=$E240, $I240*T$202,0) + IF(T$4>$E240,MIN(T240,$I240-SUM($J240:T240)))","v":0},{"$f":"IF(U$4=$E240, $I240*U$202,0) + IF(U$4>$E240,MIN(U240,$I240-SUM($J240:U240)))","v":0},{"$f":"IF(V$4=$E240, $I240*V$202,0) + IF(V$4>$E240,MIN(V240,$I240-SUM($J240:V240)))","v":0},{"$f":"IF(W$4=$E240, $I240*W$202,0) + IF(W$4>$E240,MIN(W240,$I240-SUM($J240:W240)))","v":0},{"$f":"IF(X$4=$E240, $I240*X$202,0) + IF(X$4>$E240,MIN(X240,$I240-SUM($J240:X240)))","v":0},{"$f":"IF(Y$4=$E240, $I240*Y$202,0) + IF(Y$4>$E240,MIN(Y240,$I240-SUM($J240:Y240)))","v":0},{"$f":"IF(Z$4=$E240, $I240*Z$202,0) + IF(Z$4>$E240,MIN(Z240,$I240-SUM($J240:Z240)))","v":0},{"$f":"IF(AA$4=$E240, $I240*AA$202,0) + IF(AA$4>$E240,MIN(AA240,$I240-SUM($J240:AA240)))","v":0},{"$f":"IF(AB$4=$E240, $I240*AB$202,0) + IF(AB$4>$E240,MIN(AB240,$I240-SUM($J240:AB240)))","v":0},{"$f":"IF(AC$4=$E240, $I240*AC$202,0) + IF(AC$4>$E240,MIN(AC240,$I240-SUM($J240:AC240)))","v":0},{"$f":"IF(AD$4=$E240, $I240*AD$202,0) + IF(AD$4>$E240,MIN(AD240,$I240-SUM($J240:AD240)))","v":0},{"$f":"IF(AE$4=$E240, $I240*AE$202,0) + IF(AE$4>$E240,MIN(AE240,$I240-SUM($J240:AE240)))","v":0},{"$f":"IF(AF$4=$E240, $I240*AF$202,0) + IF(AF$4>$E240,MIN(AF240,$I240-SUM($J240:AF240)))","v":0},{"$f":"IF(AG$4=$E240, $I240*AG$202,0) + IF(AG$4>$E240,MIN(AG240,$I240-SUM($J240:AG240)))","v":0},{"$f":"IF(AH$4=$E240, $I240*AH$202,0) + IF(AH$4>$E240,MIN(AH240,$I240-SUM($J240:AH240)))","v":0},{"$f":"IF(AI$4=$E240, $I240*AI$202,0) + IF(AI$4>$E240,MIN(AI240,$I240-SUM($J240:AI240)))","v":0},{"$f":"IF(AJ$4=$E240, $I240*AJ$202,0) + IF(AJ$4>$E240,MIN(AJ240,$I240-SUM($J240:AJ240)))","v":0},{"$f":"IF(AK$4=$E240, $I240*AK$202,0) + IF(AK$4>$E240,MIN(AK240,$I240-SUM($J240:AK240)))","v":0},{"$f":"IF(AL$4=$E240, $I240*AL$202,0) + IF(AL$4>$E240,MIN(AL240,$I240-SUM($J240:AL240)))","v":0},{"$f":"IF(AM$4=$E240, $I240*AM$202,0) + IF(AM$4>$E240,MIN(AM240,$I240-SUM($J240:AM240)))","v":0},{"$f":"IF(AN$4=$E240, $I240*AN$202,0) + IF(AN$4>$E240,MIN(AN240,$I240-SUM($J240:AN240)))","v":0},{"$f":"IF(AO$4=$E240, $I240*AO$202,0) + IF(AO$4>$E240,MIN(AO240,$I240-SUM($J240:AO240)))","v":4.6830473611188985},{"$f":"IF(AP$4=$E240, $I240*AP$202,0) + IF(AP$4>$E240,MIN(AP240,$I240-SUM($J240:AP240)))","v":4.6830473611188985},{"$f":"IF(AQ$4=$E240, $I240*AQ$202,0) + IF(AQ$4>$E240,MIN(AQ240,$I240-SUM($J240:AQ240)))","v":4.6830473611188985},{"$f":"IF(AR$4=$E240, $I240*AR$202,0) + IF(AR$4>$E240,MIN(AR240,$I240-SUM($J240:AR240)))","v":4.6830473611188985},{"$f":"IF(AS$4=$E240, $I240*AS$202,0) + IF(AS$4>$E240,MIN(AS240,$I240-SUM($J240:AS240)))","v":4.6830473611188985},{"$f":"IF(AT$4=$E240, $I240*AT$202,0) + IF(AT$4>$E240,MIN(AT240,$I240-SUM($J240:AT240)))","v":4.6830473611188985},{"$f":"IF(AU$4=$E240, $I240*AU$202,0) + IF(AU$4>$E240,MIN(AU240,$I240-SUM($J240:AU240)))","v":4.6830473611188985}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E240)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E241,$K$4:$AV$4,0))","v":188.56712753893612},null,{"$f":"IF(J$4=$E241, $I241*J$202,0) + IF(J$4>$E241,MIN(J241,$I241-SUM($J241:J241)))","v":0},{"$f":"IF(K$4=$E241, $I241*K$202,0) + IF(K$4>$E241,MIN(K241,$I241-SUM($J241:K241)))","v":0},{"$f":"IF(L$4=$E241, $I241*L$202,0) + IF(L$4>$E241,MIN(L241,$I241-SUM($J241:L241)))","v":0},{"$f":"IF(M$4=$E241, $I241*M$202,0) + IF(M$4>$E241,MIN(M241,$I241-SUM($J241:M241)))","v":0},{"$f":"IF(N$4=$E241, $I241*N$202,0) + IF(N$4>$E241,MIN(N241,$I241-SUM($J241:N241)))","v":0},{"$f":"IF(O$4=$E241, $I241*O$202,0) + IF(O$4>$E241,MIN(O241,$I241-SUM($J241:O241)))","v":0},{"$f":"IF(P$4=$E241, $I241*P$202,0) + IF(P$4>$E241,MIN(P241,$I241-SUM($J241:P241)))","v":0},{"$f":"IF(Q$4=$E241, $I241*Q$202,0) + IF(Q$4>$E241,MIN(Q241,$I241-SUM($J241:Q241)))","v":0},{"$f":"IF(R$4=$E241, $I241*R$202,0) + IF(R$4>$E241,MIN(R241,$I241-SUM($J241:R241)))","v":0},{"$f":"IF(S$4=$E241, $I241*S$202,0) + IF(S$4>$E241,MIN(S241,$I241-SUM($J241:S241)))","v":0},{"$f":"IF(T$4=$E241, $I241*T$202,0) + IF(T$4>$E241,MIN(T241,$I241-SUM($J241:T241)))","v":0},{"$f":"IF(U$4=$E241, $I241*U$202,0) + IF(U$4>$E241,MIN(U241,$I241-SUM($J241:U241)))","v":0},{"$f":"IF(V$4=$E241, $I241*V$202,0) + IF(V$4>$E241,MIN(V241,$I241-SUM($J241:V241)))","v":0},{"$f":"IF(W$4=$E241, $I241*W$202,0) + IF(W$4>$E241,MIN(W241,$I241-SUM($J241:W241)))","v":0},{"$f":"IF(X$4=$E241, $I241*X$202,0) + IF(X$4>$E241,MIN(X241,$I241-SUM($J241:X241)))","v":0},{"$f":"IF(Y$4=$E241, $I241*Y$202,0) + IF(Y$4>$E241,MIN(Y241,$I241-SUM($J241:Y241)))","v":0},{"$f":"IF(Z$4=$E241, $I241*Z$202,0) + IF(Z$4>$E241,MIN(Z241,$I241-SUM($J241:Z241)))","v":0},{"$f":"IF(AA$4=$E241, $I241*AA$202,0) + IF(AA$4>$E241,MIN(AA241,$I241-SUM($J241:AA241)))","v":0},{"$f":"IF(AB$4=$E241, $I241*AB$202,0) + IF(AB$4>$E241,MIN(AB241,$I241-SUM($J241:AB241)))","v":0},{"$f":"IF(AC$4=$E241, $I241*AC$202,0) + IF(AC$4>$E241,MIN(AC241,$I241-SUM($J241:AC241)))","v":0},{"$f":"IF(AD$4=$E241, $I241*AD$202,0) + IF(AD$4>$E241,MIN(AD241,$I241-SUM($J241:AD241)))","v":0},{"$f":"IF(AE$4=$E241, $I241*AE$202,0) + IF(AE$4>$E241,MIN(AE241,$I241-SUM($J241:AE241)))","v":0},{"$f":"IF(AF$4=$E241, $I241*AF$202,0) + IF(AF$4>$E241,MIN(AF241,$I241-SUM($J241:AF241)))","v":0},{"$f":"IF(AG$4=$E241, $I241*AG$202,0) + IF(AG$4>$E241,MIN(AG241,$I241-SUM($J241:AG241)))","v":0},{"$f":"IF(AH$4=$E241, $I241*AH$202,0) + IF(AH$4>$E241,MIN(AH241,$I241-SUM($J241:AH241)))","v":0},{"$f":"IF(AI$4=$E241, $I241*AI$202,0) + IF(AI$4>$E241,MIN(AI241,$I241-SUM($J241:AI241)))","v":0},{"$f":"IF(AJ$4=$E241, $I241*AJ$202,0) + IF(AJ$4>$E241,MIN(AJ241,$I241-SUM($J241:AJ241)))","v":0},{"$f":"IF(AK$4=$E241, $I241*AK$202,0) + IF(AK$4>$E241,MIN(AK241,$I241-SUM($J241:AK241)))","v":0},{"$f":"IF(AL$4=$E241, $I241*AL$202,0) + IF(AL$4>$E241,MIN(AL241,$I241-SUM($J241:AL241)))","v":0},{"$f":"IF(AM$4=$E241, $I241*AM$202,0) + IF(AM$4>$E241,MIN(AM241,$I241-SUM($J241:AM241)))","v":0},{"$f":"IF(AN$4=$E241, $I241*AN$202,0) + IF(AN$4>$E241,MIN(AN241,$I241-SUM($J241:AN241)))","v":0},{"$f":"IF(AO$4=$E241, $I241*AO$202,0) + IF(AO$4>$E241,MIN(AO241,$I241-SUM($J241:AO241)))","v":0},{"$f":"IF(AP$4=$E241, $I241*AP$202,0) + IF(AP$4>$E241,MIN(AP241,$I241-SUM($J241:AP241)))","v":4.5030955830193697},{"$f":"IF(AQ$4=$E241, $I241*AQ$202,0) + IF(AQ$4>$E241,MIN(AQ241,$I241-SUM($J241:AQ241)))","v":4.5030955830193697},{"$f":"IF(AR$4=$E241, $I241*AR$202,0) + IF(AR$4>$E241,MIN(AR241,$I241-SUM($J241:AR241)))","v":4.5030955830193697},{"$f":"IF(AS$4=$E241, $I241*AS$202,0) + IF(AS$4>$E241,MIN(AS241,$I241-SUM($J241:AS241)))","v":4.5030955830193697},{"$f":"IF(AT$4=$E241, $I241*AT$202,0) + IF(AT$4>$E241,MIN(AT241,$I241-SUM($J241:AT241)))","v":4.5030955830193697},{"$f":"IF(AU$4=$E241, $I241*AU$202,0) + IF(AU$4>$E241,MIN(AU241,$I241-SUM($J241:AU241)))","v":4.5030955830193697}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E241)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E242,$K$4:$AV$4,0))","v":185.21365640640448},null,{"$f":"IF(J$4=$E242, $I242*J$202,0) + IF(J$4>$E242,MIN(J242,$I242-SUM($J242:J242)))","v":0},{"$f":"IF(K$4=$E242, $I242*K$202,0) + IF(K$4>$E242,MIN(K242,$I242-SUM($J242:K242)))","v":0},{"$f":"IF(L$4=$E242, $I242*L$202,0) + IF(L$4>$E242,MIN(L242,$I242-SUM($J242:L242)))","v":0},{"$f":"IF(M$4=$E242, $I242*M$202,0) + IF(M$4>$E242,MIN(M242,$I242-SUM($J242:M242)))","v":0},{"$f":"IF(N$4=$E242, $I242*N$202,0) + IF(N$4>$E242,MIN(N242,$I242-SUM($J242:N242)))","v":0},{"$f":"IF(O$4=$E242, $I242*O$202,0) + IF(O$4>$E242,MIN(O242,$I242-SUM($J242:O242)))","v":0},{"$f":"IF(P$4=$E242, $I242*P$202,0) + IF(P$4>$E242,MIN(P242,$I242-SUM($J242:P242)))","v":0},{"$f":"IF(Q$4=$E242, $I242*Q$202,0) + IF(Q$4>$E242,MIN(Q242,$I242-SUM($J242:Q242)))","v":0},{"$f":"IF(R$4=$E242, $I242*R$202,0) + IF(R$4>$E242,MIN(R242,$I242-SUM($J242:R242)))","v":0},{"$f":"IF(S$4=$E242, $I242*S$202,0) + IF(S$4>$E242,MIN(S242,$I242-SUM($J242:S242)))","v":0},{"$f":"IF(T$4=$E242, $I242*T$202,0) + IF(T$4>$E242,MIN(T242,$I242-SUM($J242:T242)))","v":0},{"$f":"IF(U$4=$E242, $I242*U$202,0) + IF(U$4>$E242,MIN(U242,$I242-SUM($J242:U242)))","v":0},{"$f":"IF(V$4=$E242, $I242*V$202,0) + IF(V$4>$E242,MIN(V242,$I242-SUM($J242:V242)))","v":0},{"$f":"IF(W$4=$E242, $I242*W$202,0) + IF(W$4>$E242,MIN(W242,$I242-SUM($J242:W242)))","v":0},{"$f":"IF(X$4=$E242, $I242*X$202,0) + IF(X$4>$E242,MIN(X242,$I242-SUM($J242:X242)))","v":0},{"$f":"IF(Y$4=$E242, $I242*Y$202,0) + IF(Y$4>$E242,MIN(Y242,$I242-SUM($J242:Y242)))","v":0},{"$f":"IF(Z$4=$E242, $I242*Z$202,0) + IF(Z$4>$E242,MIN(Z242,$I242-SUM($J242:Z242)))","v":0},{"$f":"IF(AA$4=$E242, $I242*AA$202,0) + IF(AA$4>$E242,MIN(AA242,$I242-SUM($J242:AA242)))","v":0},{"$f":"IF(AB$4=$E242, $I242*AB$202,0) + IF(AB$4>$E242,MIN(AB242,$I242-SUM($J242:AB242)))","v":0},{"$f":"IF(AC$4=$E242, $I242*AC$202,0) + IF(AC$4>$E242,MIN(AC242,$I242-SUM($J242:AC242)))","v":0},{"$f":"IF(AD$4=$E242, $I242*AD$202,0) + IF(AD$4>$E242,MIN(AD242,$I242-SUM($J242:AD242)))","v":0},{"$f":"IF(AE$4=$E242, $I242*AE$202,0) + IF(AE$4>$E242,MIN(AE242,$I242-SUM($J242:AE242)))","v":0},{"$f":"IF(AF$4=$E242, $I242*AF$202,0) + IF(AF$4>$E242,MIN(AF242,$I242-SUM($J242:AF242)))","v":0},{"$f":"IF(AG$4=$E242, $I242*AG$202,0) + IF(AG$4>$E242,MIN(AG242,$I242-SUM($J242:AG242)))","v":0},{"$f":"IF(AH$4=$E242, $I242*AH$202,0) + IF(AH$4>$E242,MIN(AH242,$I242-SUM($J242:AH242)))","v":0},{"$f":"IF(AI$4=$E242, $I242*AI$202,0) + IF(AI$4>$E242,MIN(AI242,$I242-SUM($J242:AI242)))","v":0},{"$f":"IF(AJ$4=$E242, $I242*AJ$202,0) + IF(AJ$4>$E242,MIN(AJ242,$I242-SUM($J242:AJ242)))","v":0},{"$f":"IF(AK$4=$E242, $I242*AK$202,0) + IF(AK$4>$E242,MIN(AK242,$I242-SUM($J242:AK242)))","v":0},{"$f":"IF(AL$4=$E242, $I242*AL$202,0) + IF(AL$4>$E242,MIN(AL242,$I242-SUM($J242:AL242)))","v":0},{"$f":"IF(AM$4=$E242, $I242*AM$202,0) + IF(AM$4>$E242,MIN(AM242,$I242-SUM($J242:AM242)))","v":0},{"$f":"IF(AN$4=$E242, $I242*AN$202,0) + IF(AN$4>$E242,MIN(AN242,$I242-SUM($J242:AN242)))","v":0},{"$f":"IF(AO$4=$E242, $I242*AO$202,0) + IF(AO$4>$E242,MIN(AO242,$I242-SUM($J242:AO242)))","v":0},{"$f":"IF(AP$4=$E242, $I242*AP$202,0) + IF(AP$4>$E242,MIN(AP242,$I242-SUM($J242:AP242)))","v":0},{"$f":"IF(AQ$4=$E242, $I242*AQ$202,0) + IF(AQ$4>$E242,MIN(AQ242,$I242-SUM($J242:AQ242)))","v":4.1158590312534331},{"$f":"IF(AR$4=$E242, $I242*AR$202,0) + IF(AR$4>$E242,MIN(AR242,$I242-SUM($J242:AR242)))","v":4.1158590312534331},{"$f":"IF(AS$4=$E242, $I242*AS$202,0) + IF(AS$4>$E242,MIN(AS242,$I242-SUM($J242:AS242)))","v":4.1158590312534331},{"$f":"IF(AT$4=$E242, $I242*AT$202,0) + IF(AT$4>$E242,MIN(AT242,$I242-SUM($J242:AT242)))","v":4.1158590312534331},{"$f":"IF(AU$4=$E242, $I242*AU$202,0) + IF(AU$4>$E242,MIN(AU242,$I242-SUM($J242:AU242)))","v":4.1158590312534331}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E242)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E243,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E243, $I243*J$202,0) + IF(J$4>$E243,MIN(J243,$I243-SUM($J243:J243)))","v":0},{"$f":"IF(K$4=$E243, $I243*K$202,0) + IF(K$4>$E243,MIN(K243,$I243-SUM($J243:K243)))","v":0},{"$f":"IF(L$4=$E243, $I243*L$202,0) + IF(L$4>$E243,MIN(L243,$I243-SUM($J243:L243)))","v":0},{"$f":"IF(M$4=$E243, $I243*M$202,0) + IF(M$4>$E243,MIN(M243,$I243-SUM($J243:M243)))","v":0},{"$f":"IF(N$4=$E243, $I243*N$202,0) + IF(N$4>$E243,MIN(N243,$I243-SUM($J243:N243)))","v":0},{"$f":"IF(O$4=$E243, $I243*O$202,0) + IF(O$4>$E243,MIN(O243,$I243-SUM($J243:O243)))","v":0},{"$f":"IF(P$4=$E243, $I243*P$202,0) + IF(P$4>$E243,MIN(P243,$I243-SUM($J243:P243)))","v":0},{"$f":"IF(Q$4=$E243, $I243*Q$202,0) + IF(Q$4>$E243,MIN(Q243,$I243-SUM($J243:Q243)))","v":0},{"$f":"IF(R$4=$E243, $I243*R$202,0) + IF(R$4>$E243,MIN(R243,$I243-SUM($J243:R243)))","v":0},{"$f":"IF(S$4=$E243, $I243*S$202,0) + IF(S$4>$E243,MIN(S243,$I243-SUM($J243:S243)))","v":0},{"$f":"IF(T$4=$E243, $I243*T$202,0) + IF(T$4>$E243,MIN(T243,$I243-SUM($J243:T243)))","v":0},{"$f":"IF(U$4=$E243, $I243*U$202,0) + IF(U$4>$E243,MIN(U243,$I243-SUM($J243:U243)))","v":0},{"$f":"IF(V$4=$E243, $I243*V$202,0) + IF(V$4>$E243,MIN(V243,$I243-SUM($J243:V243)))","v":0},{"$f":"IF(W$4=$E243, $I243*W$202,0) + IF(W$4>$E243,MIN(W243,$I243-SUM($J243:W243)))","v":0},{"$f":"IF(X$4=$E243, $I243*X$202,0) + IF(X$4>$E243,MIN(X243,$I243-SUM($J243:X243)))","v":0},{"$f":"IF(Y$4=$E243, $I243*Y$202,0) + IF(Y$4>$E243,MIN(Y243,$I243-SUM($J243:Y243)))","v":0},{"$f":"IF(Z$4=$E243, $I243*Z$202,0) + IF(Z$4>$E243,MIN(Z243,$I243-SUM($J243:Z243)))","v":0},{"$f":"IF(AA$4=$E243, $I243*AA$202,0) + IF(AA$4>$E243,MIN(AA243,$I243-SUM($J243:AA243)))","v":0},{"$f":"IF(AB$4=$E243, $I243*AB$202,0) + IF(AB$4>$E243,MIN(AB243,$I243-SUM($J243:AB243)))","v":0},{"$f":"IF(AC$4=$E243, $I243*AC$202,0) + IF(AC$4>$E243,MIN(AC243,$I243-SUM($J243:AC243)))","v":0},{"$f":"IF(AD$4=$E243, $I243*AD$202,0) + IF(AD$4>$E243,MIN(AD243,$I243-SUM($J243:AD243)))","v":0},{"$f":"IF(AE$4=$E243, $I243*AE$202,0) + IF(AE$4>$E243,MIN(AE243,$I243-SUM($J243:AE243)))","v":0},{"$f":"IF(AF$4=$E243, $I243*AF$202,0) + IF(AF$4>$E243,MIN(AF243,$I243-SUM($J243:AF243)))","v":0},{"$f":"IF(AG$4=$E243, $I243*AG$202,0) + IF(AG$4>$E243,MIN(AG243,$I243-SUM($J243:AG243)))","v":0},{"$f":"IF(AH$4=$E243, $I243*AH$202,0) + IF(AH$4>$E243,MIN(AH243,$I243-SUM($J243:AH243)))","v":0},{"$f":"IF(AI$4=$E243, $I243*AI$202,0) + IF(AI$4>$E243,MIN(AI243,$I243-SUM($J243:AI243)))","v":0},{"$f":"IF(AJ$4=$E243, $I243*AJ$202,0) + IF(AJ$4>$E243,MIN(AJ243,$I243-SUM($J243:AJ243)))","v":0},{"$f":"IF(AK$4=$E243, $I243*AK$202,0) + IF(AK$4>$E243,MIN(AK243,$I243-SUM($J243:AK243)))","v":0},{"$f":"IF(AL$4=$E243, $I243*AL$202,0) + IF(AL$4>$E243,MIN(AL243,$I243-SUM($J243:AL243)))","v":0},{"$f":"IF(AM$4=$E243, $I243*AM$202,0) + IF(AM$4>$E243,MIN(AM243,$I243-SUM($J243:AM243)))","v":0},{"$f":"IF(AN$4=$E243, $I243*AN$202,0) + IF(AN$4>$E243,MIN(AN243,$I243-SUM($J243:AN243)))","v":0},{"$f":"IF(AO$4=$E243, $I243*AO$202,0) + IF(AO$4>$E243,MIN(AO243,$I243-SUM($J243:AO243)))","v":0},{"$f":"IF(AP$4=$E243, $I243*AP$202,0) + IF(AP$4>$E243,MIN(AP243,$I243-SUM($J243:AP243)))","v":0},{"$f":"IF(AQ$4=$E243, $I243*AQ$202,0) + IF(AQ$4>$E243,MIN(AQ243,$I243-SUM($J243:AQ243)))","v":0},{"$f":"IF(AR$4=$E243, $I243*AR$202,0) + IF(AR$4>$E243,MIN(AR243,$I243-SUM($J243:AR243)))","v":0},{"$f":"IF(AS$4=$E243, $I243*AS$202,0) + IF(AS$4>$E243,MIN(AS243,$I243-SUM($J243:AS243)))","v":0},{"$f":"IF(AT$4=$E243, $I243*AT$202,0) + IF(AT$4>$E243,MIN(AT243,$I243-SUM($J243:AT243)))","v":0},{"$f":"IF(AU$4=$E243, $I243*AU$202,0) + IF(AU$4>$E243,MIN(AU243,$I243-SUM($J243:AU243)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E243)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E244,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E244, $I244*J$202,0) + IF(J$4>$E244,MIN(J244,$I244-SUM($J244:J244)))","v":0},{"$f":"IF(K$4=$E244, $I244*K$202,0) + IF(K$4>$E244,MIN(K244,$I244-SUM($J244:K244)))","v":0},{"$f":"IF(L$4=$E244, $I244*L$202,0) + IF(L$4>$E244,MIN(L244,$I244-SUM($J244:L244)))","v":0},{"$f":"IF(M$4=$E244, $I244*M$202,0) + IF(M$4>$E244,MIN(M244,$I244-SUM($J244:M244)))","v":0},{"$f":"IF(N$4=$E244, $I244*N$202,0) + IF(N$4>$E244,MIN(N244,$I244-SUM($J244:N244)))","v":0},{"$f":"IF(O$4=$E244, $I244*O$202,0) + IF(O$4>$E244,MIN(O244,$I244-SUM($J244:O244)))","v":0},{"$f":"IF(P$4=$E244, $I244*P$202,0) + IF(P$4>$E244,MIN(P244,$I244-SUM($J244:P244)))","v":0},{"$f":"IF(Q$4=$E244, $I244*Q$202,0) + IF(Q$4>$E244,MIN(Q244,$I244-SUM($J244:Q244)))","v":0},{"$f":"IF(R$4=$E244, $I244*R$202,0) + IF(R$4>$E244,MIN(R244,$I244-SUM($J244:R244)))","v":0},{"$f":"IF(S$4=$E244, $I244*S$202,0) + IF(S$4>$E244,MIN(S244,$I244-SUM($J244:S244)))","v":0},{"$f":"IF(T$4=$E244, $I244*T$202,0) + IF(T$4>$E244,MIN(T244,$I244-SUM($J244:T244)))","v":0},{"$f":"IF(U$4=$E244, $I244*U$202,0) + IF(U$4>$E244,MIN(U244,$I244-SUM($J244:U244)))","v":0},{"$f":"IF(V$4=$E244, $I244*V$202,0) + IF(V$4>$E244,MIN(V244,$I244-SUM($J244:V244)))","v":0},{"$f":"IF(W$4=$E244, $I244*W$202,0) + IF(W$4>$E244,MIN(W244,$I244-SUM($J244:W244)))","v":0},{"$f":"IF(X$4=$E244, $I244*X$202,0) + IF(X$4>$E244,MIN(X244,$I244-SUM($J244:X244)))","v":0},{"$f":"IF(Y$4=$E244, $I244*Y$202,0) + IF(Y$4>$E244,MIN(Y244,$I244-SUM($J244:Y244)))","v":0},{"$f":"IF(Z$4=$E244, $I244*Z$202,0) + IF(Z$4>$E244,MIN(Z244,$I244-SUM($J244:Z244)))","v":0},{"$f":"IF(AA$4=$E244, $I244*AA$202,0) + IF(AA$4>$E244,MIN(AA244,$I244-SUM($J244:AA244)))","v":0},{"$f":"IF(AB$4=$E244, $I244*AB$202,0) + IF(AB$4>$E244,MIN(AB244,$I244-SUM($J244:AB244)))","v":0},{"$f":"IF(AC$4=$E244, $I244*AC$202,0) + IF(AC$4>$E244,MIN(AC244,$I244-SUM($J244:AC244)))","v":0},{"$f":"IF(AD$4=$E244, $I244*AD$202,0) + IF(AD$4>$E244,MIN(AD244,$I244-SUM($J244:AD244)))","v":0},{"$f":"IF(AE$4=$E244, $I244*AE$202,0) + IF(AE$4>$E244,MIN(AE244,$I244-SUM($J244:AE244)))","v":0},{"$f":"IF(AF$4=$E244, $I244*AF$202,0) + IF(AF$4>$E244,MIN(AF244,$I244-SUM($J244:AF244)))","v":0},{"$f":"IF(AG$4=$E244, $I244*AG$202,0) + IF(AG$4>$E244,MIN(AG244,$I244-SUM($J244:AG244)))","v":0},{"$f":"IF(AH$4=$E244, $I244*AH$202,0) + IF(AH$4>$E244,MIN(AH244,$I244-SUM($J244:AH244)))","v":0},{"$f":"IF(AI$4=$E244, $I244*AI$202,0) + IF(AI$4>$E244,MIN(AI244,$I244-SUM($J244:AI244)))","v":0},{"$f":"IF(AJ$4=$E244, $I244*AJ$202,0) + IF(AJ$4>$E244,MIN(AJ244,$I244-SUM($J244:AJ244)))","v":0},{"$f":"IF(AK$4=$E244, $I244*AK$202,0) + IF(AK$4>$E244,MIN(AK244,$I244-SUM($J244:AK244)))","v":0},{"$f":"IF(AL$4=$E244, $I244*AL$202,0) + IF(AL$4>$E244,MIN(AL244,$I244-SUM($J244:AL244)))","v":0},{"$f":"IF(AM$4=$E244, $I244*AM$202,0) + IF(AM$4>$E244,MIN(AM244,$I244-SUM($J244:AM244)))","v":0},{"$f":"IF(AN$4=$E244, $I244*AN$202,0) + IF(AN$4>$E244,MIN(AN244,$I244-SUM($J244:AN244)))","v":0},{"$f":"IF(AO$4=$E244, $I244*AO$202,0) + IF(AO$4>$E244,MIN(AO244,$I244-SUM($J244:AO244)))","v":0},{"$f":"IF(AP$4=$E244, $I244*AP$202,0) + IF(AP$4>$E244,MIN(AP244,$I244-SUM($J244:AP244)))","v":0},{"$f":"IF(AQ$4=$E244, $I244*AQ$202,0) + IF(AQ$4>$E244,MIN(AQ244,$I244-SUM($J244:AQ244)))","v":0},{"$f":"IF(AR$4=$E244, $I244*AR$202,0) + IF(AR$4>$E244,MIN(AR244,$I244-SUM($J244:AR244)))","v":0},{"$f":"IF(AS$4=$E244, $I244*AS$202,0) + IF(AS$4>$E244,MIN(AS244,$I244-SUM($J244:AS244)))","v":0},{"$f":"IF(AT$4=$E244, $I244*AT$202,0) + IF(AT$4>$E244,MIN(AT244,$I244-SUM($J244:AT244)))","v":0},{"$f":"IF(AU$4=$E244, $I244*AU$202,0) + IF(AU$4>$E244,MIN(AU244,$I244-SUM($J244:AU244)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E244)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E245,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E245, $I245*J$202,0) + IF(J$4>$E245,MIN(J245,$I245-SUM($J245:J245)))","v":0},{"$f":"IF(K$4=$E245, $I245*K$202,0) + IF(K$4>$E245,MIN(K245,$I245-SUM($J245:K245)))","v":0},{"$f":"IF(L$4=$E245, $I245*L$202,0) + IF(L$4>$E245,MIN(L245,$I245-SUM($J245:L245)))","v":0},{"$f":"IF(M$4=$E245, $I245*M$202,0) + IF(M$4>$E245,MIN(M245,$I245-SUM($J245:M245)))","v":0},{"$f":"IF(N$4=$E245, $I245*N$202,0) + IF(N$4>$E245,MIN(N245,$I245-SUM($J245:N245)))","v":0},{"$f":"IF(O$4=$E245, $I245*O$202,0) + IF(O$4>$E245,MIN(O245,$I245-SUM($J245:O245)))","v":0},{"$f":"IF(P$4=$E245, $I245*P$202,0) + IF(P$4>$E245,MIN(P245,$I245-SUM($J245:P245)))","v":0},{"$f":"IF(Q$4=$E245, $I245*Q$202,0) + IF(Q$4>$E245,MIN(Q245,$I245-SUM($J245:Q245)))","v":0},{"$f":"IF(R$4=$E245, $I245*R$202,0) + IF(R$4>$E245,MIN(R245,$I245-SUM($J245:R245)))","v":0},{"$f":"IF(S$4=$E245, $I245*S$202,0) + IF(S$4>$E245,MIN(S245,$I245-SUM($J245:S245)))","v":0},{"$f":"IF(T$4=$E245, $I245*T$202,0) + IF(T$4>$E245,MIN(T245,$I245-SUM($J245:T245)))","v":0},{"$f":"IF(U$4=$E245, $I245*U$202,0) + IF(U$4>$E245,MIN(U245,$I245-SUM($J245:U245)))","v":0},{"$f":"IF(V$4=$E245, $I245*V$202,0) + IF(V$4>$E245,MIN(V245,$I245-SUM($J245:V245)))","v":0},{"$f":"IF(W$4=$E245, $I245*W$202,0) + IF(W$4>$E245,MIN(W245,$I245-SUM($J245:W245)))","v":0},{"$f":"IF(X$4=$E245, $I245*X$202,0) + IF(X$4>$E245,MIN(X245,$I245-SUM($J245:X245)))","v":0},{"$f":"IF(Y$4=$E245, $I245*Y$202,0) + IF(Y$4>$E245,MIN(Y245,$I245-SUM($J245:Y245)))","v":0},{"$f":"IF(Z$4=$E245, $I245*Z$202,0) + IF(Z$4>$E245,MIN(Z245,$I245-SUM($J245:Z245)))","v":0},{"$f":"IF(AA$4=$E245, $I245*AA$202,0) + IF(AA$4>$E245,MIN(AA245,$I245-SUM($J245:AA245)))","v":0},{"$f":"IF(AB$4=$E245, $I245*AB$202,0) + IF(AB$4>$E245,MIN(AB245,$I245-SUM($J245:AB245)))","v":0},{"$f":"IF(AC$4=$E245, $I245*AC$202,0) + IF(AC$4>$E245,MIN(AC245,$I245-SUM($J245:AC245)))","v":0},{"$f":"IF(AD$4=$E245, $I245*AD$202,0) + IF(AD$4>$E245,MIN(AD245,$I245-SUM($J245:AD245)))","v":0},{"$f":"IF(AE$4=$E245, $I245*AE$202,0) + IF(AE$4>$E245,MIN(AE245,$I245-SUM($J245:AE245)))","v":0},{"$f":"IF(AF$4=$E245, $I245*AF$202,0) + IF(AF$4>$E245,MIN(AF245,$I245-SUM($J245:AF245)))","v":0},{"$f":"IF(AG$4=$E245, $I245*AG$202,0) + IF(AG$4>$E245,MIN(AG245,$I245-SUM($J245:AG245)))","v":0},{"$f":"IF(AH$4=$E245, $I245*AH$202,0) + IF(AH$4>$E245,MIN(AH245,$I245-SUM($J245:AH245)))","v":0},{"$f":"IF(AI$4=$E245, $I245*AI$202,0) + IF(AI$4>$E245,MIN(AI245,$I245-SUM($J245:AI245)))","v":0},{"$f":"IF(AJ$4=$E245, $I245*AJ$202,0) + IF(AJ$4>$E245,MIN(AJ245,$I245-SUM($J245:AJ245)))","v":0},{"$f":"IF(AK$4=$E245, $I245*AK$202,0) + IF(AK$4>$E245,MIN(AK245,$I245-SUM($J245:AK245)))","v":0},{"$f":"IF(AL$4=$E245, $I245*AL$202,0) + IF(AL$4>$E245,MIN(AL245,$I245-SUM($J245:AL245)))","v":0},{"$f":"IF(AM$4=$E245, $I245*AM$202,0) + IF(AM$4>$E245,MIN(AM245,$I245-SUM($J245:AM245)))","v":0},{"$f":"IF(AN$4=$E245, $I245*AN$202,0) + IF(AN$4>$E245,MIN(AN245,$I245-SUM($J245:AN245)))","v":0},{"$f":"IF(AO$4=$E245, $I245*AO$202,0) + IF(AO$4>$E245,MIN(AO245,$I245-SUM($J245:AO245)))","v":0},{"$f":"IF(AP$4=$E245, $I245*AP$202,0) + IF(AP$4>$E245,MIN(AP245,$I245-SUM($J245:AP245)))","v":0},{"$f":"IF(AQ$4=$E245, $I245*AQ$202,0) + IF(AQ$4>$E245,MIN(AQ245,$I245-SUM($J245:AQ245)))","v":0},{"$f":"IF(AR$4=$E245, $I245*AR$202,0) + IF(AR$4>$E245,MIN(AR245,$I245-SUM($J245:AR245)))","v":0},{"$f":"IF(AS$4=$E245, $I245*AS$202,0) + IF(AS$4>$E245,MIN(AS245,$I245-SUM($J245:AS245)))","v":0},{"$f":"IF(AT$4=$E245, $I245*AT$202,0) + IF(AT$4>$E245,MIN(AT245,$I245-SUM($J245:AT245)))","v":0},{"$f":"IF(AU$4=$E245, $I245*AU$202,0) + IF(AU$4>$E245,MIN(AU245,$I245-SUM($J245:AU245)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E245)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E246,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E246, $I246*J$202,0) + IF(J$4>$E246,MIN(J246,$I246-SUM($J246:J246)))","v":0},{"$f":"IF(K$4=$E246, $I246*K$202,0) + IF(K$4>$E246,MIN(K246,$I246-SUM($J246:K246)))","v":0},{"$f":"IF(L$4=$E246, $I246*L$202,0) + IF(L$4>$E246,MIN(L246,$I246-SUM($J246:L246)))","v":0},{"$f":"IF(M$4=$E246, $I246*M$202,0) + IF(M$4>$E246,MIN(M246,$I246-SUM($J246:M246)))","v":0},{"$f":"IF(N$4=$E246, $I246*N$202,0) + IF(N$4>$E246,MIN(N246,$I246-SUM($J246:N246)))","v":0},{"$f":"IF(O$4=$E246, $I246*O$202,0) + IF(O$4>$E246,MIN(O246,$I246-SUM($J246:O246)))","v":0},{"$f":"IF(P$4=$E246, $I246*P$202,0) + IF(P$4>$E246,MIN(P246,$I246-SUM($J246:P246)))","v":0},{"$f":"IF(Q$4=$E246, $I246*Q$202,0) + IF(Q$4>$E246,MIN(Q246,$I246-SUM($J246:Q246)))","v":0},{"$f":"IF(R$4=$E246, $I246*R$202,0) + IF(R$4>$E246,MIN(R246,$I246-SUM($J246:R246)))","v":0},{"$f":"IF(S$4=$E246, $I246*S$202,0) + IF(S$4>$E246,MIN(S246,$I246-SUM($J246:S246)))","v":0},{"$f":"IF(T$4=$E246, $I246*T$202,0) + IF(T$4>$E246,MIN(T246,$I246-SUM($J246:T246)))","v":0},{"$f":"IF(U$4=$E246, $I246*U$202,0) + IF(U$4>$E246,MIN(U246,$I246-SUM($J246:U246)))","v":0},{"$f":"IF(V$4=$E246, $I246*V$202,0) + IF(V$4>$E246,MIN(V246,$I246-SUM($J246:V246)))","v":0},{"$f":"IF(W$4=$E246, $I246*W$202,0) + IF(W$4>$E246,MIN(W246,$I246-SUM($J246:W246)))","v":0},{"$f":"IF(X$4=$E246, $I246*X$202,0) + IF(X$4>$E246,MIN(X246,$I246-SUM($J246:X246)))","v":0},{"$f":"IF(Y$4=$E246, $I246*Y$202,0) + IF(Y$4>$E246,MIN(Y246,$I246-SUM($J246:Y246)))","v":0},{"$f":"IF(Z$4=$E246, $I246*Z$202,0) + IF(Z$4>$E246,MIN(Z246,$I246-SUM($J246:Z246)))","v":0},{"$f":"IF(AA$4=$E246, $I246*AA$202,0) + IF(AA$4>$E246,MIN(AA246,$I246-SUM($J246:AA246)))","v":0},{"$f":"IF(AB$4=$E246, $I246*AB$202,0) + IF(AB$4>$E246,MIN(AB246,$I246-SUM($J246:AB246)))","v":0},{"$f":"IF(AC$4=$E246, $I246*AC$202,0) + IF(AC$4>$E246,MIN(AC246,$I246-SUM($J246:AC246)))","v":0},{"$f":"IF(AD$4=$E246, $I246*AD$202,0) + IF(AD$4>$E246,MIN(AD246,$I246-SUM($J246:AD246)))","v":0},{"$f":"IF(AE$4=$E246, $I246*AE$202,0) + IF(AE$4>$E246,MIN(AE246,$I246-SUM($J246:AE246)))","v":0},{"$f":"IF(AF$4=$E246, $I246*AF$202,0) + IF(AF$4>$E246,MIN(AF246,$I246-SUM($J246:AF246)))","v":0},{"$f":"IF(AG$4=$E246, $I246*AG$202,0) + IF(AG$4>$E246,MIN(AG246,$I246-SUM($J246:AG246)))","v":0},{"$f":"IF(AH$4=$E246, $I246*AH$202,0) + IF(AH$4>$E246,MIN(AH246,$I246-SUM($J246:AH246)))","v":0},{"$f":"IF(AI$4=$E246, $I246*AI$202,0) + IF(AI$4>$E246,MIN(AI246,$I246-SUM($J246:AI246)))","v":0},{"$f":"IF(AJ$4=$E246, $I246*AJ$202,0) + IF(AJ$4>$E246,MIN(AJ246,$I246-SUM($J246:AJ246)))","v":0},{"$f":"IF(AK$4=$E246, $I246*AK$202,0) + IF(AK$4>$E246,MIN(AK246,$I246-SUM($J246:AK246)))","v":0},{"$f":"IF(AL$4=$E246, $I246*AL$202,0) + IF(AL$4>$E246,MIN(AL246,$I246-SUM($J246:AL246)))","v":0},{"$f":"IF(AM$4=$E246, $I246*AM$202,0) + IF(AM$4>$E246,MIN(AM246,$I246-SUM($J246:AM246)))","v":0},{"$f":"IF(AN$4=$E246, $I246*AN$202,0) + IF(AN$4>$E246,MIN(AN246,$I246-SUM($J246:AN246)))","v":0},{"$f":"IF(AO$4=$E246, $I246*AO$202,0) + IF(AO$4>$E246,MIN(AO246,$I246-SUM($J246:AO246)))","v":0},{"$f":"IF(AP$4=$E246, $I246*AP$202,0) + IF(AP$4>$E246,MIN(AP246,$I246-SUM($J246:AP246)))","v":0},{"$f":"IF(AQ$4=$E246, $I246*AQ$202,0) + IF(AQ$4>$E246,MIN(AQ246,$I246-SUM($J246:AQ246)))","v":0},{"$f":"IF(AR$4=$E246, $I246*AR$202,0) + IF(AR$4>$E246,MIN(AR246,$I246-SUM($J246:AR246)))","v":0},{"$f":"IF(AS$4=$E246, $I246*AS$202,0) + IF(AS$4>$E246,MIN(AS246,$I246-SUM($J246:AS246)))","v":0},{"$f":"IF(AT$4=$E246, $I246*AT$202,0) + IF(AT$4>$E246,MIN(AT246,$I246-SUM($J246:AT246)))","v":0},{"$f":"IF(AU$4=$E246, $I246*AU$202,0) + IF(AU$4>$E246,MIN(AU246,$I246-SUM($J246:AU246)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$209:E246)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E247,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E247, $I247*J$202,0) + IF(J$4>$E247,MIN(J247,$I247-SUM($J247:J247)))","v":0},{"$f":"IF(K$4=$E247, $I247*K$202,0) + IF(K$4>$E247,MIN(K247,$I247-SUM($J247:K247)))","v":0},{"$f":"IF(L$4=$E247, $I247*L$202,0) + IF(L$4>$E247,MIN(L247,$I247-SUM($J247:L247)))","v":0},{"$f":"IF(M$4=$E247, $I247*M$202,0) + IF(M$4>$E247,MIN(M247,$I247-SUM($J247:M247)))","v":0},{"$f":"IF(N$4=$E247, $I247*N$202,0) + IF(N$4>$E247,MIN(N247,$I247-SUM($J247:N247)))","v":0},{"$f":"IF(O$4=$E247, $I247*O$202,0) + IF(O$4>$E247,MIN(O247,$I247-SUM($J247:O247)))","v":0},{"$f":"IF(P$4=$E247, $I247*P$202,0) + IF(P$4>$E247,MIN(P247,$I247-SUM($J247:P247)))","v":0},{"$f":"IF(Q$4=$E247, $I247*Q$202,0) + IF(Q$4>$E247,MIN(Q247,$I247-SUM($J247:Q247)))","v":0},{"$f":"IF(R$4=$E247, $I247*R$202,0) + IF(R$4>$E247,MIN(R247,$I247-SUM($J247:R247)))","v":0},{"$f":"IF(S$4=$E247, $I247*S$202,0) + IF(S$4>$E247,MIN(S247,$I247-SUM($J247:S247)))","v":0},{"$f":"IF(T$4=$E247, $I247*T$202,0) + IF(T$4>$E247,MIN(T247,$I247-SUM($J247:T247)))","v":0},{"$f":"IF(U$4=$E247, $I247*U$202,0) + IF(U$4>$E247,MIN(U247,$I247-SUM($J247:U247)))","v":0},{"$f":"IF(V$4=$E247, $I247*V$202,0) + IF(V$4>$E247,MIN(V247,$I247-SUM($J247:V247)))","v":0},{"$f":"IF(W$4=$E247, $I247*W$202,0) + IF(W$4>$E247,MIN(W247,$I247-SUM($J247:W247)))","v":0},{"$f":"IF(X$4=$E247, $I247*X$202,0) + IF(X$4>$E247,MIN(X247,$I247-SUM($J247:X247)))","v":0},{"$f":"IF(Y$4=$E247, $I247*Y$202,0) + IF(Y$4>$E247,MIN(Y247,$I247-SUM($J247:Y247)))","v":0},{"$f":"IF(Z$4=$E247, $I247*Z$202,0) + IF(Z$4>$E247,MIN(Z247,$I247-SUM($J247:Z247)))","v":0},{"$f":"IF(AA$4=$E247, $I247*AA$202,0) + IF(AA$4>$E247,MIN(AA247,$I247-SUM($J247:AA247)))","v":0},{"$f":"IF(AB$4=$E247, $I247*AB$202,0) + IF(AB$4>$E247,MIN(AB247,$I247-SUM($J247:AB247)))","v":0},{"$f":"IF(AC$4=$E247, $I247*AC$202,0) + IF(AC$4>$E247,MIN(AC247,$I247-SUM($J247:AC247)))","v":0},{"$f":"IF(AD$4=$E247, $I247*AD$202,0) + IF(AD$4>$E247,MIN(AD247,$I247-SUM($J247:AD247)))","v":0},{"$f":"IF(AE$4=$E247, $I247*AE$202,0) + IF(AE$4>$E247,MIN(AE247,$I247-SUM($J247:AE247)))","v":0},{"$f":"IF(AF$4=$E247, $I247*AF$202,0) + IF(AF$4>$E247,MIN(AF247,$I247-SUM($J247:AF247)))","v":0},{"$f":"IF(AG$4=$E247, $I247*AG$202,0) + IF(AG$4>$E247,MIN(AG247,$I247-SUM($J247:AG247)))","v":0},{"$f":"IF(AH$4=$E247, $I247*AH$202,0) + IF(AH$4>$E247,MIN(AH247,$I247-SUM($J247:AH247)))","v":0},{"$f":"IF(AI$4=$E247, $I247*AI$202,0) + IF(AI$4>$E247,MIN(AI247,$I247-SUM($J247:AI247)))","v":0},{"$f":"IF(AJ$4=$E247, $I247*AJ$202,0) + IF(AJ$4>$E247,MIN(AJ247,$I247-SUM($J247:AJ247)))","v":0},{"$f":"IF(AK$4=$E247, $I247*AK$202,0) + IF(AK$4>$E247,MIN(AK247,$I247-SUM($J247:AK247)))","v":0},{"$f":"IF(AL$4=$E247, $I247*AL$202,0) + IF(AL$4>$E247,MIN(AL247,$I247-SUM($J247:AL247)))","v":0},{"$f":"IF(AM$4=$E247, $I247*AM$202,0) + IF(AM$4>$E247,MIN(AM247,$I247-SUM($J247:AM247)))","v":0},{"$f":"IF(AN$4=$E247, $I247*AN$202,0) + IF(AN$4>$E247,MIN(AN247,$I247-SUM($J247:AN247)))","v":0},{"$f":"IF(AO$4=$E247, $I247*AO$202,0) + IF(AO$4>$E247,MIN(AO247,$I247-SUM($J247:AO247)))","v":0},{"$f":"IF(AP$4=$E247, $I247*AP$202,0) + IF(AP$4>$E247,MIN(AP247,$I247-SUM($J247:AP247)))","v":0},{"$f":"IF(AQ$4=$E247, $I247*AQ$202,0) + IF(AQ$4>$E247,MIN(AQ247,$I247-SUM($J247:AQ247)))","v":0},{"$f":"IF(AR$4=$E247, $I247*AR$202,0) + IF(AR$4>$E247,MIN(AR247,$I247-SUM($J247:AR247)))","v":0},{"$f":"IF(AS$4=$E247, $I247*AS$202,0) + IF(AS$4>$E247,MIN(AS247,$I247-SUM($J247:AS247)))","v":0},{"$f":"IF(AT$4=$E247, $I247*AT$202,0) + IF(AT$4>$E247,MIN(AT247,$I247-SUM($J247:AT247)))","v":0},{"$f":"IF(AU$4=$E247, $I247*AU$202,0) + IF(AU$4>$E247,MIN(AU247,$I247-SUM($J247:AU247)))","v":0}]
[]
[]
[null,"RIIO-2 depreciation schedules"]
[]
[null,null,null,null,"Post-vesting asset life (RIIO-2) (single input)",null,"years",null,{"$f":"InputSummary!I234","v":45}]
[null,null,null,null,"Annual SL depreciation factor (single input)",null,"%",null,null,null,{"$f":"K18 * (1 / $I252)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Depreciation values applied (RIIO-2)",null,"£m 20/21 prices",null,null,null,{"$f":"K261","v":0},{"$f":"L261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2802969029124096,11.078606410629192,17.328219956655602,23.512590995915744]
[]
[null,null,"SL depreciation (RIIO-2)"]
[]
[null,null,null,null,"Applicable SL depreciation profile",null,"%",null,null,null,{"$f":"K253","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,{"$f":"SUM(K263:K300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2802969029124096,11.078606410629192,17.328219956655602,23.512590995915744]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E262)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E263,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E263, $I263*J$259,0) + IF(J$4>$E263,MIN(J263,$I263-SUM($J263:J263)))","v":0},{"$f":"IF(K$4=$E263, $I263*K$259,0) + IF(K$4>$E263,MIN(K263,$I263-SUM($J263:K263)))","v":0},{"$f":"IF(L$4=$E263, $I263*L$259,0) + IF(L$4>$E263,MIN(L263,$I263-SUM($J263:L263)))","v":0},{"$f":"IF(M$4=$E263, $I263*M$259,0) + IF(M$4>$E263,MIN(M263,$I263-SUM($J263:M263)))","v":0},{"$f":"IF(N$4=$E263, $I263*N$259,0) + IF(N$4>$E263,MIN(N263,$I263-SUM($J263:N263)))","v":0},{"$f":"IF(O$4=$E263, $I263*O$259,0) + IF(O$4>$E263,MIN(O263,$I263-SUM($J263:O263)))","v":0},{"$f":"IF(P$4=$E263, $I263*P$259,0) + IF(P$4>$E263,MIN(P263,$I263-SUM($J263:P263)))","v":0},{"$f":"IF(Q$4=$E263, $I263*Q$259,0) + IF(Q$4>$E263,MIN(Q263,$I263-SUM($J263:Q263)))","v":0},{"$f":"IF(R$4=$E263, $I263*R$259,0) + IF(R$4>$E263,MIN(R263,$I263-SUM($J263:R263)))","v":0},{"$f":"IF(S$4=$E263, $I263*S$259,0) + IF(S$4>$E263,MIN(S263,$I263-SUM($J263:S263)))","v":0},{"$f":"IF(T$4=$E263, $I263*T$259,0) + IF(T$4>$E263,MIN(T263,$I263-SUM($J263:T263)))","v":0},{"$f":"IF(U$4=$E263, $I263*U$259,0) + IF(U$4>$E263,MIN(U263,$I263-SUM($J263:U263)))","v":0},{"$f":"IF(V$4=$E263, $I263*V$259,0) + IF(V$4>$E263,MIN(V263,$I263-SUM($J263:V263)))","v":0},{"$f":"IF(W$4=$E263, $I263*W$259,0) + IF(W$4>$E263,MIN(W263,$I263-SUM($J263:W263)))","v":0},{"$f":"IF(X$4=$E263, $I263*X$259,0) + IF(X$4>$E263,MIN(X263,$I263-SUM($J263:X263)))","v":0},{"$f":"IF(Y$4=$E263, $I263*Y$259,0) + IF(Y$4>$E263,MIN(Y263,$I263-SUM($J263:Y263)))","v":0},{"$f":"IF(Z$4=$E263, $I263*Z$259,0) + IF(Z$4>$E263,MIN(Z263,$I263-SUM($J263:Z263)))","v":0},{"$f":"IF(AA$4=$E263, $I263*AA$259,0) + IF(AA$4>$E263,MIN(AA263,$I263-SUM($J263:AA263)))","v":0},{"$f":"IF(AB$4=$E263, $I263*AB$259,0) + IF(AB$4>$E263,MIN(AB263,$I263-SUM($J263:AB263)))","v":0},{"$f":"IF(AC$4=$E263, $I263*AC$259,0) + IF(AC$4>$E263,MIN(AC263,$I263-SUM($J263:AC263)))","v":0},{"$f":"IF(AD$4=$E263, $I263*AD$259,0) + IF(AD$4>$E263,MIN(AD263,$I263-SUM($J263:AD263)))","v":0},{"$f":"IF(AE$4=$E263, $I263*AE$259,0) + IF(AE$4>$E263,MIN(AE263,$I263-SUM($J263:AE263)))","v":0},{"$f":"IF(AF$4=$E263, $I263*AF$259,0) + IF(AF$4>$E263,MIN(AF263,$I263-SUM($J263:AF263)))","v":0},{"$f":"IF(AG$4=$E263, $I263*AG$259,0) + IF(AG$4>$E263,MIN(AG263,$I263-SUM($J263:AG263)))","v":0},{"$f":"IF(AH$4=$E263, $I263*AH$259,0) + IF(AH$4>$E263,MIN(AH263,$I263-SUM($J263:AH263)))","v":0},{"$f":"IF(AI$4=$E263, $I263*AI$259,0) + IF(AI$4>$E263,MIN(AI263,$I263-SUM($J263:AI263)))","v":0},{"$f":"IF(AJ$4=$E263, $I263*AJ$259,0) + IF(AJ$4>$E263,MIN(AJ263,$I263-SUM($J263:AJ263)))","v":0},{"$f":"IF(AK$4=$E263, $I263*AK$259,0) + IF(AK$4>$E263,MIN(AK263,$I263-SUM($J263:AK263)))","v":0},{"$f":"IF(AL$4=$E263, $I263*AL$259,0) + IF(AL$4>$E263,MIN(AL263,$I263-SUM($J263:AL263)))","v":0},{"$f":"IF(AM$4=$E263, $I263*AM$259,0) + IF(AM$4>$E263,MIN(AM263,$I263-SUM($J263:AM263)))","v":0},{"$f":"IF(AN$4=$E263, $I263*AN$259,0) + IF(AN$4>$E263,MIN(AN263,$I263-SUM($J263:AN263)))","v":0},{"$f":"IF(AO$4=$E263, $I263*AO$259,0) + IF(AO$4>$E263,MIN(AO263,$I263-SUM($J263:AO263)))","v":0},{"$f":"IF(AP$4=$E263, $I263*AP$259,0) + IF(AP$4>$E263,MIN(AP263,$I263-SUM($J263:AP263)))","v":0},{"$f":"IF(AQ$4=$E263, $I263*AQ$259,0) + IF(AQ$4>$E263,MIN(AQ263,$I263-SUM($J263:AQ263)))","v":0},{"$f":"IF(AR$4=$E263, $I263*AR$259,0) + IF(AR$4>$E263,MIN(AR263,$I263-SUM($J263:AR263)))","v":0},{"$f":"IF(AS$4=$E263, $I263*AS$259,0) + IF(AS$4>$E263,MIN(AS263,$I263-SUM($J263:AS263)))","v":0},{"$f":"IF(AT$4=$E263, $I263*AT$259,0) + IF(AT$4>$E263,MIN(AT263,$I263-SUM($J263:AT263)))","v":0},{"$f":"IF(AU$4=$E263, $I263*AU$259,0) + IF(AU$4>$E263,MIN(AU263,$I263-SUM($J263:AU263)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E263)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E264,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E264, $I264*J$259,0) + IF(J$4>$E264,MIN(J264,$I264-SUM($J264:J264)))","v":0},{"$f":"IF(K$4=$E264, $I264*K$259,0) + IF(K$4>$E264,MIN(K264,$I264-SUM($J264:K264)))","v":0},{"$f":"IF(L$4=$E264, $I264*L$259,0) + IF(L$4>$E264,MIN(L264,$I264-SUM($J264:L264)))","v":0},{"$f":"IF(M$4=$E264, $I264*M$259,0) + IF(M$4>$E264,MIN(M264,$I264-SUM($J264:M264)))","v":0},{"$f":"IF(N$4=$E264, $I264*N$259,0) + IF(N$4>$E264,MIN(N264,$I264-SUM($J264:N264)))","v":0},{"$f":"IF(O$4=$E264, $I264*O$259,0) + IF(O$4>$E264,MIN(O264,$I264-SUM($J264:O264)))","v":0},{"$f":"IF(P$4=$E264, $I264*P$259,0) + IF(P$4>$E264,MIN(P264,$I264-SUM($J264:P264)))","v":0},{"$f":"IF(Q$4=$E264, $I264*Q$259,0) + IF(Q$4>$E264,MIN(Q264,$I264-SUM($J264:Q264)))","v":0},{"$f":"IF(R$4=$E264, $I264*R$259,0) + IF(R$4>$E264,MIN(R264,$I264-SUM($J264:R264)))","v":0},{"$f":"IF(S$4=$E264, $I264*S$259,0) + IF(S$4>$E264,MIN(S264,$I264-SUM($J264:S264)))","v":0},{"$f":"IF(T$4=$E264, $I264*T$259,0) + IF(T$4>$E264,MIN(T264,$I264-SUM($J264:T264)))","v":0},{"$f":"IF(U$4=$E264, $I264*U$259,0) + IF(U$4>$E264,MIN(U264,$I264-SUM($J264:U264)))","v":0},{"$f":"IF(V$4=$E264, $I264*V$259,0) + IF(V$4>$E264,MIN(V264,$I264-SUM($J264:V264)))","v":0},{"$f":"IF(W$4=$E264, $I264*W$259,0) + IF(W$4>$E264,MIN(W264,$I264-SUM($J264:W264)))","v":0},{"$f":"IF(X$4=$E264, $I264*X$259,0) + IF(X$4>$E264,MIN(X264,$I264-SUM($J264:X264)))","v":0},{"$f":"IF(Y$4=$E264, $I264*Y$259,0) + IF(Y$4>$E264,MIN(Y264,$I264-SUM($J264:Y264)))","v":0},{"$f":"IF(Z$4=$E264, $I264*Z$259,0) + IF(Z$4>$E264,MIN(Z264,$I264-SUM($J264:Z264)))","v":0},{"$f":"IF(AA$4=$E264, $I264*AA$259,0) + IF(AA$4>$E264,MIN(AA264,$I264-SUM($J264:AA264)))","v":0},{"$f":"IF(AB$4=$E264, $I264*AB$259,0) + IF(AB$4>$E264,MIN(AB264,$I264-SUM($J264:AB264)))","v":0},{"$f":"IF(AC$4=$E264, $I264*AC$259,0) + IF(AC$4>$E264,MIN(AC264,$I264-SUM($J264:AC264)))","v":0},{"$f":"IF(AD$4=$E264, $I264*AD$259,0) + IF(AD$4>$E264,MIN(AD264,$I264-SUM($J264:AD264)))","v":0},{"$f":"IF(AE$4=$E264, $I264*AE$259,0) + IF(AE$4>$E264,MIN(AE264,$I264-SUM($J264:AE264)))","v":0},{"$f":"IF(AF$4=$E264, $I264*AF$259,0) + IF(AF$4>$E264,MIN(AF264,$I264-SUM($J264:AF264)))","v":0},{"$f":"IF(AG$4=$E264, $I264*AG$259,0) + IF(AG$4>$E264,MIN(AG264,$I264-SUM($J264:AG264)))","v":0},{"$f":"IF(AH$4=$E264, $I264*AH$259,0) + IF(AH$4>$E264,MIN(AH264,$I264-SUM($J264:AH264)))","v":0},{"$f":"IF(AI$4=$E264, $I264*AI$259,0) + IF(AI$4>$E264,MIN(AI264,$I264-SUM($J264:AI264)))","v":0},{"$f":"IF(AJ$4=$E264, $I264*AJ$259,0) + IF(AJ$4>$E264,MIN(AJ264,$I264-SUM($J264:AJ264)))","v":0},{"$f":"IF(AK$4=$E264, $I264*AK$259,0) + IF(AK$4>$E264,MIN(AK264,$I264-SUM($J264:AK264)))","v":0},{"$f":"IF(AL$4=$E264, $I264*AL$259,0) + IF(AL$4>$E264,MIN(AL264,$I264-SUM($J264:AL264)))","v":0},{"$f":"IF(AM$4=$E264, $I264*AM$259,0) + IF(AM$4>$E264,MIN(AM264,$I264-SUM($J264:AM264)))","v":0},{"$f":"IF(AN$4=$E264, $I264*AN$259,0) + IF(AN$4>$E264,MIN(AN264,$I264-SUM($J264:AN264)))","v":0},{"$f":"IF(AO$4=$E264, $I264*AO$259,0) + IF(AO$4>$E264,MIN(AO264,$I264-SUM($J264:AO264)))","v":0},{"$f":"IF(AP$4=$E264, $I264*AP$259,0) + IF(AP$4>$E264,MIN(AP264,$I264-SUM($J264:AP264)))","v":0},{"$f":"IF(AQ$4=$E264, $I264*AQ$259,0) + IF(AQ$4>$E264,MIN(AQ264,$I264-SUM($J264:AQ264)))","v":0},{"$f":"IF(AR$4=$E264, $I264*AR$259,0) + IF(AR$4>$E264,MIN(AR264,$I264-SUM($J264:AR264)))","v":0},{"$f":"IF(AS$4=$E264, $I264*AS$259,0) + IF(AS$4>$E264,MIN(AS264,$I264-SUM($J264:AS264)))","v":0},{"$f":"IF(AT$4=$E264, $I264*AT$259,0) + IF(AT$4>$E264,MIN(AT264,$I264-SUM($J264:AT264)))","v":0},{"$f":"IF(AU$4=$E264, $I264*AU$259,0) + IF(AU$4>$E264,MIN(AU264,$I264-SUM($J264:AU264)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E264)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E265,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E265, $I265*J$259,0) + IF(J$4>$E265,MIN(J265,$I265-SUM($J265:J265)))","v":0},{"$f":"IF(K$4=$E265, $I265*K$259,0) + IF(K$4>$E265,MIN(K265,$I265-SUM($J265:K265)))","v":0},{"$f":"IF(L$4=$E265, $I265*L$259,0) + IF(L$4>$E265,MIN(L265,$I265-SUM($J265:L265)))","v":0},{"$f":"IF(M$4=$E265, $I265*M$259,0) + IF(M$4>$E265,MIN(M265,$I265-SUM($J265:M265)))","v":0},{"$f":"IF(N$4=$E265, $I265*N$259,0) + IF(N$4>$E265,MIN(N265,$I265-SUM($J265:N265)))","v":0},{"$f":"IF(O$4=$E265, $I265*O$259,0) + IF(O$4>$E265,MIN(O265,$I265-SUM($J265:O265)))","v":0},{"$f":"IF(P$4=$E265, $I265*P$259,0) + IF(P$4>$E265,MIN(P265,$I265-SUM($J265:P265)))","v":0},{"$f":"IF(Q$4=$E265, $I265*Q$259,0) + IF(Q$4>$E265,MIN(Q265,$I265-SUM($J265:Q265)))","v":0},{"$f":"IF(R$4=$E265, $I265*R$259,0) + IF(R$4>$E265,MIN(R265,$I265-SUM($J265:R265)))","v":0},{"$f":"IF(S$4=$E265, $I265*S$259,0) + IF(S$4>$E265,MIN(S265,$I265-SUM($J265:S265)))","v":0},{"$f":"IF(T$4=$E265, $I265*T$259,0) + IF(T$4>$E265,MIN(T265,$I265-SUM($J265:T265)))","v":0},{"$f":"IF(U$4=$E265, $I265*U$259,0) + IF(U$4>$E265,MIN(U265,$I265-SUM($J265:U265)))","v":0},{"$f":"IF(V$4=$E265, $I265*V$259,0) + IF(V$4>$E265,MIN(V265,$I265-SUM($J265:V265)))","v":0},{"$f":"IF(W$4=$E265, $I265*W$259,0) + IF(W$4>$E265,MIN(W265,$I265-SUM($J265:W265)))","v":0},{"$f":"IF(X$4=$E265, $I265*X$259,0) + IF(X$4>$E265,MIN(X265,$I265-SUM($J265:X265)))","v":0},{"$f":"IF(Y$4=$E265, $I265*Y$259,0) + IF(Y$4>$E265,MIN(Y265,$I265-SUM($J265:Y265)))","v":0},{"$f":"IF(Z$4=$E265, $I265*Z$259,0) + IF(Z$4>$E265,MIN(Z265,$I265-SUM($J265:Z265)))","v":0},{"$f":"IF(AA$4=$E265, $I265*AA$259,0) + IF(AA$4>$E265,MIN(AA265,$I265-SUM($J265:AA265)))","v":0},{"$f":"IF(AB$4=$E265, $I265*AB$259,0) + IF(AB$4>$E265,MIN(AB265,$I265-SUM($J265:AB265)))","v":0},{"$f":"IF(AC$4=$E265, $I265*AC$259,0) + IF(AC$4>$E265,MIN(AC265,$I265-SUM($J265:AC265)))","v":0},{"$f":"IF(AD$4=$E265, $I265*AD$259,0) + IF(AD$4>$E265,MIN(AD265,$I265-SUM($J265:AD265)))","v":0},{"$f":"IF(AE$4=$E265, $I265*AE$259,0) + IF(AE$4>$E265,MIN(AE265,$I265-SUM($J265:AE265)))","v":0},{"$f":"IF(AF$4=$E265, $I265*AF$259,0) + IF(AF$4>$E265,MIN(AF265,$I265-SUM($J265:AF265)))","v":0},{"$f":"IF(AG$4=$E265, $I265*AG$259,0) + IF(AG$4>$E265,MIN(AG265,$I265-SUM($J265:AG265)))","v":0},{"$f":"IF(AH$4=$E265, $I265*AH$259,0) + IF(AH$4>$E265,MIN(AH265,$I265-SUM($J265:AH265)))","v":0},{"$f":"IF(AI$4=$E265, $I265*AI$259,0) + IF(AI$4>$E265,MIN(AI265,$I265-SUM($J265:AI265)))","v":0},{"$f":"IF(AJ$4=$E265, $I265*AJ$259,0) + IF(AJ$4>$E265,MIN(AJ265,$I265-SUM($J265:AJ265)))","v":0},{"$f":"IF(AK$4=$E265, $I265*AK$259,0) + IF(AK$4>$E265,MIN(AK265,$I265-SUM($J265:AK265)))","v":0},{"$f":"IF(AL$4=$E265, $I265*AL$259,0) + IF(AL$4>$E265,MIN(AL265,$I265-SUM($J265:AL265)))","v":0},{"$f":"IF(AM$4=$E265, $I265*AM$259,0) + IF(AM$4>$E265,MIN(AM265,$I265-SUM($J265:AM265)))","v":0},{"$f":"IF(AN$4=$E265, $I265*AN$259,0) + IF(AN$4>$E265,MIN(AN265,$I265-SUM($J265:AN265)))","v":0},{"$f":"IF(AO$4=$E265, $I265*AO$259,0) + IF(AO$4>$E265,MIN(AO265,$I265-SUM($J265:AO265)))","v":0},{"$f":"IF(AP$4=$E265, $I265*AP$259,0) + IF(AP$4>$E265,MIN(AP265,$I265-SUM($J265:AP265)))","v":0},{"$f":"IF(AQ$4=$E265, $I265*AQ$259,0) + IF(AQ$4>$E265,MIN(AQ265,$I265-SUM($J265:AQ265)))","v":0},{"$f":"IF(AR$4=$E265, $I265*AR$259,0) + IF(AR$4>$E265,MIN(AR265,$I265-SUM($J265:AR265)))","v":0},{"$f":"IF(AS$4=$E265, $I265*AS$259,0) + IF(AS$4>$E265,MIN(AS265,$I265-SUM($J265:AS265)))","v":0},{"$f":"IF(AT$4=$E265, $I265*AT$259,0) + IF(AT$4>$E265,MIN(AT265,$I265-SUM($J265:AT265)))","v":0},{"$f":"IF(AU$4=$E265, $I265*AU$259,0) + IF(AU$4>$E265,MIN(AU265,$I265-SUM($J265:AU265)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E265)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E266,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E266, $I266*J$259,0) + IF(J$4>$E266,MIN(J266,$I266-SUM($J266:J266)))","v":0},{"$f":"IF(K$4=$E266, $I266*K$259,0) + IF(K$4>$E266,MIN(K266,$I266-SUM($J266:K266)))","v":0},{"$f":"IF(L$4=$E266, $I266*L$259,0) + IF(L$4>$E266,MIN(L266,$I266-SUM($J266:L266)))","v":0},{"$f":"IF(M$4=$E266, $I266*M$259,0) + IF(M$4>$E266,MIN(M266,$I266-SUM($J266:M266)))","v":0},{"$f":"IF(N$4=$E266, $I266*N$259,0) + IF(N$4>$E266,MIN(N266,$I266-SUM($J266:N266)))","v":0},{"$f":"IF(O$4=$E266, $I266*O$259,0) + IF(O$4>$E266,MIN(O266,$I266-SUM($J266:O266)))","v":0},{"$f":"IF(P$4=$E266, $I266*P$259,0) + IF(P$4>$E266,MIN(P266,$I266-SUM($J266:P266)))","v":0},{"$f":"IF(Q$4=$E266, $I266*Q$259,0) + IF(Q$4>$E266,MIN(Q266,$I266-SUM($J266:Q266)))","v":0},{"$f":"IF(R$4=$E266, $I266*R$259,0) + IF(R$4>$E266,MIN(R266,$I266-SUM($J266:R266)))","v":0},{"$f":"IF(S$4=$E266, $I266*S$259,0) + IF(S$4>$E266,MIN(S266,$I266-SUM($J266:S266)))","v":0},{"$f":"IF(T$4=$E266, $I266*T$259,0) + IF(T$4>$E266,MIN(T266,$I266-SUM($J266:T266)))","v":0},{"$f":"IF(U$4=$E266, $I266*U$259,0) + IF(U$4>$E266,MIN(U266,$I266-SUM($J266:U266)))","v":0},{"$f":"IF(V$4=$E266, $I266*V$259,0) + IF(V$4>$E266,MIN(V266,$I266-SUM($J266:V266)))","v":0},{"$f":"IF(W$4=$E266, $I266*W$259,0) + IF(W$4>$E266,MIN(W266,$I266-SUM($J266:W266)))","v":0},{"$f":"IF(X$4=$E266, $I266*X$259,0) + IF(X$4>$E266,MIN(X266,$I266-SUM($J266:X266)))","v":0},{"$f":"IF(Y$4=$E266, $I266*Y$259,0) + IF(Y$4>$E266,MIN(Y266,$I266-SUM($J266:Y266)))","v":0},{"$f":"IF(Z$4=$E266, $I266*Z$259,0) + IF(Z$4>$E266,MIN(Z266,$I266-SUM($J266:Z266)))","v":0},{"$f":"IF(AA$4=$E266, $I266*AA$259,0) + IF(AA$4>$E266,MIN(AA266,$I266-SUM($J266:AA266)))","v":0},{"$f":"IF(AB$4=$E266, $I266*AB$259,0) + IF(AB$4>$E266,MIN(AB266,$I266-SUM($J266:AB266)))","v":0},{"$f":"IF(AC$4=$E266, $I266*AC$259,0) + IF(AC$4>$E266,MIN(AC266,$I266-SUM($J266:AC266)))","v":0},{"$f":"IF(AD$4=$E266, $I266*AD$259,0) + IF(AD$4>$E266,MIN(AD266,$I266-SUM($J266:AD266)))","v":0},{"$f":"IF(AE$4=$E266, $I266*AE$259,0) + IF(AE$4>$E266,MIN(AE266,$I266-SUM($J266:AE266)))","v":0},{"$f":"IF(AF$4=$E266, $I266*AF$259,0) + IF(AF$4>$E266,MIN(AF266,$I266-SUM($J266:AF266)))","v":0},{"$f":"IF(AG$4=$E266, $I266*AG$259,0) + IF(AG$4>$E266,MIN(AG266,$I266-SUM($J266:AG266)))","v":0},{"$f":"IF(AH$4=$E266, $I266*AH$259,0) + IF(AH$4>$E266,MIN(AH266,$I266-SUM($J266:AH266)))","v":0},{"$f":"IF(AI$4=$E266, $I266*AI$259,0) + IF(AI$4>$E266,MIN(AI266,$I266-SUM($J266:AI266)))","v":0},{"$f":"IF(AJ$4=$E266, $I266*AJ$259,0) + IF(AJ$4>$E266,MIN(AJ266,$I266-SUM($J266:AJ266)))","v":0},{"$f":"IF(AK$4=$E266, $I266*AK$259,0) + IF(AK$4>$E266,MIN(AK266,$I266-SUM($J266:AK266)))","v":0},{"$f":"IF(AL$4=$E266, $I266*AL$259,0) + IF(AL$4>$E266,MIN(AL266,$I266-SUM($J266:AL266)))","v":0},{"$f":"IF(AM$4=$E266, $I266*AM$259,0) + IF(AM$4>$E266,MIN(AM266,$I266-SUM($J266:AM266)))","v":0},{"$f":"IF(AN$4=$E266, $I266*AN$259,0) + IF(AN$4>$E266,MIN(AN266,$I266-SUM($J266:AN266)))","v":0},{"$f":"IF(AO$4=$E266, $I266*AO$259,0) + IF(AO$4>$E266,MIN(AO266,$I266-SUM($J266:AO266)))","v":0},{"$f":"IF(AP$4=$E266, $I266*AP$259,0) + IF(AP$4>$E266,MIN(AP266,$I266-SUM($J266:AP266)))","v":0},{"$f":"IF(AQ$4=$E266, $I266*AQ$259,0) + IF(AQ$4>$E266,MIN(AQ266,$I266-SUM($J266:AQ266)))","v":0},{"$f":"IF(AR$4=$E266, $I266*AR$259,0) + IF(AR$4>$E266,MIN(AR266,$I266-SUM($J266:AR266)))","v":0},{"$f":"IF(AS$4=$E266, $I266*AS$259,0) + IF(AS$4>$E266,MIN(AS266,$I266-SUM($J266:AS266)))","v":0},{"$f":"IF(AT$4=$E266, $I266*AT$259,0) + IF(AT$4>$E266,MIN(AT266,$I266-SUM($J266:AT266)))","v":0},{"$f":"IF(AU$4=$E266, $I266*AU$259,0) + IF(AU$4>$E266,MIN(AU266,$I266-SUM($J266:AU266)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E266)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E267,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E267, $I267*J$259,0) + IF(J$4>$E267,MIN(J267,$I267-SUM($J267:J267)))","v":0},{"$f":"IF(K$4=$E267, $I267*K$259,0) + IF(K$4>$E267,MIN(K267,$I267-SUM($J267:K267)))","v":0},{"$f":"IF(L$4=$E267, $I267*L$259,0) + IF(L$4>$E267,MIN(L267,$I267-SUM($J267:L267)))","v":0},{"$f":"IF(M$4=$E267, $I267*M$259,0) + IF(M$4>$E267,MIN(M267,$I267-SUM($J267:M267)))","v":0},{"$f":"IF(N$4=$E267, $I267*N$259,0) + IF(N$4>$E267,MIN(N267,$I267-SUM($J267:N267)))","v":0},{"$f":"IF(O$4=$E267, $I267*O$259,0) + IF(O$4>$E267,MIN(O267,$I267-SUM($J267:O267)))","v":0},{"$f":"IF(P$4=$E267, $I267*P$259,0) + IF(P$4>$E267,MIN(P267,$I267-SUM($J267:P267)))","v":0},{"$f":"IF(Q$4=$E267, $I267*Q$259,0) + IF(Q$4>$E267,MIN(Q267,$I267-SUM($J267:Q267)))","v":0},{"$f":"IF(R$4=$E267, $I267*R$259,0) + IF(R$4>$E267,MIN(R267,$I267-SUM($J267:R267)))","v":0},{"$f":"IF(S$4=$E267, $I267*S$259,0) + IF(S$4>$E267,MIN(S267,$I267-SUM($J267:S267)))","v":0},{"$f":"IF(T$4=$E267, $I267*T$259,0) + IF(T$4>$E267,MIN(T267,$I267-SUM($J267:T267)))","v":0},{"$f":"IF(U$4=$E267, $I267*U$259,0) + IF(U$4>$E267,MIN(U267,$I267-SUM($J267:U267)))","v":0},{"$f":"IF(V$4=$E267, $I267*V$259,0) + IF(V$4>$E267,MIN(V267,$I267-SUM($J267:V267)))","v":0},{"$f":"IF(W$4=$E267, $I267*W$259,0) + IF(W$4>$E267,MIN(W267,$I267-SUM($J267:W267)))","v":0},{"$f":"IF(X$4=$E267, $I267*X$259,0) + IF(X$4>$E267,MIN(X267,$I267-SUM($J267:X267)))","v":0},{"$f":"IF(Y$4=$E267, $I267*Y$259,0) + IF(Y$4>$E267,MIN(Y267,$I267-SUM($J267:Y267)))","v":0},{"$f":"IF(Z$4=$E267, $I267*Z$259,0) + IF(Z$4>$E267,MIN(Z267,$I267-SUM($J267:Z267)))","v":0},{"$f":"IF(AA$4=$E267, $I267*AA$259,0) + IF(AA$4>$E267,MIN(AA267,$I267-SUM($J267:AA267)))","v":0},{"$f":"IF(AB$4=$E267, $I267*AB$259,0) + IF(AB$4>$E267,MIN(AB267,$I267-SUM($J267:AB267)))","v":0},{"$f":"IF(AC$4=$E267, $I267*AC$259,0) + IF(AC$4>$E267,MIN(AC267,$I267-SUM($J267:AC267)))","v":0},{"$f":"IF(AD$4=$E267, $I267*AD$259,0) + IF(AD$4>$E267,MIN(AD267,$I267-SUM($J267:AD267)))","v":0},{"$f":"IF(AE$4=$E267, $I267*AE$259,0) + IF(AE$4>$E267,MIN(AE267,$I267-SUM($J267:AE267)))","v":0},{"$f":"IF(AF$4=$E267, $I267*AF$259,0) + IF(AF$4>$E267,MIN(AF267,$I267-SUM($J267:AF267)))","v":0},{"$f":"IF(AG$4=$E267, $I267*AG$259,0) + IF(AG$4>$E267,MIN(AG267,$I267-SUM($J267:AG267)))","v":0},{"$f":"IF(AH$4=$E267, $I267*AH$259,0) + IF(AH$4>$E267,MIN(AH267,$I267-SUM($J267:AH267)))","v":0},{"$f":"IF(AI$4=$E267, $I267*AI$259,0) + IF(AI$4>$E267,MIN(AI267,$I267-SUM($J267:AI267)))","v":0},{"$f":"IF(AJ$4=$E267, $I267*AJ$259,0) + IF(AJ$4>$E267,MIN(AJ267,$I267-SUM($J267:AJ267)))","v":0},{"$f":"IF(AK$4=$E267, $I267*AK$259,0) + IF(AK$4>$E267,MIN(AK267,$I267-SUM($J267:AK267)))","v":0},{"$f":"IF(AL$4=$E267, $I267*AL$259,0) + IF(AL$4>$E267,MIN(AL267,$I267-SUM($J267:AL267)))","v":0},{"$f":"IF(AM$4=$E267, $I267*AM$259,0) + IF(AM$4>$E267,MIN(AM267,$I267-SUM($J267:AM267)))","v":0},{"$f":"IF(AN$4=$E267, $I267*AN$259,0) + IF(AN$4>$E267,MIN(AN267,$I267-SUM($J267:AN267)))","v":0},{"$f":"IF(AO$4=$E267, $I267*AO$259,0) + IF(AO$4>$E267,MIN(AO267,$I267-SUM($J267:AO267)))","v":0},{"$f":"IF(AP$4=$E267, $I267*AP$259,0) + IF(AP$4>$E267,MIN(AP267,$I267-SUM($J267:AP267)))","v":0},{"$f":"IF(AQ$4=$E267, $I267*AQ$259,0) + IF(AQ$4>$E267,MIN(AQ267,$I267-SUM($J267:AQ267)))","v":0},{"$f":"IF(AR$4=$E267, $I267*AR$259,0) + IF(AR$4>$E267,MIN(AR267,$I267-SUM($J267:AR267)))","v":0},{"$f":"IF(AS$4=$E267, $I267*AS$259,0) + IF(AS$4>$E267,MIN(AS267,$I267-SUM($J267:AS267)))","v":0},{"$f":"IF(AT$4=$E267, $I267*AT$259,0) + IF(AT$4>$E267,MIN(AT267,$I267-SUM($J267:AT267)))","v":0},{"$f":"IF(AU$4=$E267, $I267*AU$259,0) + IF(AU$4>$E267,MIN(AU267,$I267-SUM($J267:AU267)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E267)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E268,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E268, $I268*J$259,0) + IF(J$4>$E268,MIN(J268,$I268-SUM($J268:J268)))","v":0},{"$f":"IF(K$4=$E268, $I268*K$259,0) + IF(K$4>$E268,MIN(K268,$I268-SUM($J268:K268)))","v":0},{"$f":"IF(L$4=$E268, $I268*L$259,0) + IF(L$4>$E268,MIN(L268,$I268-SUM($J268:L268)))","v":0},{"$f":"IF(M$4=$E268, $I268*M$259,0) + IF(M$4>$E268,MIN(M268,$I268-SUM($J268:M268)))","v":0},{"$f":"IF(N$4=$E268, $I268*N$259,0) + IF(N$4>$E268,MIN(N268,$I268-SUM($J268:N268)))","v":0},{"$f":"IF(O$4=$E268, $I268*O$259,0) + IF(O$4>$E268,MIN(O268,$I268-SUM($J268:O268)))","v":0},{"$f":"IF(P$4=$E268, $I268*P$259,0) + IF(P$4>$E268,MIN(P268,$I268-SUM($J268:P268)))","v":0},{"$f":"IF(Q$4=$E268, $I268*Q$259,0) + IF(Q$4>$E268,MIN(Q268,$I268-SUM($J268:Q268)))","v":0},{"$f":"IF(R$4=$E268, $I268*R$259,0) + IF(R$4>$E268,MIN(R268,$I268-SUM($J268:R268)))","v":0},{"$f":"IF(S$4=$E268, $I268*S$259,0) + IF(S$4>$E268,MIN(S268,$I268-SUM($J268:S268)))","v":0},{"$f":"IF(T$4=$E268, $I268*T$259,0) + IF(T$4>$E268,MIN(T268,$I268-SUM($J268:T268)))","v":0},{"$f":"IF(U$4=$E268, $I268*U$259,0) + IF(U$4>$E268,MIN(U268,$I268-SUM($J268:U268)))","v":0},{"$f":"IF(V$4=$E268, $I268*V$259,0) + IF(V$4>$E268,MIN(V268,$I268-SUM($J268:V268)))","v":0},{"$f":"IF(W$4=$E268, $I268*W$259,0) + IF(W$4>$E268,MIN(W268,$I268-SUM($J268:W268)))","v":0},{"$f":"IF(X$4=$E268, $I268*X$259,0) + IF(X$4>$E268,MIN(X268,$I268-SUM($J268:X268)))","v":0},{"$f":"IF(Y$4=$E268, $I268*Y$259,0) + IF(Y$4>$E268,MIN(Y268,$I268-SUM($J268:Y268)))","v":0},{"$f":"IF(Z$4=$E268, $I268*Z$259,0) + IF(Z$4>$E268,MIN(Z268,$I268-SUM($J268:Z268)))","v":0},{"$f":"IF(AA$4=$E268, $I268*AA$259,0) + IF(AA$4>$E268,MIN(AA268,$I268-SUM($J268:AA268)))","v":0},{"$f":"IF(AB$4=$E268, $I268*AB$259,0) + IF(AB$4>$E268,MIN(AB268,$I268-SUM($J268:AB268)))","v":0},{"$f":"IF(AC$4=$E268, $I268*AC$259,0) + IF(AC$4>$E268,MIN(AC268,$I268-SUM($J268:AC268)))","v":0},{"$f":"IF(AD$4=$E268, $I268*AD$259,0) + IF(AD$4>$E268,MIN(AD268,$I268-SUM($J268:AD268)))","v":0},{"$f":"IF(AE$4=$E268, $I268*AE$259,0) + IF(AE$4>$E268,MIN(AE268,$I268-SUM($J268:AE268)))","v":0},{"$f":"IF(AF$4=$E268, $I268*AF$259,0) + IF(AF$4>$E268,MIN(AF268,$I268-SUM($J268:AF268)))","v":0},{"$f":"IF(AG$4=$E268, $I268*AG$259,0) + IF(AG$4>$E268,MIN(AG268,$I268-SUM($J268:AG268)))","v":0},{"$f":"IF(AH$4=$E268, $I268*AH$259,0) + IF(AH$4>$E268,MIN(AH268,$I268-SUM($J268:AH268)))","v":0},{"$f":"IF(AI$4=$E268, $I268*AI$259,0) + IF(AI$4>$E268,MIN(AI268,$I268-SUM($J268:AI268)))","v":0},{"$f":"IF(AJ$4=$E268, $I268*AJ$259,0) + IF(AJ$4>$E268,MIN(AJ268,$I268-SUM($J268:AJ268)))","v":0},{"$f":"IF(AK$4=$E268, $I268*AK$259,0) + IF(AK$4>$E268,MIN(AK268,$I268-SUM($J268:AK268)))","v":0},{"$f":"IF(AL$4=$E268, $I268*AL$259,0) + IF(AL$4>$E268,MIN(AL268,$I268-SUM($J268:AL268)))","v":0},{"$f":"IF(AM$4=$E268, $I268*AM$259,0) + IF(AM$4>$E268,MIN(AM268,$I268-SUM($J268:AM268)))","v":0},{"$f":"IF(AN$4=$E268, $I268*AN$259,0) + IF(AN$4>$E268,MIN(AN268,$I268-SUM($J268:AN268)))","v":0},{"$f":"IF(AO$4=$E268, $I268*AO$259,0) + IF(AO$4>$E268,MIN(AO268,$I268-SUM($J268:AO268)))","v":0},{"$f":"IF(AP$4=$E268, $I268*AP$259,0) + IF(AP$4>$E268,MIN(AP268,$I268-SUM($J268:AP268)))","v":0},{"$f":"IF(AQ$4=$E268, $I268*AQ$259,0) + IF(AQ$4>$E268,MIN(AQ268,$I268-SUM($J268:AQ268)))","v":0},{"$f":"IF(AR$4=$E268, $I268*AR$259,0) + IF(AR$4>$E268,MIN(AR268,$I268-SUM($J268:AR268)))","v":0},{"$f":"IF(AS$4=$E268, $I268*AS$259,0) + IF(AS$4>$E268,MIN(AS268,$I268-SUM($J268:AS268)))","v":0},{"$f":"IF(AT$4=$E268, $I268*AT$259,0) + IF(AT$4>$E268,MIN(AT268,$I268-SUM($J268:AT268)))","v":0},{"$f":"IF(AU$4=$E268, $I268*AU$259,0) + IF(AU$4>$E268,MIN(AU268,$I268-SUM($J268:AU268)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E268)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E269,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E269, $I269*J$259,0) + IF(J$4>$E269,MIN(J269,$I269-SUM($J269:J269)))","v":0},{"$f":"IF(K$4=$E269, $I269*K$259,0) + IF(K$4>$E269,MIN(K269,$I269-SUM($J269:K269)))","v":0},{"$f":"IF(L$4=$E269, $I269*L$259,0) + IF(L$4>$E269,MIN(L269,$I269-SUM($J269:L269)))","v":0},{"$f":"IF(M$4=$E269, $I269*M$259,0) + IF(M$4>$E269,MIN(M269,$I269-SUM($J269:M269)))","v":0},{"$f":"IF(N$4=$E269, $I269*N$259,0) + IF(N$4>$E269,MIN(N269,$I269-SUM($J269:N269)))","v":0},{"$f":"IF(O$4=$E269, $I269*O$259,0) + IF(O$4>$E269,MIN(O269,$I269-SUM($J269:O269)))","v":0},{"$f":"IF(P$4=$E269, $I269*P$259,0) + IF(P$4>$E269,MIN(P269,$I269-SUM($J269:P269)))","v":0},{"$f":"IF(Q$4=$E269, $I269*Q$259,0) + IF(Q$4>$E269,MIN(Q269,$I269-SUM($J269:Q269)))","v":0},{"$f":"IF(R$4=$E269, $I269*R$259,0) + IF(R$4>$E269,MIN(R269,$I269-SUM($J269:R269)))","v":0},{"$f":"IF(S$4=$E269, $I269*S$259,0) + IF(S$4>$E269,MIN(S269,$I269-SUM($J269:S269)))","v":0},{"$f":"IF(T$4=$E269, $I269*T$259,0) + IF(T$4>$E269,MIN(T269,$I269-SUM($J269:T269)))","v":0},{"$f":"IF(U$4=$E269, $I269*U$259,0) + IF(U$4>$E269,MIN(U269,$I269-SUM($J269:U269)))","v":0},{"$f":"IF(V$4=$E269, $I269*V$259,0) + IF(V$4>$E269,MIN(V269,$I269-SUM($J269:V269)))","v":0},{"$f":"IF(W$4=$E269, $I269*W$259,0) + IF(W$4>$E269,MIN(W269,$I269-SUM($J269:W269)))","v":0},{"$f":"IF(X$4=$E269, $I269*X$259,0) + IF(X$4>$E269,MIN(X269,$I269-SUM($J269:X269)))","v":0},{"$f":"IF(Y$4=$E269, $I269*Y$259,0) + IF(Y$4>$E269,MIN(Y269,$I269-SUM($J269:Y269)))","v":0},{"$f":"IF(Z$4=$E269, $I269*Z$259,0) + IF(Z$4>$E269,MIN(Z269,$I269-SUM($J269:Z269)))","v":0},{"$f":"IF(AA$4=$E269, $I269*AA$259,0) + IF(AA$4>$E269,MIN(AA269,$I269-SUM($J269:AA269)))","v":0},{"$f":"IF(AB$4=$E269, $I269*AB$259,0) + IF(AB$4>$E269,MIN(AB269,$I269-SUM($J269:AB269)))","v":0},{"$f":"IF(AC$4=$E269, $I269*AC$259,0) + IF(AC$4>$E269,MIN(AC269,$I269-SUM($J269:AC269)))","v":0},{"$f":"IF(AD$4=$E269, $I269*AD$259,0) + IF(AD$4>$E269,MIN(AD269,$I269-SUM($J269:AD269)))","v":0},{"$f":"IF(AE$4=$E269, $I269*AE$259,0) + IF(AE$4>$E269,MIN(AE269,$I269-SUM($J269:AE269)))","v":0},{"$f":"IF(AF$4=$E269, $I269*AF$259,0) + IF(AF$4>$E269,MIN(AF269,$I269-SUM($J269:AF269)))","v":0},{"$f":"IF(AG$4=$E269, $I269*AG$259,0) + IF(AG$4>$E269,MIN(AG269,$I269-SUM($J269:AG269)))","v":0},{"$f":"IF(AH$4=$E269, $I269*AH$259,0) + IF(AH$4>$E269,MIN(AH269,$I269-SUM($J269:AH269)))","v":0},{"$f":"IF(AI$4=$E269, $I269*AI$259,0) + IF(AI$4>$E269,MIN(AI269,$I269-SUM($J269:AI269)))","v":0},{"$f":"IF(AJ$4=$E269, $I269*AJ$259,0) + IF(AJ$4>$E269,MIN(AJ269,$I269-SUM($J269:AJ269)))","v":0},{"$f":"IF(AK$4=$E269, $I269*AK$259,0) + IF(AK$4>$E269,MIN(AK269,$I269-SUM($J269:AK269)))","v":0},{"$f":"IF(AL$4=$E269, $I269*AL$259,0) + IF(AL$4>$E269,MIN(AL269,$I269-SUM($J269:AL269)))","v":0},{"$f":"IF(AM$4=$E269, $I269*AM$259,0) + IF(AM$4>$E269,MIN(AM269,$I269-SUM($J269:AM269)))","v":0},{"$f":"IF(AN$4=$E269, $I269*AN$259,0) + IF(AN$4>$E269,MIN(AN269,$I269-SUM($J269:AN269)))","v":0},{"$f":"IF(AO$4=$E269, $I269*AO$259,0) + IF(AO$4>$E269,MIN(AO269,$I269-SUM($J269:AO269)))","v":0},{"$f":"IF(AP$4=$E269, $I269*AP$259,0) + IF(AP$4>$E269,MIN(AP269,$I269-SUM($J269:AP269)))","v":0},{"$f":"IF(AQ$4=$E269, $I269*AQ$259,0) + IF(AQ$4>$E269,MIN(AQ269,$I269-SUM($J269:AQ269)))","v":0},{"$f":"IF(AR$4=$E269, $I269*AR$259,0) + IF(AR$4>$E269,MIN(AR269,$I269-SUM($J269:AR269)))","v":0},{"$f":"IF(AS$4=$E269, $I269*AS$259,0) + IF(AS$4>$E269,MIN(AS269,$I269-SUM($J269:AS269)))","v":0},{"$f":"IF(AT$4=$E269, $I269*AT$259,0) + IF(AT$4>$E269,MIN(AT269,$I269-SUM($J269:AT269)))","v":0},{"$f":"IF(AU$4=$E269, $I269*AU$259,0) + IF(AU$4>$E269,MIN(AU269,$I269-SUM($J269:AU269)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E269)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E270,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E270, $I270*J$259,0) + IF(J$4>$E270,MIN(J270,$I270-SUM($J270:J270)))","v":0},{"$f":"IF(K$4=$E270, $I270*K$259,0) + IF(K$4>$E270,MIN(K270,$I270-SUM($J270:K270)))","v":0},{"$f":"IF(L$4=$E270, $I270*L$259,0) + IF(L$4>$E270,MIN(L270,$I270-SUM($J270:L270)))","v":0},{"$f":"IF(M$4=$E270, $I270*M$259,0) + IF(M$4>$E270,MIN(M270,$I270-SUM($J270:M270)))","v":0},{"$f":"IF(N$4=$E270, $I270*N$259,0) + IF(N$4>$E270,MIN(N270,$I270-SUM($J270:N270)))","v":0},{"$f":"IF(O$4=$E270, $I270*O$259,0) + IF(O$4>$E270,MIN(O270,$I270-SUM($J270:O270)))","v":0},{"$f":"IF(P$4=$E270, $I270*P$259,0) + IF(P$4>$E270,MIN(P270,$I270-SUM($J270:P270)))","v":0},{"$f":"IF(Q$4=$E270, $I270*Q$259,0) + IF(Q$4>$E270,MIN(Q270,$I270-SUM($J270:Q270)))","v":0},{"$f":"IF(R$4=$E270, $I270*R$259,0) + IF(R$4>$E270,MIN(R270,$I270-SUM($J270:R270)))","v":0},{"$f":"IF(S$4=$E270, $I270*S$259,0) + IF(S$4>$E270,MIN(S270,$I270-SUM($J270:S270)))","v":0},{"$f":"IF(T$4=$E270, $I270*T$259,0) + IF(T$4>$E270,MIN(T270,$I270-SUM($J270:T270)))","v":0},{"$f":"IF(U$4=$E270, $I270*U$259,0) + IF(U$4>$E270,MIN(U270,$I270-SUM($J270:U270)))","v":0},{"$f":"IF(V$4=$E270, $I270*V$259,0) + IF(V$4>$E270,MIN(V270,$I270-SUM($J270:V270)))","v":0},{"$f":"IF(W$4=$E270, $I270*W$259,0) + IF(W$4>$E270,MIN(W270,$I270-SUM($J270:W270)))","v":0},{"$f":"IF(X$4=$E270, $I270*X$259,0) + IF(X$4>$E270,MIN(X270,$I270-SUM($J270:X270)))","v":0},{"$f":"IF(Y$4=$E270, $I270*Y$259,0) + IF(Y$4>$E270,MIN(Y270,$I270-SUM($J270:Y270)))","v":0},{"$f":"IF(Z$4=$E270, $I270*Z$259,0) + IF(Z$4>$E270,MIN(Z270,$I270-SUM($J270:Z270)))","v":0},{"$f":"IF(AA$4=$E270, $I270*AA$259,0) + IF(AA$4>$E270,MIN(AA270,$I270-SUM($J270:AA270)))","v":0},{"$f":"IF(AB$4=$E270, $I270*AB$259,0) + IF(AB$4>$E270,MIN(AB270,$I270-SUM($J270:AB270)))","v":0},{"$f":"IF(AC$4=$E270, $I270*AC$259,0) + IF(AC$4>$E270,MIN(AC270,$I270-SUM($J270:AC270)))","v":0},{"$f":"IF(AD$4=$E270, $I270*AD$259,0) + IF(AD$4>$E270,MIN(AD270,$I270-SUM($J270:AD270)))","v":0},{"$f":"IF(AE$4=$E270, $I270*AE$259,0) + IF(AE$4>$E270,MIN(AE270,$I270-SUM($J270:AE270)))","v":0},{"$f":"IF(AF$4=$E270, $I270*AF$259,0) + IF(AF$4>$E270,MIN(AF270,$I270-SUM($J270:AF270)))","v":0},{"$f":"IF(AG$4=$E270, $I270*AG$259,0) + IF(AG$4>$E270,MIN(AG270,$I270-SUM($J270:AG270)))","v":0},{"$f":"IF(AH$4=$E270, $I270*AH$259,0) + IF(AH$4>$E270,MIN(AH270,$I270-SUM($J270:AH270)))","v":0},{"$f":"IF(AI$4=$E270, $I270*AI$259,0) + IF(AI$4>$E270,MIN(AI270,$I270-SUM($J270:AI270)))","v":0},{"$f":"IF(AJ$4=$E270, $I270*AJ$259,0) + IF(AJ$4>$E270,MIN(AJ270,$I270-SUM($J270:AJ270)))","v":0},{"$f":"IF(AK$4=$E270, $I270*AK$259,0) + IF(AK$4>$E270,MIN(AK270,$I270-SUM($J270:AK270)))","v":0},{"$f":"IF(AL$4=$E270, $I270*AL$259,0) + IF(AL$4>$E270,MIN(AL270,$I270-SUM($J270:AL270)))","v":0},{"$f":"IF(AM$4=$E270, $I270*AM$259,0) + IF(AM$4>$E270,MIN(AM270,$I270-SUM($J270:AM270)))","v":0},{"$f":"IF(AN$4=$E270, $I270*AN$259,0) + IF(AN$4>$E270,MIN(AN270,$I270-SUM($J270:AN270)))","v":0},{"$f":"IF(AO$4=$E270, $I270*AO$259,0) + IF(AO$4>$E270,MIN(AO270,$I270-SUM($J270:AO270)))","v":0},{"$f":"IF(AP$4=$E270, $I270*AP$259,0) + IF(AP$4>$E270,MIN(AP270,$I270-SUM($J270:AP270)))","v":0},{"$f":"IF(AQ$4=$E270, $I270*AQ$259,0) + IF(AQ$4>$E270,MIN(AQ270,$I270-SUM($J270:AQ270)))","v":0},{"$f":"IF(AR$4=$E270, $I270*AR$259,0) + IF(AR$4>$E270,MIN(AR270,$I270-SUM($J270:AR270)))","v":0},{"$f":"IF(AS$4=$E270, $I270*AS$259,0) + IF(AS$4>$E270,MIN(AS270,$I270-SUM($J270:AS270)))","v":0},{"$f":"IF(AT$4=$E270, $I270*AT$259,0) + IF(AT$4>$E270,MIN(AT270,$I270-SUM($J270:AT270)))","v":0},{"$f":"IF(AU$4=$E270, $I270*AU$259,0) + IF(AU$4>$E270,MIN(AU270,$I270-SUM($J270:AU270)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E270)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E271,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E271, $I271*J$259,0) + IF(J$4>$E271,MIN(J271,$I271-SUM($J271:J271)))","v":0},{"$f":"IF(K$4=$E271, $I271*K$259,0) + IF(K$4>$E271,MIN(K271,$I271-SUM($J271:K271)))","v":0},{"$f":"IF(L$4=$E271, $I271*L$259,0) + IF(L$4>$E271,MIN(L271,$I271-SUM($J271:L271)))","v":0},{"$f":"IF(M$4=$E271, $I271*M$259,0) + IF(M$4>$E271,MIN(M271,$I271-SUM($J271:M271)))","v":0},{"$f":"IF(N$4=$E271, $I271*N$259,0) + IF(N$4>$E271,MIN(N271,$I271-SUM($J271:N271)))","v":0},{"$f":"IF(O$4=$E271, $I271*O$259,0) + IF(O$4>$E271,MIN(O271,$I271-SUM($J271:O271)))","v":0},{"$f":"IF(P$4=$E271, $I271*P$259,0) + IF(P$4>$E271,MIN(P271,$I271-SUM($J271:P271)))","v":0},{"$f":"IF(Q$4=$E271, $I271*Q$259,0) + IF(Q$4>$E271,MIN(Q271,$I271-SUM($J271:Q271)))","v":0},{"$f":"IF(R$4=$E271, $I271*R$259,0) + IF(R$4>$E271,MIN(R271,$I271-SUM($J271:R271)))","v":0},{"$f":"IF(S$4=$E271, $I271*S$259,0) + IF(S$4>$E271,MIN(S271,$I271-SUM($J271:S271)))","v":0},{"$f":"IF(T$4=$E271, $I271*T$259,0) + IF(T$4>$E271,MIN(T271,$I271-SUM($J271:T271)))","v":0},{"$f":"IF(U$4=$E271, $I271*U$259,0) + IF(U$4>$E271,MIN(U271,$I271-SUM($J271:U271)))","v":0},{"$f":"IF(V$4=$E271, $I271*V$259,0) + IF(V$4>$E271,MIN(V271,$I271-SUM($J271:V271)))","v":0},{"$f":"IF(W$4=$E271, $I271*W$259,0) + IF(W$4>$E271,MIN(W271,$I271-SUM($J271:W271)))","v":0},{"$f":"IF(X$4=$E271, $I271*X$259,0) + IF(X$4>$E271,MIN(X271,$I271-SUM($J271:X271)))","v":0},{"$f":"IF(Y$4=$E271, $I271*Y$259,0) + IF(Y$4>$E271,MIN(Y271,$I271-SUM($J271:Y271)))","v":0},{"$f":"IF(Z$4=$E271, $I271*Z$259,0) + IF(Z$4>$E271,MIN(Z271,$I271-SUM($J271:Z271)))","v":0},{"$f":"IF(AA$4=$E271, $I271*AA$259,0) + IF(AA$4>$E271,MIN(AA271,$I271-SUM($J271:AA271)))","v":0},{"$f":"IF(AB$4=$E271, $I271*AB$259,0) + IF(AB$4>$E271,MIN(AB271,$I271-SUM($J271:AB271)))","v":0},{"$f":"IF(AC$4=$E271, $I271*AC$259,0) + IF(AC$4>$E271,MIN(AC271,$I271-SUM($J271:AC271)))","v":0},{"$f":"IF(AD$4=$E271, $I271*AD$259,0) + IF(AD$4>$E271,MIN(AD271,$I271-SUM($J271:AD271)))","v":0},{"$f":"IF(AE$4=$E271, $I271*AE$259,0) + IF(AE$4>$E271,MIN(AE271,$I271-SUM($J271:AE271)))","v":0},{"$f":"IF(AF$4=$E271, $I271*AF$259,0) + IF(AF$4>$E271,MIN(AF271,$I271-SUM($J271:AF271)))","v":0},{"$f":"IF(AG$4=$E271, $I271*AG$259,0) + IF(AG$4>$E271,MIN(AG271,$I271-SUM($J271:AG271)))","v":0},{"$f":"IF(AH$4=$E271, $I271*AH$259,0) + IF(AH$4>$E271,MIN(AH271,$I271-SUM($J271:AH271)))","v":0},{"$f":"IF(AI$4=$E271, $I271*AI$259,0) + IF(AI$4>$E271,MIN(AI271,$I271-SUM($J271:AI271)))","v":0},{"$f":"IF(AJ$4=$E271, $I271*AJ$259,0) + IF(AJ$4>$E271,MIN(AJ271,$I271-SUM($J271:AJ271)))","v":0},{"$f":"IF(AK$4=$E271, $I271*AK$259,0) + IF(AK$4>$E271,MIN(AK271,$I271-SUM($J271:AK271)))","v":0},{"$f":"IF(AL$4=$E271, $I271*AL$259,0) + IF(AL$4>$E271,MIN(AL271,$I271-SUM($J271:AL271)))","v":0},{"$f":"IF(AM$4=$E271, $I271*AM$259,0) + IF(AM$4>$E271,MIN(AM271,$I271-SUM($J271:AM271)))","v":0},{"$f":"IF(AN$4=$E271, $I271*AN$259,0) + IF(AN$4>$E271,MIN(AN271,$I271-SUM($J271:AN271)))","v":0},{"$f":"IF(AO$4=$E271, $I271*AO$259,0) + IF(AO$4>$E271,MIN(AO271,$I271-SUM($J271:AO271)))","v":0},{"$f":"IF(AP$4=$E271, $I271*AP$259,0) + IF(AP$4>$E271,MIN(AP271,$I271-SUM($J271:AP271)))","v":0},{"$f":"IF(AQ$4=$E271, $I271*AQ$259,0) + IF(AQ$4>$E271,MIN(AQ271,$I271-SUM($J271:AQ271)))","v":0},{"$f":"IF(AR$4=$E271, $I271*AR$259,0) + IF(AR$4>$E271,MIN(AR271,$I271-SUM($J271:AR271)))","v":0},{"$f":"IF(AS$4=$E271, $I271*AS$259,0) + IF(AS$4>$E271,MIN(AS271,$I271-SUM($J271:AS271)))","v":0},{"$f":"IF(AT$4=$E271, $I271*AT$259,0) + IF(AT$4>$E271,MIN(AT271,$I271-SUM($J271:AT271)))","v":0},{"$f":"IF(AU$4=$E271, $I271*AU$259,0) + IF(AU$4>$E271,MIN(AU271,$I271-SUM($J271:AU271)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E271)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E272,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E272, $I272*J$259,0) + IF(J$4>$E272,MIN(J272,$I272-SUM($J272:J272)))","v":0},{"$f":"IF(K$4=$E272, $I272*K$259,0) + IF(K$4>$E272,MIN(K272,$I272-SUM($J272:K272)))","v":0},{"$f":"IF(L$4=$E272, $I272*L$259,0) + IF(L$4>$E272,MIN(L272,$I272-SUM($J272:L272)))","v":0},{"$f":"IF(M$4=$E272, $I272*M$259,0) + IF(M$4>$E272,MIN(M272,$I272-SUM($J272:M272)))","v":0},{"$f":"IF(N$4=$E272, $I272*N$259,0) + IF(N$4>$E272,MIN(N272,$I272-SUM($J272:N272)))","v":0},{"$f":"IF(O$4=$E272, $I272*O$259,0) + IF(O$4>$E272,MIN(O272,$I272-SUM($J272:O272)))","v":0},{"$f":"IF(P$4=$E272, $I272*P$259,0) + IF(P$4>$E272,MIN(P272,$I272-SUM($J272:P272)))","v":0},{"$f":"IF(Q$4=$E272, $I272*Q$259,0) + IF(Q$4>$E272,MIN(Q272,$I272-SUM($J272:Q272)))","v":0},{"$f":"IF(R$4=$E272, $I272*R$259,0) + IF(R$4>$E272,MIN(R272,$I272-SUM($J272:R272)))","v":0},{"$f":"IF(S$4=$E272, $I272*S$259,0) + IF(S$4>$E272,MIN(S272,$I272-SUM($J272:S272)))","v":0},{"$f":"IF(T$4=$E272, $I272*T$259,0) + IF(T$4>$E272,MIN(T272,$I272-SUM($J272:T272)))","v":0},{"$f":"IF(U$4=$E272, $I272*U$259,0) + IF(U$4>$E272,MIN(U272,$I272-SUM($J272:U272)))","v":0},{"$f":"IF(V$4=$E272, $I272*V$259,0) + IF(V$4>$E272,MIN(V272,$I272-SUM($J272:V272)))","v":0},{"$f":"IF(W$4=$E272, $I272*W$259,0) + IF(W$4>$E272,MIN(W272,$I272-SUM($J272:W272)))","v":0},{"$f":"IF(X$4=$E272, $I272*X$259,0) + IF(X$4>$E272,MIN(X272,$I272-SUM($J272:X272)))","v":0},{"$f":"IF(Y$4=$E272, $I272*Y$259,0) + IF(Y$4>$E272,MIN(Y272,$I272-SUM($J272:Y272)))","v":0},{"$f":"IF(Z$4=$E272, $I272*Z$259,0) + IF(Z$4>$E272,MIN(Z272,$I272-SUM($J272:Z272)))","v":0},{"$f":"IF(AA$4=$E272, $I272*AA$259,0) + IF(AA$4>$E272,MIN(AA272,$I272-SUM($J272:AA272)))","v":0},{"$f":"IF(AB$4=$E272, $I272*AB$259,0) + IF(AB$4>$E272,MIN(AB272,$I272-SUM($J272:AB272)))","v":0},{"$f":"IF(AC$4=$E272, $I272*AC$259,0) + IF(AC$4>$E272,MIN(AC272,$I272-SUM($J272:AC272)))","v":0},{"$f":"IF(AD$4=$E272, $I272*AD$259,0) + IF(AD$4>$E272,MIN(AD272,$I272-SUM($J272:AD272)))","v":0},{"$f":"IF(AE$4=$E272, $I272*AE$259,0) + IF(AE$4>$E272,MIN(AE272,$I272-SUM($J272:AE272)))","v":0},{"$f":"IF(AF$4=$E272, $I272*AF$259,0) + IF(AF$4>$E272,MIN(AF272,$I272-SUM($J272:AF272)))","v":0},{"$f":"IF(AG$4=$E272, $I272*AG$259,0) + IF(AG$4>$E272,MIN(AG272,$I272-SUM($J272:AG272)))","v":0},{"$f":"IF(AH$4=$E272, $I272*AH$259,0) + IF(AH$4>$E272,MIN(AH272,$I272-SUM($J272:AH272)))","v":0},{"$f":"IF(AI$4=$E272, $I272*AI$259,0) + IF(AI$4>$E272,MIN(AI272,$I272-SUM($J272:AI272)))","v":0},{"$f":"IF(AJ$4=$E272, $I272*AJ$259,0) + IF(AJ$4>$E272,MIN(AJ272,$I272-SUM($J272:AJ272)))","v":0},{"$f":"IF(AK$4=$E272, $I272*AK$259,0) + IF(AK$4>$E272,MIN(AK272,$I272-SUM($J272:AK272)))","v":0},{"$f":"IF(AL$4=$E272, $I272*AL$259,0) + IF(AL$4>$E272,MIN(AL272,$I272-SUM($J272:AL272)))","v":0},{"$f":"IF(AM$4=$E272, $I272*AM$259,0) + IF(AM$4>$E272,MIN(AM272,$I272-SUM($J272:AM272)))","v":0},{"$f":"IF(AN$4=$E272, $I272*AN$259,0) + IF(AN$4>$E272,MIN(AN272,$I272-SUM($J272:AN272)))","v":0},{"$f":"IF(AO$4=$E272, $I272*AO$259,0) + IF(AO$4>$E272,MIN(AO272,$I272-SUM($J272:AO272)))","v":0},{"$f":"IF(AP$4=$E272, $I272*AP$259,0) + IF(AP$4>$E272,MIN(AP272,$I272-SUM($J272:AP272)))","v":0},{"$f":"IF(AQ$4=$E272, $I272*AQ$259,0) + IF(AQ$4>$E272,MIN(AQ272,$I272-SUM($J272:AQ272)))","v":0},{"$f":"IF(AR$4=$E272, $I272*AR$259,0) + IF(AR$4>$E272,MIN(AR272,$I272-SUM($J272:AR272)))","v":0},{"$f":"IF(AS$4=$E272, $I272*AS$259,0) + IF(AS$4>$E272,MIN(AS272,$I272-SUM($J272:AS272)))","v":0},{"$f":"IF(AT$4=$E272, $I272*AT$259,0) + IF(AT$4>$E272,MIN(AT272,$I272-SUM($J272:AT272)))","v":0},{"$f":"IF(AU$4=$E272, $I272*AU$259,0) + IF(AU$4>$E272,MIN(AU272,$I272-SUM($J272:AU272)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E272)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E273,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E273, $I273*J$259,0) + IF(J$4>$E273,MIN(J273,$I273-SUM($J273:J273)))","v":0},{"$f":"IF(K$4=$E273, $I273*K$259,0) + IF(K$4>$E273,MIN(K273,$I273-SUM($J273:K273)))","v":0},{"$f":"IF(L$4=$E273, $I273*L$259,0) + IF(L$4>$E273,MIN(L273,$I273-SUM($J273:L273)))","v":0},{"$f":"IF(M$4=$E273, $I273*M$259,0) + IF(M$4>$E273,MIN(M273,$I273-SUM($J273:M273)))","v":0},{"$f":"IF(N$4=$E273, $I273*N$259,0) + IF(N$4>$E273,MIN(N273,$I273-SUM($J273:N273)))","v":0},{"$f":"IF(O$4=$E273, $I273*O$259,0) + IF(O$4>$E273,MIN(O273,$I273-SUM($J273:O273)))","v":0},{"$f":"IF(P$4=$E273, $I273*P$259,0) + IF(P$4>$E273,MIN(P273,$I273-SUM($J273:P273)))","v":0},{"$f":"IF(Q$4=$E273, $I273*Q$259,0) + IF(Q$4>$E273,MIN(Q273,$I273-SUM($J273:Q273)))","v":0},{"$f":"IF(R$4=$E273, $I273*R$259,0) + IF(R$4>$E273,MIN(R273,$I273-SUM($J273:R273)))","v":0},{"$f":"IF(S$4=$E273, $I273*S$259,0) + IF(S$4>$E273,MIN(S273,$I273-SUM($J273:S273)))","v":0},{"$f":"IF(T$4=$E273, $I273*T$259,0) + IF(T$4>$E273,MIN(T273,$I273-SUM($J273:T273)))","v":0},{"$f":"IF(U$4=$E273, $I273*U$259,0) + IF(U$4>$E273,MIN(U273,$I273-SUM($J273:U273)))","v":0},{"$f":"IF(V$4=$E273, $I273*V$259,0) + IF(V$4>$E273,MIN(V273,$I273-SUM($J273:V273)))","v":0},{"$f":"IF(W$4=$E273, $I273*W$259,0) + IF(W$4>$E273,MIN(W273,$I273-SUM($J273:W273)))","v":0},{"$f":"IF(X$4=$E273, $I273*X$259,0) + IF(X$4>$E273,MIN(X273,$I273-SUM($J273:X273)))","v":0},{"$f":"IF(Y$4=$E273, $I273*Y$259,0) + IF(Y$4>$E273,MIN(Y273,$I273-SUM($J273:Y273)))","v":0},{"$f":"IF(Z$4=$E273, $I273*Z$259,0) + IF(Z$4>$E273,MIN(Z273,$I273-SUM($J273:Z273)))","v":0},{"$f":"IF(AA$4=$E273, $I273*AA$259,0) + IF(AA$4>$E273,MIN(AA273,$I273-SUM($J273:AA273)))","v":0},{"$f":"IF(AB$4=$E273, $I273*AB$259,0) + IF(AB$4>$E273,MIN(AB273,$I273-SUM($J273:AB273)))","v":0},{"$f":"IF(AC$4=$E273, $I273*AC$259,0) + IF(AC$4>$E273,MIN(AC273,$I273-SUM($J273:AC273)))","v":0},{"$f":"IF(AD$4=$E273, $I273*AD$259,0) + IF(AD$4>$E273,MIN(AD273,$I273-SUM($J273:AD273)))","v":0},{"$f":"IF(AE$4=$E273, $I273*AE$259,0) + IF(AE$4>$E273,MIN(AE273,$I273-SUM($J273:AE273)))","v":0},{"$f":"IF(AF$4=$E273, $I273*AF$259,0) + IF(AF$4>$E273,MIN(AF273,$I273-SUM($J273:AF273)))","v":0},{"$f":"IF(AG$4=$E273, $I273*AG$259,0) + IF(AG$4>$E273,MIN(AG273,$I273-SUM($J273:AG273)))","v":0},{"$f":"IF(AH$4=$E273, $I273*AH$259,0) + IF(AH$4>$E273,MIN(AH273,$I273-SUM($J273:AH273)))","v":0},{"$f":"IF(AI$4=$E273, $I273*AI$259,0) + IF(AI$4>$E273,MIN(AI273,$I273-SUM($J273:AI273)))","v":0},{"$f":"IF(AJ$4=$E273, $I273*AJ$259,0) + IF(AJ$4>$E273,MIN(AJ273,$I273-SUM($J273:AJ273)))","v":0},{"$f":"IF(AK$4=$E273, $I273*AK$259,0) + IF(AK$4>$E273,MIN(AK273,$I273-SUM($J273:AK273)))","v":0},{"$f":"IF(AL$4=$E273, $I273*AL$259,0) + IF(AL$4>$E273,MIN(AL273,$I273-SUM($J273:AL273)))","v":0},{"$f":"IF(AM$4=$E273, $I273*AM$259,0) + IF(AM$4>$E273,MIN(AM273,$I273-SUM($J273:AM273)))","v":0},{"$f":"IF(AN$4=$E273, $I273*AN$259,0) + IF(AN$4>$E273,MIN(AN273,$I273-SUM($J273:AN273)))","v":0},{"$f":"IF(AO$4=$E273, $I273*AO$259,0) + IF(AO$4>$E273,MIN(AO273,$I273-SUM($J273:AO273)))","v":0},{"$f":"IF(AP$4=$E273, $I273*AP$259,0) + IF(AP$4>$E273,MIN(AP273,$I273-SUM($J273:AP273)))","v":0},{"$f":"IF(AQ$4=$E273, $I273*AQ$259,0) + IF(AQ$4>$E273,MIN(AQ273,$I273-SUM($J273:AQ273)))","v":0},{"$f":"IF(AR$4=$E273, $I273*AR$259,0) + IF(AR$4>$E273,MIN(AR273,$I273-SUM($J273:AR273)))","v":0},{"$f":"IF(AS$4=$E273, $I273*AS$259,0) + IF(AS$4>$E273,MIN(AS273,$I273-SUM($J273:AS273)))","v":0},{"$f":"IF(AT$4=$E273, $I273*AT$259,0) + IF(AT$4>$E273,MIN(AT273,$I273-SUM($J273:AT273)))","v":0},{"$f":"IF(AU$4=$E273, $I273*AU$259,0) + IF(AU$4>$E273,MIN(AU273,$I273-SUM($J273:AU273)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E273)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E274,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E274, $I274*J$259,0) + IF(J$4>$E274,MIN(J274,$I274-SUM($J274:J274)))","v":0},{"$f":"IF(K$4=$E274, $I274*K$259,0) + IF(K$4>$E274,MIN(K274,$I274-SUM($J274:K274)))","v":0},{"$f":"IF(L$4=$E274, $I274*L$259,0) + IF(L$4>$E274,MIN(L274,$I274-SUM($J274:L274)))","v":0},{"$f":"IF(M$4=$E274, $I274*M$259,0) + IF(M$4>$E274,MIN(M274,$I274-SUM($J274:M274)))","v":0},{"$f":"IF(N$4=$E274, $I274*N$259,0) + IF(N$4>$E274,MIN(N274,$I274-SUM($J274:N274)))","v":0},{"$f":"IF(O$4=$E274, $I274*O$259,0) + IF(O$4>$E274,MIN(O274,$I274-SUM($J274:O274)))","v":0},{"$f":"IF(P$4=$E274, $I274*P$259,0) + IF(P$4>$E274,MIN(P274,$I274-SUM($J274:P274)))","v":0},{"$f":"IF(Q$4=$E274, $I274*Q$259,0) + IF(Q$4>$E274,MIN(Q274,$I274-SUM($J274:Q274)))","v":0},{"$f":"IF(R$4=$E274, $I274*R$259,0) + IF(R$4>$E274,MIN(R274,$I274-SUM($J274:R274)))","v":0},{"$f":"IF(S$4=$E274, $I274*S$259,0) + IF(S$4>$E274,MIN(S274,$I274-SUM($J274:S274)))","v":0},{"$f":"IF(T$4=$E274, $I274*T$259,0) + IF(T$4>$E274,MIN(T274,$I274-SUM($J274:T274)))","v":0},{"$f":"IF(U$4=$E274, $I274*U$259,0) + IF(U$4>$E274,MIN(U274,$I274-SUM($J274:U274)))","v":0},{"$f":"IF(V$4=$E274, $I274*V$259,0) + IF(V$4>$E274,MIN(V274,$I274-SUM($J274:V274)))","v":0},{"$f":"IF(W$4=$E274, $I274*W$259,0) + IF(W$4>$E274,MIN(W274,$I274-SUM($J274:W274)))","v":0},{"$f":"IF(X$4=$E274, $I274*X$259,0) + IF(X$4>$E274,MIN(X274,$I274-SUM($J274:X274)))","v":0},{"$f":"IF(Y$4=$E274, $I274*Y$259,0) + IF(Y$4>$E274,MIN(Y274,$I274-SUM($J274:Y274)))","v":0},{"$f":"IF(Z$4=$E274, $I274*Z$259,0) + IF(Z$4>$E274,MIN(Z274,$I274-SUM($J274:Z274)))","v":0},{"$f":"IF(AA$4=$E274, $I274*AA$259,0) + IF(AA$4>$E274,MIN(AA274,$I274-SUM($J274:AA274)))","v":0},{"$f":"IF(AB$4=$E274, $I274*AB$259,0) + IF(AB$4>$E274,MIN(AB274,$I274-SUM($J274:AB274)))","v":0},{"$f":"IF(AC$4=$E274, $I274*AC$259,0) + IF(AC$4>$E274,MIN(AC274,$I274-SUM($J274:AC274)))","v":0},{"$f":"IF(AD$4=$E274, $I274*AD$259,0) + IF(AD$4>$E274,MIN(AD274,$I274-SUM($J274:AD274)))","v":0},{"$f":"IF(AE$4=$E274, $I274*AE$259,0) + IF(AE$4>$E274,MIN(AE274,$I274-SUM($J274:AE274)))","v":0},{"$f":"IF(AF$4=$E274, $I274*AF$259,0) + IF(AF$4>$E274,MIN(AF274,$I274-SUM($J274:AF274)))","v":0},{"$f":"IF(AG$4=$E274, $I274*AG$259,0) + IF(AG$4>$E274,MIN(AG274,$I274-SUM($J274:AG274)))","v":0},{"$f":"IF(AH$4=$E274, $I274*AH$259,0) + IF(AH$4>$E274,MIN(AH274,$I274-SUM($J274:AH274)))","v":0},{"$f":"IF(AI$4=$E274, $I274*AI$259,0) + IF(AI$4>$E274,MIN(AI274,$I274-SUM($J274:AI274)))","v":0},{"$f":"IF(AJ$4=$E274, $I274*AJ$259,0) + IF(AJ$4>$E274,MIN(AJ274,$I274-SUM($J274:AJ274)))","v":0},{"$f":"IF(AK$4=$E274, $I274*AK$259,0) + IF(AK$4>$E274,MIN(AK274,$I274-SUM($J274:AK274)))","v":0},{"$f":"IF(AL$4=$E274, $I274*AL$259,0) + IF(AL$4>$E274,MIN(AL274,$I274-SUM($J274:AL274)))","v":0},{"$f":"IF(AM$4=$E274, $I274*AM$259,0) + IF(AM$4>$E274,MIN(AM274,$I274-SUM($J274:AM274)))","v":0},{"$f":"IF(AN$4=$E274, $I274*AN$259,0) + IF(AN$4>$E274,MIN(AN274,$I274-SUM($J274:AN274)))","v":0},{"$f":"IF(AO$4=$E274, $I274*AO$259,0) + IF(AO$4>$E274,MIN(AO274,$I274-SUM($J274:AO274)))","v":0},{"$f":"IF(AP$4=$E274, $I274*AP$259,0) + IF(AP$4>$E274,MIN(AP274,$I274-SUM($J274:AP274)))","v":0},{"$f":"IF(AQ$4=$E274, $I274*AQ$259,0) + IF(AQ$4>$E274,MIN(AQ274,$I274-SUM($J274:AQ274)))","v":0},{"$f":"IF(AR$4=$E274, $I274*AR$259,0) + IF(AR$4>$E274,MIN(AR274,$I274-SUM($J274:AR274)))","v":0},{"$f":"IF(AS$4=$E274, $I274*AS$259,0) + IF(AS$4>$E274,MIN(AS274,$I274-SUM($J274:AS274)))","v":0},{"$f":"IF(AT$4=$E274, $I274*AT$259,0) + IF(AT$4>$E274,MIN(AT274,$I274-SUM($J274:AT274)))","v":0},{"$f":"IF(AU$4=$E274, $I274*AU$259,0) + IF(AU$4>$E274,MIN(AU274,$I274-SUM($J274:AU274)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E274)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E275,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E275, $I275*J$259,0) + IF(J$4>$E275,MIN(J275,$I275-SUM($J275:J275)))","v":0},{"$f":"IF(K$4=$E275, $I275*K$259,0) + IF(K$4>$E275,MIN(K275,$I275-SUM($J275:K275)))","v":0},{"$f":"IF(L$4=$E275, $I275*L$259,0) + IF(L$4>$E275,MIN(L275,$I275-SUM($J275:L275)))","v":0},{"$f":"IF(M$4=$E275, $I275*M$259,0) + IF(M$4>$E275,MIN(M275,$I275-SUM($J275:M275)))","v":0},{"$f":"IF(N$4=$E275, $I275*N$259,0) + IF(N$4>$E275,MIN(N275,$I275-SUM($J275:N275)))","v":0},{"$f":"IF(O$4=$E275, $I275*O$259,0) + IF(O$4>$E275,MIN(O275,$I275-SUM($J275:O275)))","v":0},{"$f":"IF(P$4=$E275, $I275*P$259,0) + IF(P$4>$E275,MIN(P275,$I275-SUM($J275:P275)))","v":0},{"$f":"IF(Q$4=$E275, $I275*Q$259,0) + IF(Q$4>$E275,MIN(Q275,$I275-SUM($J275:Q275)))","v":0},{"$f":"IF(R$4=$E275, $I275*R$259,0) + IF(R$4>$E275,MIN(R275,$I275-SUM($J275:R275)))","v":0},{"$f":"IF(S$4=$E275, $I275*S$259,0) + IF(S$4>$E275,MIN(S275,$I275-SUM($J275:S275)))","v":0},{"$f":"IF(T$4=$E275, $I275*T$259,0) + IF(T$4>$E275,MIN(T275,$I275-SUM($J275:T275)))","v":0},{"$f":"IF(U$4=$E275, $I275*U$259,0) + IF(U$4>$E275,MIN(U275,$I275-SUM($J275:U275)))","v":0},{"$f":"IF(V$4=$E275, $I275*V$259,0) + IF(V$4>$E275,MIN(V275,$I275-SUM($J275:V275)))","v":0},{"$f":"IF(W$4=$E275, $I275*W$259,0) + IF(W$4>$E275,MIN(W275,$I275-SUM($J275:W275)))","v":0},{"$f":"IF(X$4=$E275, $I275*X$259,0) + IF(X$4>$E275,MIN(X275,$I275-SUM($J275:X275)))","v":0},{"$f":"IF(Y$4=$E275, $I275*Y$259,0) + IF(Y$4>$E275,MIN(Y275,$I275-SUM($J275:Y275)))","v":0},{"$f":"IF(Z$4=$E275, $I275*Z$259,0) + IF(Z$4>$E275,MIN(Z275,$I275-SUM($J275:Z275)))","v":0},{"$f":"IF(AA$4=$E275, $I275*AA$259,0) + IF(AA$4>$E275,MIN(AA275,$I275-SUM($J275:AA275)))","v":0},{"$f":"IF(AB$4=$E275, $I275*AB$259,0) + IF(AB$4>$E275,MIN(AB275,$I275-SUM($J275:AB275)))","v":0},{"$f":"IF(AC$4=$E275, $I275*AC$259,0) + IF(AC$4>$E275,MIN(AC275,$I275-SUM($J275:AC275)))","v":0},{"$f":"IF(AD$4=$E275, $I275*AD$259,0) + IF(AD$4>$E275,MIN(AD275,$I275-SUM($J275:AD275)))","v":0},{"$f":"IF(AE$4=$E275, $I275*AE$259,0) + IF(AE$4>$E275,MIN(AE275,$I275-SUM($J275:AE275)))","v":0},{"$f":"IF(AF$4=$E275, $I275*AF$259,0) + IF(AF$4>$E275,MIN(AF275,$I275-SUM($J275:AF275)))","v":0},{"$f":"IF(AG$4=$E275, $I275*AG$259,0) + IF(AG$4>$E275,MIN(AG275,$I275-SUM($J275:AG275)))","v":0},{"$f":"IF(AH$4=$E275, $I275*AH$259,0) + IF(AH$4>$E275,MIN(AH275,$I275-SUM($J275:AH275)))","v":0},{"$f":"IF(AI$4=$E275, $I275*AI$259,0) + IF(AI$4>$E275,MIN(AI275,$I275-SUM($J275:AI275)))","v":0},{"$f":"IF(AJ$4=$E275, $I275*AJ$259,0) + IF(AJ$4>$E275,MIN(AJ275,$I275-SUM($J275:AJ275)))","v":0},{"$f":"IF(AK$4=$E275, $I275*AK$259,0) + IF(AK$4>$E275,MIN(AK275,$I275-SUM($J275:AK275)))","v":0},{"$f":"IF(AL$4=$E275, $I275*AL$259,0) + IF(AL$4>$E275,MIN(AL275,$I275-SUM($J275:AL275)))","v":0},{"$f":"IF(AM$4=$E275, $I275*AM$259,0) + IF(AM$4>$E275,MIN(AM275,$I275-SUM($J275:AM275)))","v":0},{"$f":"IF(AN$4=$E275, $I275*AN$259,0) + IF(AN$4>$E275,MIN(AN275,$I275-SUM($J275:AN275)))","v":0},{"$f":"IF(AO$4=$E275, $I275*AO$259,0) + IF(AO$4>$E275,MIN(AO275,$I275-SUM($J275:AO275)))","v":0},{"$f":"IF(AP$4=$E275, $I275*AP$259,0) + IF(AP$4>$E275,MIN(AP275,$I275-SUM($J275:AP275)))","v":0},{"$f":"IF(AQ$4=$E275, $I275*AQ$259,0) + IF(AQ$4>$E275,MIN(AQ275,$I275-SUM($J275:AQ275)))","v":0},{"$f":"IF(AR$4=$E275, $I275*AR$259,0) + IF(AR$4>$E275,MIN(AR275,$I275-SUM($J275:AR275)))","v":0},{"$f":"IF(AS$4=$E275, $I275*AS$259,0) + IF(AS$4>$E275,MIN(AS275,$I275-SUM($J275:AS275)))","v":0},{"$f":"IF(AT$4=$E275, $I275*AT$259,0) + IF(AT$4>$E275,MIN(AT275,$I275-SUM($J275:AT275)))","v":0},{"$f":"IF(AU$4=$E275, $I275*AU$259,0) + IF(AU$4>$E275,MIN(AU275,$I275-SUM($J275:AU275)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E275)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E276,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E276, $I276*J$259,0) + IF(J$4>$E276,MIN(J276,$I276-SUM($J276:J276)))","v":0},{"$f":"IF(K$4=$E276, $I276*K$259,0) + IF(K$4>$E276,MIN(K276,$I276-SUM($J276:K276)))","v":0},{"$f":"IF(L$4=$E276, $I276*L$259,0) + IF(L$4>$E276,MIN(L276,$I276-SUM($J276:L276)))","v":0},{"$f":"IF(M$4=$E276, $I276*M$259,0) + IF(M$4>$E276,MIN(M276,$I276-SUM($J276:M276)))","v":0},{"$f":"IF(N$4=$E276, $I276*N$259,0) + IF(N$4>$E276,MIN(N276,$I276-SUM($J276:N276)))","v":0},{"$f":"IF(O$4=$E276, $I276*O$259,0) + IF(O$4>$E276,MIN(O276,$I276-SUM($J276:O276)))","v":0},{"$f":"IF(P$4=$E276, $I276*P$259,0) + IF(P$4>$E276,MIN(P276,$I276-SUM($J276:P276)))","v":0},{"$f":"IF(Q$4=$E276, $I276*Q$259,0) + IF(Q$4>$E276,MIN(Q276,$I276-SUM($J276:Q276)))","v":0},{"$f":"IF(R$4=$E276, $I276*R$259,0) + IF(R$4>$E276,MIN(R276,$I276-SUM($J276:R276)))","v":0},{"$f":"IF(S$4=$E276, $I276*S$259,0) + IF(S$4>$E276,MIN(S276,$I276-SUM($J276:S276)))","v":0},{"$f":"IF(T$4=$E276, $I276*T$259,0) + IF(T$4>$E276,MIN(T276,$I276-SUM($J276:T276)))","v":0},{"$f":"IF(U$4=$E276, $I276*U$259,0) + IF(U$4>$E276,MIN(U276,$I276-SUM($J276:U276)))","v":0},{"$f":"IF(V$4=$E276, $I276*V$259,0) + IF(V$4>$E276,MIN(V276,$I276-SUM($J276:V276)))","v":0},{"$f":"IF(W$4=$E276, $I276*W$259,0) + IF(W$4>$E276,MIN(W276,$I276-SUM($J276:W276)))","v":0},{"$f":"IF(X$4=$E276, $I276*X$259,0) + IF(X$4>$E276,MIN(X276,$I276-SUM($J276:X276)))","v":0},{"$f":"IF(Y$4=$E276, $I276*Y$259,0) + IF(Y$4>$E276,MIN(Y276,$I276-SUM($J276:Y276)))","v":0},{"$f":"IF(Z$4=$E276, $I276*Z$259,0) + IF(Z$4>$E276,MIN(Z276,$I276-SUM($J276:Z276)))","v":0},{"$f":"IF(AA$4=$E276, $I276*AA$259,0) + IF(AA$4>$E276,MIN(AA276,$I276-SUM($J276:AA276)))","v":0},{"$f":"IF(AB$4=$E276, $I276*AB$259,0) + IF(AB$4>$E276,MIN(AB276,$I276-SUM($J276:AB276)))","v":0},{"$f":"IF(AC$4=$E276, $I276*AC$259,0) + IF(AC$4>$E276,MIN(AC276,$I276-SUM($J276:AC276)))","v":0},{"$f":"IF(AD$4=$E276, $I276*AD$259,0) + IF(AD$4>$E276,MIN(AD276,$I276-SUM($J276:AD276)))","v":0},{"$f":"IF(AE$4=$E276, $I276*AE$259,0) + IF(AE$4>$E276,MIN(AE276,$I276-SUM($J276:AE276)))","v":0},{"$f":"IF(AF$4=$E276, $I276*AF$259,0) + IF(AF$4>$E276,MIN(AF276,$I276-SUM($J276:AF276)))","v":0},{"$f":"IF(AG$4=$E276, $I276*AG$259,0) + IF(AG$4>$E276,MIN(AG276,$I276-SUM($J276:AG276)))","v":0},{"$f":"IF(AH$4=$E276, $I276*AH$259,0) + IF(AH$4>$E276,MIN(AH276,$I276-SUM($J276:AH276)))","v":0},{"$f":"IF(AI$4=$E276, $I276*AI$259,0) + IF(AI$4>$E276,MIN(AI276,$I276-SUM($J276:AI276)))","v":0},{"$f":"IF(AJ$4=$E276, $I276*AJ$259,0) + IF(AJ$4>$E276,MIN(AJ276,$I276-SUM($J276:AJ276)))","v":0},{"$f":"IF(AK$4=$E276, $I276*AK$259,0) + IF(AK$4>$E276,MIN(AK276,$I276-SUM($J276:AK276)))","v":0},{"$f":"IF(AL$4=$E276, $I276*AL$259,0) + IF(AL$4>$E276,MIN(AL276,$I276-SUM($J276:AL276)))","v":0},{"$f":"IF(AM$4=$E276, $I276*AM$259,0) + IF(AM$4>$E276,MIN(AM276,$I276-SUM($J276:AM276)))","v":0},{"$f":"IF(AN$4=$E276, $I276*AN$259,0) + IF(AN$4>$E276,MIN(AN276,$I276-SUM($J276:AN276)))","v":0},{"$f":"IF(AO$4=$E276, $I276*AO$259,0) + IF(AO$4>$E276,MIN(AO276,$I276-SUM($J276:AO276)))","v":0},{"$f":"IF(AP$4=$E276, $I276*AP$259,0) + IF(AP$4>$E276,MIN(AP276,$I276-SUM($J276:AP276)))","v":0},{"$f":"IF(AQ$4=$E276, $I276*AQ$259,0) + IF(AQ$4>$E276,MIN(AQ276,$I276-SUM($J276:AQ276)))","v":0},{"$f":"IF(AR$4=$E276, $I276*AR$259,0) + IF(AR$4>$E276,MIN(AR276,$I276-SUM($J276:AR276)))","v":0},{"$f":"IF(AS$4=$E276, $I276*AS$259,0) + IF(AS$4>$E276,MIN(AS276,$I276-SUM($J276:AS276)))","v":0},{"$f":"IF(AT$4=$E276, $I276*AT$259,0) + IF(AT$4>$E276,MIN(AT276,$I276-SUM($J276:AT276)))","v":0},{"$f":"IF(AU$4=$E276, $I276*AU$259,0) + IF(AU$4>$E276,MIN(AU276,$I276-SUM($J276:AU276)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E276)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E277,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E277, $I277*J$259,0) + IF(J$4>$E277,MIN(J277,$I277-SUM($J277:J277)))","v":0},{"$f":"IF(K$4=$E277, $I277*K$259,0) + IF(K$4>$E277,MIN(K277,$I277-SUM($J277:K277)))","v":0},{"$f":"IF(L$4=$E277, $I277*L$259,0) + IF(L$4>$E277,MIN(L277,$I277-SUM($J277:L277)))","v":0},{"$f":"IF(M$4=$E277, $I277*M$259,0) + IF(M$4>$E277,MIN(M277,$I277-SUM($J277:M277)))","v":0},{"$f":"IF(N$4=$E277, $I277*N$259,0) + IF(N$4>$E277,MIN(N277,$I277-SUM($J277:N277)))","v":0},{"$f":"IF(O$4=$E277, $I277*O$259,0) + IF(O$4>$E277,MIN(O277,$I277-SUM($J277:O277)))","v":0},{"$f":"IF(P$4=$E277, $I277*P$259,0) + IF(P$4>$E277,MIN(P277,$I277-SUM($J277:P277)))","v":0},{"$f":"IF(Q$4=$E277, $I277*Q$259,0) + IF(Q$4>$E277,MIN(Q277,$I277-SUM($J277:Q277)))","v":0},{"$f":"IF(R$4=$E277, $I277*R$259,0) + IF(R$4>$E277,MIN(R277,$I277-SUM($J277:R277)))","v":0},{"$f":"IF(S$4=$E277, $I277*S$259,0) + IF(S$4>$E277,MIN(S277,$I277-SUM($J277:S277)))","v":0},{"$f":"IF(T$4=$E277, $I277*T$259,0) + IF(T$4>$E277,MIN(T277,$I277-SUM($J277:T277)))","v":0},{"$f":"IF(U$4=$E277, $I277*U$259,0) + IF(U$4>$E277,MIN(U277,$I277-SUM($J277:U277)))","v":0},{"$f":"IF(V$4=$E277, $I277*V$259,0) + IF(V$4>$E277,MIN(V277,$I277-SUM($J277:V277)))","v":0},{"$f":"IF(W$4=$E277, $I277*W$259,0) + IF(W$4>$E277,MIN(W277,$I277-SUM($J277:W277)))","v":0},{"$f":"IF(X$4=$E277, $I277*X$259,0) + IF(X$4>$E277,MIN(X277,$I277-SUM($J277:X277)))","v":0},{"$f":"IF(Y$4=$E277, $I277*Y$259,0) + IF(Y$4>$E277,MIN(Y277,$I277-SUM($J277:Y277)))","v":0},{"$f":"IF(Z$4=$E277, $I277*Z$259,0) + IF(Z$4>$E277,MIN(Z277,$I277-SUM($J277:Z277)))","v":0},{"$f":"IF(AA$4=$E277, $I277*AA$259,0) + IF(AA$4>$E277,MIN(AA277,$I277-SUM($J277:AA277)))","v":0},{"$f":"IF(AB$4=$E277, $I277*AB$259,0) + IF(AB$4>$E277,MIN(AB277,$I277-SUM($J277:AB277)))","v":0},{"$f":"IF(AC$4=$E277, $I277*AC$259,0) + IF(AC$4>$E277,MIN(AC277,$I277-SUM($J277:AC277)))","v":0},{"$f":"IF(AD$4=$E277, $I277*AD$259,0) + IF(AD$4>$E277,MIN(AD277,$I277-SUM($J277:AD277)))","v":0},{"$f":"IF(AE$4=$E277, $I277*AE$259,0) + IF(AE$4>$E277,MIN(AE277,$I277-SUM($J277:AE277)))","v":0},{"$f":"IF(AF$4=$E277, $I277*AF$259,0) + IF(AF$4>$E277,MIN(AF277,$I277-SUM($J277:AF277)))","v":0},{"$f":"IF(AG$4=$E277, $I277*AG$259,0) + IF(AG$4>$E277,MIN(AG277,$I277-SUM($J277:AG277)))","v":0},{"$f":"IF(AH$4=$E277, $I277*AH$259,0) + IF(AH$4>$E277,MIN(AH277,$I277-SUM($J277:AH277)))","v":0},{"$f":"IF(AI$4=$E277, $I277*AI$259,0) + IF(AI$4>$E277,MIN(AI277,$I277-SUM($J277:AI277)))","v":0},{"$f":"IF(AJ$4=$E277, $I277*AJ$259,0) + IF(AJ$4>$E277,MIN(AJ277,$I277-SUM($J277:AJ277)))","v":0},{"$f":"IF(AK$4=$E277, $I277*AK$259,0) + IF(AK$4>$E277,MIN(AK277,$I277-SUM($J277:AK277)))","v":0},{"$f":"IF(AL$4=$E277, $I277*AL$259,0) + IF(AL$4>$E277,MIN(AL277,$I277-SUM($J277:AL277)))","v":0},{"$f":"IF(AM$4=$E277, $I277*AM$259,0) + IF(AM$4>$E277,MIN(AM277,$I277-SUM($J277:AM277)))","v":0},{"$f":"IF(AN$4=$E277, $I277*AN$259,0) + IF(AN$4>$E277,MIN(AN277,$I277-SUM($J277:AN277)))","v":0},{"$f":"IF(AO$4=$E277, $I277*AO$259,0) + IF(AO$4>$E277,MIN(AO277,$I277-SUM($J277:AO277)))","v":0},{"$f":"IF(AP$4=$E277, $I277*AP$259,0) + IF(AP$4>$E277,MIN(AP277,$I277-SUM($J277:AP277)))","v":0},{"$f":"IF(AQ$4=$E277, $I277*AQ$259,0) + IF(AQ$4>$E277,MIN(AQ277,$I277-SUM($J277:AQ277)))","v":0},{"$f":"IF(AR$4=$E277, $I277*AR$259,0) + IF(AR$4>$E277,MIN(AR277,$I277-SUM($J277:AR277)))","v":0},{"$f":"IF(AS$4=$E277, $I277*AS$259,0) + IF(AS$4>$E277,MIN(AS277,$I277-SUM($J277:AS277)))","v":0},{"$f":"IF(AT$4=$E277, $I277*AT$259,0) + IF(AT$4>$E277,MIN(AT277,$I277-SUM($J277:AT277)))","v":0},{"$f":"IF(AU$4=$E277, $I277*AU$259,0) + IF(AU$4>$E277,MIN(AU277,$I277-SUM($J277:AU277)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E277)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E278,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E278, $I278*J$259,0) + IF(J$4>$E278,MIN(J278,$I278-SUM($J278:J278)))","v":0},{"$f":"IF(K$4=$E278, $I278*K$259,0) + IF(K$4>$E278,MIN(K278,$I278-SUM($J278:K278)))","v":0},{"$f":"IF(L$4=$E278, $I278*L$259,0) + IF(L$4>$E278,MIN(L278,$I278-SUM($J278:L278)))","v":0},{"$f":"IF(M$4=$E278, $I278*M$259,0) + IF(M$4>$E278,MIN(M278,$I278-SUM($J278:M278)))","v":0},{"$f":"IF(N$4=$E278, $I278*N$259,0) + IF(N$4>$E278,MIN(N278,$I278-SUM($J278:N278)))","v":0},{"$f":"IF(O$4=$E278, $I278*O$259,0) + IF(O$4>$E278,MIN(O278,$I278-SUM($J278:O278)))","v":0},{"$f":"IF(P$4=$E278, $I278*P$259,0) + IF(P$4>$E278,MIN(P278,$I278-SUM($J278:P278)))","v":0},{"$f":"IF(Q$4=$E278, $I278*Q$259,0) + IF(Q$4>$E278,MIN(Q278,$I278-SUM($J278:Q278)))","v":0},{"$f":"IF(R$4=$E278, $I278*R$259,0) + IF(R$4>$E278,MIN(R278,$I278-SUM($J278:R278)))","v":0},{"$f":"IF(S$4=$E278, $I278*S$259,0) + IF(S$4>$E278,MIN(S278,$I278-SUM($J278:S278)))","v":0},{"$f":"IF(T$4=$E278, $I278*T$259,0) + IF(T$4>$E278,MIN(T278,$I278-SUM($J278:T278)))","v":0},{"$f":"IF(U$4=$E278, $I278*U$259,0) + IF(U$4>$E278,MIN(U278,$I278-SUM($J278:U278)))","v":0},{"$f":"IF(V$4=$E278, $I278*V$259,0) + IF(V$4>$E278,MIN(V278,$I278-SUM($J278:V278)))","v":0},{"$f":"IF(W$4=$E278, $I278*W$259,0) + IF(W$4>$E278,MIN(W278,$I278-SUM($J278:W278)))","v":0},{"$f":"IF(X$4=$E278, $I278*X$259,0) + IF(X$4>$E278,MIN(X278,$I278-SUM($J278:X278)))","v":0},{"$f":"IF(Y$4=$E278, $I278*Y$259,0) + IF(Y$4>$E278,MIN(Y278,$I278-SUM($J278:Y278)))","v":0},{"$f":"IF(Z$4=$E278, $I278*Z$259,0) + IF(Z$4>$E278,MIN(Z278,$I278-SUM($J278:Z278)))","v":0},{"$f":"IF(AA$4=$E278, $I278*AA$259,0) + IF(AA$4>$E278,MIN(AA278,$I278-SUM($J278:AA278)))","v":0},{"$f":"IF(AB$4=$E278, $I278*AB$259,0) + IF(AB$4>$E278,MIN(AB278,$I278-SUM($J278:AB278)))","v":0},{"$f":"IF(AC$4=$E278, $I278*AC$259,0) + IF(AC$4>$E278,MIN(AC278,$I278-SUM($J278:AC278)))","v":0},{"$f":"IF(AD$4=$E278, $I278*AD$259,0) + IF(AD$4>$E278,MIN(AD278,$I278-SUM($J278:AD278)))","v":0},{"$f":"IF(AE$4=$E278, $I278*AE$259,0) + IF(AE$4>$E278,MIN(AE278,$I278-SUM($J278:AE278)))","v":0},{"$f":"IF(AF$4=$E278, $I278*AF$259,0) + IF(AF$4>$E278,MIN(AF278,$I278-SUM($J278:AF278)))","v":0},{"$f":"IF(AG$4=$E278, $I278*AG$259,0) + IF(AG$4>$E278,MIN(AG278,$I278-SUM($J278:AG278)))","v":0},{"$f":"IF(AH$4=$E278, $I278*AH$259,0) + IF(AH$4>$E278,MIN(AH278,$I278-SUM($J278:AH278)))","v":0},{"$f":"IF(AI$4=$E278, $I278*AI$259,0) + IF(AI$4>$E278,MIN(AI278,$I278-SUM($J278:AI278)))","v":0},{"$f":"IF(AJ$4=$E278, $I278*AJ$259,0) + IF(AJ$4>$E278,MIN(AJ278,$I278-SUM($J278:AJ278)))","v":0},{"$f":"IF(AK$4=$E278, $I278*AK$259,0) + IF(AK$4>$E278,MIN(AK278,$I278-SUM($J278:AK278)))","v":0},{"$f":"IF(AL$4=$E278, $I278*AL$259,0) + IF(AL$4>$E278,MIN(AL278,$I278-SUM($J278:AL278)))","v":0},{"$f":"IF(AM$4=$E278, $I278*AM$259,0) + IF(AM$4>$E278,MIN(AM278,$I278-SUM($J278:AM278)))","v":0},{"$f":"IF(AN$4=$E278, $I278*AN$259,0) + IF(AN$4>$E278,MIN(AN278,$I278-SUM($J278:AN278)))","v":0},{"$f":"IF(AO$4=$E278, $I278*AO$259,0) + IF(AO$4>$E278,MIN(AO278,$I278-SUM($J278:AO278)))","v":0},{"$f":"IF(AP$4=$E278, $I278*AP$259,0) + IF(AP$4>$E278,MIN(AP278,$I278-SUM($J278:AP278)))","v":0},{"$f":"IF(AQ$4=$E278, $I278*AQ$259,0) + IF(AQ$4>$E278,MIN(AQ278,$I278-SUM($J278:AQ278)))","v":0},{"$f":"IF(AR$4=$E278, $I278*AR$259,0) + IF(AR$4>$E278,MIN(AR278,$I278-SUM($J278:AR278)))","v":0},{"$f":"IF(AS$4=$E278, $I278*AS$259,0) + IF(AS$4>$E278,MIN(AS278,$I278-SUM($J278:AS278)))","v":0},{"$f":"IF(AT$4=$E278, $I278*AT$259,0) + IF(AT$4>$E278,MIN(AT278,$I278-SUM($J278:AT278)))","v":0},{"$f":"IF(AU$4=$E278, $I278*AU$259,0) + IF(AU$4>$E278,MIN(AU278,$I278-SUM($J278:AU278)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E278)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E279,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E279, $I279*J$259,0) + IF(J$4>$E279,MIN(J279,$I279-SUM($J279:J279)))","v":0},{"$f":"IF(K$4=$E279, $I279*K$259,0) + IF(K$4>$E279,MIN(K279,$I279-SUM($J279:K279)))","v":0},{"$f":"IF(L$4=$E279, $I279*L$259,0) + IF(L$4>$E279,MIN(L279,$I279-SUM($J279:L279)))","v":0},{"$f":"IF(M$4=$E279, $I279*M$259,0) + IF(M$4>$E279,MIN(M279,$I279-SUM($J279:M279)))","v":0},{"$f":"IF(N$4=$E279, $I279*N$259,0) + IF(N$4>$E279,MIN(N279,$I279-SUM($J279:N279)))","v":0},{"$f":"IF(O$4=$E279, $I279*O$259,0) + IF(O$4>$E279,MIN(O279,$I279-SUM($J279:O279)))","v":0},{"$f":"IF(P$4=$E279, $I279*P$259,0) + IF(P$4>$E279,MIN(P279,$I279-SUM($J279:P279)))","v":0},{"$f":"IF(Q$4=$E279, $I279*Q$259,0) + IF(Q$4>$E279,MIN(Q279,$I279-SUM($J279:Q279)))","v":0},{"$f":"IF(R$4=$E279, $I279*R$259,0) + IF(R$4>$E279,MIN(R279,$I279-SUM($J279:R279)))","v":0},{"$f":"IF(S$4=$E279, $I279*S$259,0) + IF(S$4>$E279,MIN(S279,$I279-SUM($J279:S279)))","v":0},{"$f":"IF(T$4=$E279, $I279*T$259,0) + IF(T$4>$E279,MIN(T279,$I279-SUM($J279:T279)))","v":0},{"$f":"IF(U$4=$E279, $I279*U$259,0) + IF(U$4>$E279,MIN(U279,$I279-SUM($J279:U279)))","v":0},{"$f":"IF(V$4=$E279, $I279*V$259,0) + IF(V$4>$E279,MIN(V279,$I279-SUM($J279:V279)))","v":0},{"$f":"IF(W$4=$E279, $I279*W$259,0) + IF(W$4>$E279,MIN(W279,$I279-SUM($J279:W279)))","v":0},{"$f":"IF(X$4=$E279, $I279*X$259,0) + IF(X$4>$E279,MIN(X279,$I279-SUM($J279:X279)))","v":0},{"$f":"IF(Y$4=$E279, $I279*Y$259,0) + IF(Y$4>$E279,MIN(Y279,$I279-SUM($J279:Y279)))","v":0},{"$f":"IF(Z$4=$E279, $I279*Z$259,0) + IF(Z$4>$E279,MIN(Z279,$I279-SUM($J279:Z279)))","v":0},{"$f":"IF(AA$4=$E279, $I279*AA$259,0) + IF(AA$4>$E279,MIN(AA279,$I279-SUM($J279:AA279)))","v":0},{"$f":"IF(AB$4=$E279, $I279*AB$259,0) + IF(AB$4>$E279,MIN(AB279,$I279-SUM($J279:AB279)))","v":0},{"$f":"IF(AC$4=$E279, $I279*AC$259,0) + IF(AC$4>$E279,MIN(AC279,$I279-SUM($J279:AC279)))","v":0},{"$f":"IF(AD$4=$E279, $I279*AD$259,0) + IF(AD$4>$E279,MIN(AD279,$I279-SUM($J279:AD279)))","v":0},{"$f":"IF(AE$4=$E279, $I279*AE$259,0) + IF(AE$4>$E279,MIN(AE279,$I279-SUM($J279:AE279)))","v":0},{"$f":"IF(AF$4=$E279, $I279*AF$259,0) + IF(AF$4>$E279,MIN(AF279,$I279-SUM($J279:AF279)))","v":0},{"$f":"IF(AG$4=$E279, $I279*AG$259,0) + IF(AG$4>$E279,MIN(AG279,$I279-SUM($J279:AG279)))","v":0},{"$f":"IF(AH$4=$E279, $I279*AH$259,0) + IF(AH$4>$E279,MIN(AH279,$I279-SUM($J279:AH279)))","v":0},{"$f":"IF(AI$4=$E279, $I279*AI$259,0) + IF(AI$4>$E279,MIN(AI279,$I279-SUM($J279:AI279)))","v":0},{"$f":"IF(AJ$4=$E279, $I279*AJ$259,0) + IF(AJ$4>$E279,MIN(AJ279,$I279-SUM($J279:AJ279)))","v":0},{"$f":"IF(AK$4=$E279, $I279*AK$259,0) + IF(AK$4>$E279,MIN(AK279,$I279-SUM($J279:AK279)))","v":0},{"$f":"IF(AL$4=$E279, $I279*AL$259,0) + IF(AL$4>$E279,MIN(AL279,$I279-SUM($J279:AL279)))","v":0},{"$f":"IF(AM$4=$E279, $I279*AM$259,0) + IF(AM$4>$E279,MIN(AM279,$I279-SUM($J279:AM279)))","v":0},{"$f":"IF(AN$4=$E279, $I279*AN$259,0) + IF(AN$4>$E279,MIN(AN279,$I279-SUM($J279:AN279)))","v":0},{"$f":"IF(AO$4=$E279, $I279*AO$259,0) + IF(AO$4>$E279,MIN(AO279,$I279-SUM($J279:AO279)))","v":0},{"$f":"IF(AP$4=$E279, $I279*AP$259,0) + IF(AP$4>$E279,MIN(AP279,$I279-SUM($J279:AP279)))","v":0},{"$f":"IF(AQ$4=$E279, $I279*AQ$259,0) + IF(AQ$4>$E279,MIN(AQ279,$I279-SUM($J279:AQ279)))","v":0},{"$f":"IF(AR$4=$E279, $I279*AR$259,0) + IF(AR$4>$E279,MIN(AR279,$I279-SUM($J279:AR279)))","v":0},{"$f":"IF(AS$4=$E279, $I279*AS$259,0) + IF(AS$4>$E279,MIN(AS279,$I279-SUM($J279:AS279)))","v":0},{"$f":"IF(AT$4=$E279, $I279*AT$259,0) + IF(AT$4>$E279,MIN(AT279,$I279-SUM($J279:AT279)))","v":0},{"$f":"IF(AU$4=$E279, $I279*AU$259,0) + IF(AU$4>$E279,MIN(AU279,$I279-SUM($J279:AU279)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E279)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E280,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E280, $I280*J$259,0) + IF(J$4>$E280,MIN(J280,$I280-SUM($J280:J280)))","v":0},{"$f":"IF(K$4=$E280, $I280*K$259,0) + IF(K$4>$E280,MIN(K280,$I280-SUM($J280:K280)))","v":0},{"$f":"IF(L$4=$E280, $I280*L$259,0) + IF(L$4>$E280,MIN(L280,$I280-SUM($J280:L280)))","v":0},{"$f":"IF(M$4=$E280, $I280*M$259,0) + IF(M$4>$E280,MIN(M280,$I280-SUM($J280:M280)))","v":0},{"$f":"IF(N$4=$E280, $I280*N$259,0) + IF(N$4>$E280,MIN(N280,$I280-SUM($J280:N280)))","v":0},{"$f":"IF(O$4=$E280, $I280*O$259,0) + IF(O$4>$E280,MIN(O280,$I280-SUM($J280:O280)))","v":0},{"$f":"IF(P$4=$E280, $I280*P$259,0) + IF(P$4>$E280,MIN(P280,$I280-SUM($J280:P280)))","v":0},{"$f":"IF(Q$4=$E280, $I280*Q$259,0) + IF(Q$4>$E280,MIN(Q280,$I280-SUM($J280:Q280)))","v":0},{"$f":"IF(R$4=$E280, $I280*R$259,0) + IF(R$4>$E280,MIN(R280,$I280-SUM($J280:R280)))","v":0},{"$f":"IF(S$4=$E280, $I280*S$259,0) + IF(S$4>$E280,MIN(S280,$I280-SUM($J280:S280)))","v":0},{"$f":"IF(T$4=$E280, $I280*T$259,0) + IF(T$4>$E280,MIN(T280,$I280-SUM($J280:T280)))","v":0},{"$f":"IF(U$4=$E280, $I280*U$259,0) + IF(U$4>$E280,MIN(U280,$I280-SUM($J280:U280)))","v":0},{"$f":"IF(V$4=$E280, $I280*V$259,0) + IF(V$4>$E280,MIN(V280,$I280-SUM($J280:V280)))","v":0},{"$f":"IF(W$4=$E280, $I280*W$259,0) + IF(W$4>$E280,MIN(W280,$I280-SUM($J280:W280)))","v":0},{"$f":"IF(X$4=$E280, $I280*X$259,0) + IF(X$4>$E280,MIN(X280,$I280-SUM($J280:X280)))","v":0},{"$f":"IF(Y$4=$E280, $I280*Y$259,0) + IF(Y$4>$E280,MIN(Y280,$I280-SUM($J280:Y280)))","v":0},{"$f":"IF(Z$4=$E280, $I280*Z$259,0) + IF(Z$4>$E280,MIN(Z280,$I280-SUM($J280:Z280)))","v":0},{"$f":"IF(AA$4=$E280, $I280*AA$259,0) + IF(AA$4>$E280,MIN(AA280,$I280-SUM($J280:AA280)))","v":0},{"$f":"IF(AB$4=$E280, $I280*AB$259,0) + IF(AB$4>$E280,MIN(AB280,$I280-SUM($J280:AB280)))","v":0},{"$f":"IF(AC$4=$E280, $I280*AC$259,0) + IF(AC$4>$E280,MIN(AC280,$I280-SUM($J280:AC280)))","v":0},{"$f":"IF(AD$4=$E280, $I280*AD$259,0) + IF(AD$4>$E280,MIN(AD280,$I280-SUM($J280:AD280)))","v":0},{"$f":"IF(AE$4=$E280, $I280*AE$259,0) + IF(AE$4>$E280,MIN(AE280,$I280-SUM($J280:AE280)))","v":0},{"$f":"IF(AF$4=$E280, $I280*AF$259,0) + IF(AF$4>$E280,MIN(AF280,$I280-SUM($J280:AF280)))","v":0},{"$f":"IF(AG$4=$E280, $I280*AG$259,0) + IF(AG$4>$E280,MIN(AG280,$I280-SUM($J280:AG280)))","v":0},{"$f":"IF(AH$4=$E280, $I280*AH$259,0) + IF(AH$4>$E280,MIN(AH280,$I280-SUM($J280:AH280)))","v":0},{"$f":"IF(AI$4=$E280, $I280*AI$259,0) + IF(AI$4>$E280,MIN(AI280,$I280-SUM($J280:AI280)))","v":0},{"$f":"IF(AJ$4=$E280, $I280*AJ$259,0) + IF(AJ$4>$E280,MIN(AJ280,$I280-SUM($J280:AJ280)))","v":0},{"$f":"IF(AK$4=$E280, $I280*AK$259,0) + IF(AK$4>$E280,MIN(AK280,$I280-SUM($J280:AK280)))","v":0},{"$f":"IF(AL$4=$E280, $I280*AL$259,0) + IF(AL$4>$E280,MIN(AL280,$I280-SUM($J280:AL280)))","v":0},{"$f":"IF(AM$4=$E280, $I280*AM$259,0) + IF(AM$4>$E280,MIN(AM280,$I280-SUM($J280:AM280)))","v":0},{"$f":"IF(AN$4=$E280, $I280*AN$259,0) + IF(AN$4>$E280,MIN(AN280,$I280-SUM($J280:AN280)))","v":0},{"$f":"IF(AO$4=$E280, $I280*AO$259,0) + IF(AO$4>$E280,MIN(AO280,$I280-SUM($J280:AO280)))","v":0},{"$f":"IF(AP$4=$E280, $I280*AP$259,0) + IF(AP$4>$E280,MIN(AP280,$I280-SUM($J280:AP280)))","v":0},{"$f":"IF(AQ$4=$E280, $I280*AQ$259,0) + IF(AQ$4>$E280,MIN(AQ280,$I280-SUM($J280:AQ280)))","v":0},{"$f":"IF(AR$4=$E280, $I280*AR$259,0) + IF(AR$4>$E280,MIN(AR280,$I280-SUM($J280:AR280)))","v":0},{"$f":"IF(AS$4=$E280, $I280*AS$259,0) + IF(AS$4>$E280,MIN(AS280,$I280-SUM($J280:AS280)))","v":0},{"$f":"IF(AT$4=$E280, $I280*AT$259,0) + IF(AT$4>$E280,MIN(AT280,$I280-SUM($J280:AT280)))","v":0},{"$f":"IF(AU$4=$E280, $I280*AU$259,0) + IF(AU$4>$E280,MIN(AU280,$I280-SUM($J280:AU280)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E280)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E281,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E281, $I281*J$259,0) + IF(J$4>$E281,MIN(J281,$I281-SUM($J281:J281)))","v":0},{"$f":"IF(K$4=$E281, $I281*K$259,0) + IF(K$4>$E281,MIN(K281,$I281-SUM($J281:K281)))","v":0},{"$f":"IF(L$4=$E281, $I281*L$259,0) + IF(L$4>$E281,MIN(L281,$I281-SUM($J281:L281)))","v":0},{"$f":"IF(M$4=$E281, $I281*M$259,0) + IF(M$4>$E281,MIN(M281,$I281-SUM($J281:M281)))","v":0},{"$f":"IF(N$4=$E281, $I281*N$259,0) + IF(N$4>$E281,MIN(N281,$I281-SUM($J281:N281)))","v":0},{"$f":"IF(O$4=$E281, $I281*O$259,0) + IF(O$4>$E281,MIN(O281,$I281-SUM($J281:O281)))","v":0},{"$f":"IF(P$4=$E281, $I281*P$259,0) + IF(P$4>$E281,MIN(P281,$I281-SUM($J281:P281)))","v":0},{"$f":"IF(Q$4=$E281, $I281*Q$259,0) + IF(Q$4>$E281,MIN(Q281,$I281-SUM($J281:Q281)))","v":0},{"$f":"IF(R$4=$E281, $I281*R$259,0) + IF(R$4>$E281,MIN(R281,$I281-SUM($J281:R281)))","v":0},{"$f":"IF(S$4=$E281, $I281*S$259,0) + IF(S$4>$E281,MIN(S281,$I281-SUM($J281:S281)))","v":0},{"$f":"IF(T$4=$E281, $I281*T$259,0) + IF(T$4>$E281,MIN(T281,$I281-SUM($J281:T281)))","v":0},{"$f":"IF(U$4=$E281, $I281*U$259,0) + IF(U$4>$E281,MIN(U281,$I281-SUM($J281:U281)))","v":0},{"$f":"IF(V$4=$E281, $I281*V$259,0) + IF(V$4>$E281,MIN(V281,$I281-SUM($J281:V281)))","v":0},{"$f":"IF(W$4=$E281, $I281*W$259,0) + IF(W$4>$E281,MIN(W281,$I281-SUM($J281:W281)))","v":0},{"$f":"IF(X$4=$E281, $I281*X$259,0) + IF(X$4>$E281,MIN(X281,$I281-SUM($J281:X281)))","v":0},{"$f":"IF(Y$4=$E281, $I281*Y$259,0) + IF(Y$4>$E281,MIN(Y281,$I281-SUM($J281:Y281)))","v":0},{"$f":"IF(Z$4=$E281, $I281*Z$259,0) + IF(Z$4>$E281,MIN(Z281,$I281-SUM($J281:Z281)))","v":0},{"$f":"IF(AA$4=$E281, $I281*AA$259,0) + IF(AA$4>$E281,MIN(AA281,$I281-SUM($J281:AA281)))","v":0},{"$f":"IF(AB$4=$E281, $I281*AB$259,0) + IF(AB$4>$E281,MIN(AB281,$I281-SUM($J281:AB281)))","v":0},{"$f":"IF(AC$4=$E281, $I281*AC$259,0) + IF(AC$4>$E281,MIN(AC281,$I281-SUM($J281:AC281)))","v":0},{"$f":"IF(AD$4=$E281, $I281*AD$259,0) + IF(AD$4>$E281,MIN(AD281,$I281-SUM($J281:AD281)))","v":0},{"$f":"IF(AE$4=$E281, $I281*AE$259,0) + IF(AE$4>$E281,MIN(AE281,$I281-SUM($J281:AE281)))","v":0},{"$f":"IF(AF$4=$E281, $I281*AF$259,0) + IF(AF$4>$E281,MIN(AF281,$I281-SUM($J281:AF281)))","v":0},{"$f":"IF(AG$4=$E281, $I281*AG$259,0) + IF(AG$4>$E281,MIN(AG281,$I281-SUM($J281:AG281)))","v":0},{"$f":"IF(AH$4=$E281, $I281*AH$259,0) + IF(AH$4>$E281,MIN(AH281,$I281-SUM($J281:AH281)))","v":0},{"$f":"IF(AI$4=$E281, $I281*AI$259,0) + IF(AI$4>$E281,MIN(AI281,$I281-SUM($J281:AI281)))","v":0},{"$f":"IF(AJ$4=$E281, $I281*AJ$259,0) + IF(AJ$4>$E281,MIN(AJ281,$I281-SUM($J281:AJ281)))","v":0},{"$f":"IF(AK$4=$E281, $I281*AK$259,0) + IF(AK$4>$E281,MIN(AK281,$I281-SUM($J281:AK281)))","v":0},{"$f":"IF(AL$4=$E281, $I281*AL$259,0) + IF(AL$4>$E281,MIN(AL281,$I281-SUM($J281:AL281)))","v":0},{"$f":"IF(AM$4=$E281, $I281*AM$259,0) + IF(AM$4>$E281,MIN(AM281,$I281-SUM($J281:AM281)))","v":0},{"$f":"IF(AN$4=$E281, $I281*AN$259,0) + IF(AN$4>$E281,MIN(AN281,$I281-SUM($J281:AN281)))","v":0},{"$f":"IF(AO$4=$E281, $I281*AO$259,0) + IF(AO$4>$E281,MIN(AO281,$I281-SUM($J281:AO281)))","v":0},{"$f":"IF(AP$4=$E281, $I281*AP$259,0) + IF(AP$4>$E281,MIN(AP281,$I281-SUM($J281:AP281)))","v":0},{"$f":"IF(AQ$4=$E281, $I281*AQ$259,0) + IF(AQ$4>$E281,MIN(AQ281,$I281-SUM($J281:AQ281)))","v":0},{"$f":"IF(AR$4=$E281, $I281*AR$259,0) + IF(AR$4>$E281,MIN(AR281,$I281-SUM($J281:AR281)))","v":0},{"$f":"IF(AS$4=$E281, $I281*AS$259,0) + IF(AS$4>$E281,MIN(AS281,$I281-SUM($J281:AS281)))","v":0},{"$f":"IF(AT$4=$E281, $I281*AT$259,0) + IF(AT$4>$E281,MIN(AT281,$I281-SUM($J281:AT281)))","v":0},{"$f":"IF(AU$4=$E281, $I281*AU$259,0) + IF(AU$4>$E281,MIN(AU281,$I281-SUM($J281:AU281)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E281)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E282,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E282, $I282*J$259,0) + IF(J$4>$E282,MIN(J282,$I282-SUM($J282:J282)))","v":0},{"$f":"IF(K$4=$E282, $I282*K$259,0) + IF(K$4>$E282,MIN(K282,$I282-SUM($J282:K282)))","v":0},{"$f":"IF(L$4=$E282, $I282*L$259,0) + IF(L$4>$E282,MIN(L282,$I282-SUM($J282:L282)))","v":0},{"$f":"IF(M$4=$E282, $I282*M$259,0) + IF(M$4>$E282,MIN(M282,$I282-SUM($J282:M282)))","v":0},{"$f":"IF(N$4=$E282, $I282*N$259,0) + IF(N$4>$E282,MIN(N282,$I282-SUM($J282:N282)))","v":0},{"$f":"IF(O$4=$E282, $I282*O$259,0) + IF(O$4>$E282,MIN(O282,$I282-SUM($J282:O282)))","v":0},{"$f":"IF(P$4=$E282, $I282*P$259,0) + IF(P$4>$E282,MIN(P282,$I282-SUM($J282:P282)))","v":0},{"$f":"IF(Q$4=$E282, $I282*Q$259,0) + IF(Q$4>$E282,MIN(Q282,$I282-SUM($J282:Q282)))","v":0},{"$f":"IF(R$4=$E282, $I282*R$259,0) + IF(R$4>$E282,MIN(R282,$I282-SUM($J282:R282)))","v":0},{"$f":"IF(S$4=$E282, $I282*S$259,0) + IF(S$4>$E282,MIN(S282,$I282-SUM($J282:S282)))","v":0},{"$f":"IF(T$4=$E282, $I282*T$259,0) + IF(T$4>$E282,MIN(T282,$I282-SUM($J282:T282)))","v":0},{"$f":"IF(U$4=$E282, $I282*U$259,0) + IF(U$4>$E282,MIN(U282,$I282-SUM($J282:U282)))","v":0},{"$f":"IF(V$4=$E282, $I282*V$259,0) + IF(V$4>$E282,MIN(V282,$I282-SUM($J282:V282)))","v":0},{"$f":"IF(W$4=$E282, $I282*W$259,0) + IF(W$4>$E282,MIN(W282,$I282-SUM($J282:W282)))","v":0},{"$f":"IF(X$4=$E282, $I282*X$259,0) + IF(X$4>$E282,MIN(X282,$I282-SUM($J282:X282)))","v":0},{"$f":"IF(Y$4=$E282, $I282*Y$259,0) + IF(Y$4>$E282,MIN(Y282,$I282-SUM($J282:Y282)))","v":0},{"$f":"IF(Z$4=$E282, $I282*Z$259,0) + IF(Z$4>$E282,MIN(Z282,$I282-SUM($J282:Z282)))","v":0},{"$f":"IF(AA$4=$E282, $I282*AA$259,0) + IF(AA$4>$E282,MIN(AA282,$I282-SUM($J282:AA282)))","v":0},{"$f":"IF(AB$4=$E282, $I282*AB$259,0) + IF(AB$4>$E282,MIN(AB282,$I282-SUM($J282:AB282)))","v":0},{"$f":"IF(AC$4=$E282, $I282*AC$259,0) + IF(AC$4>$E282,MIN(AC282,$I282-SUM($J282:AC282)))","v":0},{"$f":"IF(AD$4=$E282, $I282*AD$259,0) + IF(AD$4>$E282,MIN(AD282,$I282-SUM($J282:AD282)))","v":0},{"$f":"IF(AE$4=$E282, $I282*AE$259,0) + IF(AE$4>$E282,MIN(AE282,$I282-SUM($J282:AE282)))","v":0},{"$f":"IF(AF$4=$E282, $I282*AF$259,0) + IF(AF$4>$E282,MIN(AF282,$I282-SUM($J282:AF282)))","v":0},{"$f":"IF(AG$4=$E282, $I282*AG$259,0) + IF(AG$4>$E282,MIN(AG282,$I282-SUM($J282:AG282)))","v":0},{"$f":"IF(AH$4=$E282, $I282*AH$259,0) + IF(AH$4>$E282,MIN(AH282,$I282-SUM($J282:AH282)))","v":0},{"$f":"IF(AI$4=$E282, $I282*AI$259,0) + IF(AI$4>$E282,MIN(AI282,$I282-SUM($J282:AI282)))","v":0},{"$f":"IF(AJ$4=$E282, $I282*AJ$259,0) + IF(AJ$4>$E282,MIN(AJ282,$I282-SUM($J282:AJ282)))","v":0},{"$f":"IF(AK$4=$E282, $I282*AK$259,0) + IF(AK$4>$E282,MIN(AK282,$I282-SUM($J282:AK282)))","v":0},{"$f":"IF(AL$4=$E282, $I282*AL$259,0) + IF(AL$4>$E282,MIN(AL282,$I282-SUM($J282:AL282)))","v":0},{"$f":"IF(AM$4=$E282, $I282*AM$259,0) + IF(AM$4>$E282,MIN(AM282,$I282-SUM($J282:AM282)))","v":0},{"$f":"IF(AN$4=$E282, $I282*AN$259,0) + IF(AN$4>$E282,MIN(AN282,$I282-SUM($J282:AN282)))","v":0},{"$f":"IF(AO$4=$E282, $I282*AO$259,0) + IF(AO$4>$E282,MIN(AO282,$I282-SUM($J282:AO282)))","v":0},{"$f":"IF(AP$4=$E282, $I282*AP$259,0) + IF(AP$4>$E282,MIN(AP282,$I282-SUM($J282:AP282)))","v":0},{"$f":"IF(AQ$4=$E282, $I282*AQ$259,0) + IF(AQ$4>$E282,MIN(AQ282,$I282-SUM($J282:AQ282)))","v":0},{"$f":"IF(AR$4=$E282, $I282*AR$259,0) + IF(AR$4>$E282,MIN(AR282,$I282-SUM($J282:AR282)))","v":0},{"$f":"IF(AS$4=$E282, $I282*AS$259,0) + IF(AS$4>$E282,MIN(AS282,$I282-SUM($J282:AS282)))","v":0},{"$f":"IF(AT$4=$E282, $I282*AT$259,0) + IF(AT$4>$E282,MIN(AT282,$I282-SUM($J282:AT282)))","v":0},{"$f":"IF(AU$4=$E282, $I282*AU$259,0) + IF(AU$4>$E282,MIN(AU282,$I282-SUM($J282:AU282)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E282)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E283,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E283, $I283*J$259,0) + IF(J$4>$E283,MIN(J283,$I283-SUM($J283:J283)))","v":0},{"$f":"IF(K$4=$E283, $I283*K$259,0) + IF(K$4>$E283,MIN(K283,$I283-SUM($J283:K283)))","v":0},{"$f":"IF(L$4=$E283, $I283*L$259,0) + IF(L$4>$E283,MIN(L283,$I283-SUM($J283:L283)))","v":0},{"$f":"IF(M$4=$E283, $I283*M$259,0) + IF(M$4>$E283,MIN(M283,$I283-SUM($J283:M283)))","v":0},{"$f":"IF(N$4=$E283, $I283*N$259,0) + IF(N$4>$E283,MIN(N283,$I283-SUM($J283:N283)))","v":0},{"$f":"IF(O$4=$E283, $I283*O$259,0) + IF(O$4>$E283,MIN(O283,$I283-SUM($J283:O283)))","v":0},{"$f":"IF(P$4=$E283, $I283*P$259,0) + IF(P$4>$E283,MIN(P283,$I283-SUM($J283:P283)))","v":0},{"$f":"IF(Q$4=$E283, $I283*Q$259,0) + IF(Q$4>$E283,MIN(Q283,$I283-SUM($J283:Q283)))","v":0},{"$f":"IF(R$4=$E283, $I283*R$259,0) + IF(R$4>$E283,MIN(R283,$I283-SUM($J283:R283)))","v":0},{"$f":"IF(S$4=$E283, $I283*S$259,0) + IF(S$4>$E283,MIN(S283,$I283-SUM($J283:S283)))","v":0},{"$f":"IF(T$4=$E283, $I283*T$259,0) + IF(T$4>$E283,MIN(T283,$I283-SUM($J283:T283)))","v":0},{"$f":"IF(U$4=$E283, $I283*U$259,0) + IF(U$4>$E283,MIN(U283,$I283-SUM($J283:U283)))","v":0},{"$f":"IF(V$4=$E283, $I283*V$259,0) + IF(V$4>$E283,MIN(V283,$I283-SUM($J283:V283)))","v":0},{"$f":"IF(W$4=$E283, $I283*W$259,0) + IF(W$4>$E283,MIN(W283,$I283-SUM($J283:W283)))","v":0},{"$f":"IF(X$4=$E283, $I283*X$259,0) + IF(X$4>$E283,MIN(X283,$I283-SUM($J283:X283)))","v":0},{"$f":"IF(Y$4=$E283, $I283*Y$259,0) + IF(Y$4>$E283,MIN(Y283,$I283-SUM($J283:Y283)))","v":0},{"$f":"IF(Z$4=$E283, $I283*Z$259,0) + IF(Z$4>$E283,MIN(Z283,$I283-SUM($J283:Z283)))","v":0},{"$f":"IF(AA$4=$E283, $I283*AA$259,0) + IF(AA$4>$E283,MIN(AA283,$I283-SUM($J283:AA283)))","v":0},{"$f":"IF(AB$4=$E283, $I283*AB$259,0) + IF(AB$4>$E283,MIN(AB283,$I283-SUM($J283:AB283)))","v":0},{"$f":"IF(AC$4=$E283, $I283*AC$259,0) + IF(AC$4>$E283,MIN(AC283,$I283-SUM($J283:AC283)))","v":0},{"$f":"IF(AD$4=$E283, $I283*AD$259,0) + IF(AD$4>$E283,MIN(AD283,$I283-SUM($J283:AD283)))","v":0},{"$f":"IF(AE$4=$E283, $I283*AE$259,0) + IF(AE$4>$E283,MIN(AE283,$I283-SUM($J283:AE283)))","v":0},{"$f":"IF(AF$4=$E283, $I283*AF$259,0) + IF(AF$4>$E283,MIN(AF283,$I283-SUM($J283:AF283)))","v":0},{"$f":"IF(AG$4=$E283, $I283*AG$259,0) + IF(AG$4>$E283,MIN(AG283,$I283-SUM($J283:AG283)))","v":0},{"$f":"IF(AH$4=$E283, $I283*AH$259,0) + IF(AH$4>$E283,MIN(AH283,$I283-SUM($J283:AH283)))","v":0},{"$f":"IF(AI$4=$E283, $I283*AI$259,0) + IF(AI$4>$E283,MIN(AI283,$I283-SUM($J283:AI283)))","v":0},{"$f":"IF(AJ$4=$E283, $I283*AJ$259,0) + IF(AJ$4>$E283,MIN(AJ283,$I283-SUM($J283:AJ283)))","v":0},{"$f":"IF(AK$4=$E283, $I283*AK$259,0) + IF(AK$4>$E283,MIN(AK283,$I283-SUM($J283:AK283)))","v":0},{"$f":"IF(AL$4=$E283, $I283*AL$259,0) + IF(AL$4>$E283,MIN(AL283,$I283-SUM($J283:AL283)))","v":0},{"$f":"IF(AM$4=$E283, $I283*AM$259,0) + IF(AM$4>$E283,MIN(AM283,$I283-SUM($J283:AM283)))","v":0},{"$f":"IF(AN$4=$E283, $I283*AN$259,0) + IF(AN$4>$E283,MIN(AN283,$I283-SUM($J283:AN283)))","v":0},{"$f":"IF(AO$4=$E283, $I283*AO$259,0) + IF(AO$4>$E283,MIN(AO283,$I283-SUM($J283:AO283)))","v":0},{"$f":"IF(AP$4=$E283, $I283*AP$259,0) + IF(AP$4>$E283,MIN(AP283,$I283-SUM($J283:AP283)))","v":0},{"$f":"IF(AQ$4=$E283, $I283*AQ$259,0) + IF(AQ$4>$E283,MIN(AQ283,$I283-SUM($J283:AQ283)))","v":0},{"$f":"IF(AR$4=$E283, $I283*AR$259,0) + IF(AR$4>$E283,MIN(AR283,$I283-SUM($J283:AR283)))","v":0},{"$f":"IF(AS$4=$E283, $I283*AS$259,0) + IF(AS$4>$E283,MIN(AS283,$I283-SUM($J283:AS283)))","v":0},{"$f":"IF(AT$4=$E283, $I283*AT$259,0) + IF(AT$4>$E283,MIN(AT283,$I283-SUM($J283:AT283)))","v":0},{"$f":"IF(AU$4=$E283, $I283*AU$259,0) + IF(AU$4>$E283,MIN(AU283,$I283-SUM($J283:AU283)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E283)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E284,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E284, $I284*J$259,0) + IF(J$4>$E284,MIN(J284,$I284-SUM($J284:J284)))","v":0},{"$f":"IF(K$4=$E284, $I284*K$259,0) + IF(K$4>$E284,MIN(K284,$I284-SUM($J284:K284)))","v":0},{"$f":"IF(L$4=$E284, $I284*L$259,0) + IF(L$4>$E284,MIN(L284,$I284-SUM($J284:L284)))","v":0},{"$f":"IF(M$4=$E284, $I284*M$259,0) + IF(M$4>$E284,MIN(M284,$I284-SUM($J284:M284)))","v":0},{"$f":"IF(N$4=$E284, $I284*N$259,0) + IF(N$4>$E284,MIN(N284,$I284-SUM($J284:N284)))","v":0},{"$f":"IF(O$4=$E284, $I284*O$259,0) + IF(O$4>$E284,MIN(O284,$I284-SUM($J284:O284)))","v":0},{"$f":"IF(P$4=$E284, $I284*P$259,0) + IF(P$4>$E284,MIN(P284,$I284-SUM($J284:P284)))","v":0},{"$f":"IF(Q$4=$E284, $I284*Q$259,0) + IF(Q$4>$E284,MIN(Q284,$I284-SUM($J284:Q284)))","v":0},{"$f":"IF(R$4=$E284, $I284*R$259,0) + IF(R$4>$E284,MIN(R284,$I284-SUM($J284:R284)))","v":0},{"$f":"IF(S$4=$E284, $I284*S$259,0) + IF(S$4>$E284,MIN(S284,$I284-SUM($J284:S284)))","v":0},{"$f":"IF(T$4=$E284, $I284*T$259,0) + IF(T$4>$E284,MIN(T284,$I284-SUM($J284:T284)))","v":0},{"$f":"IF(U$4=$E284, $I284*U$259,0) + IF(U$4>$E284,MIN(U284,$I284-SUM($J284:U284)))","v":0},{"$f":"IF(V$4=$E284, $I284*V$259,0) + IF(V$4>$E284,MIN(V284,$I284-SUM($J284:V284)))","v":0},{"$f":"IF(W$4=$E284, $I284*W$259,0) + IF(W$4>$E284,MIN(W284,$I284-SUM($J284:W284)))","v":0},{"$f":"IF(X$4=$E284, $I284*X$259,0) + IF(X$4>$E284,MIN(X284,$I284-SUM($J284:X284)))","v":0},{"$f":"IF(Y$4=$E284, $I284*Y$259,0) + IF(Y$4>$E284,MIN(Y284,$I284-SUM($J284:Y284)))","v":0},{"$f":"IF(Z$4=$E284, $I284*Z$259,0) + IF(Z$4>$E284,MIN(Z284,$I284-SUM($J284:Z284)))","v":0},{"$f":"IF(AA$4=$E284, $I284*AA$259,0) + IF(AA$4>$E284,MIN(AA284,$I284-SUM($J284:AA284)))","v":0},{"$f":"IF(AB$4=$E284, $I284*AB$259,0) + IF(AB$4>$E284,MIN(AB284,$I284-SUM($J284:AB284)))","v":0},{"$f":"IF(AC$4=$E284, $I284*AC$259,0) + IF(AC$4>$E284,MIN(AC284,$I284-SUM($J284:AC284)))","v":0},{"$f":"IF(AD$4=$E284, $I284*AD$259,0) + IF(AD$4>$E284,MIN(AD284,$I284-SUM($J284:AD284)))","v":0},{"$f":"IF(AE$4=$E284, $I284*AE$259,0) + IF(AE$4>$E284,MIN(AE284,$I284-SUM($J284:AE284)))","v":0},{"$f":"IF(AF$4=$E284, $I284*AF$259,0) + IF(AF$4>$E284,MIN(AF284,$I284-SUM($J284:AF284)))","v":0},{"$f":"IF(AG$4=$E284, $I284*AG$259,0) + IF(AG$4>$E284,MIN(AG284,$I284-SUM($J284:AG284)))","v":0},{"$f":"IF(AH$4=$E284, $I284*AH$259,0) + IF(AH$4>$E284,MIN(AH284,$I284-SUM($J284:AH284)))","v":0},{"$f":"IF(AI$4=$E284, $I284*AI$259,0) + IF(AI$4>$E284,MIN(AI284,$I284-SUM($J284:AI284)))","v":0},{"$f":"IF(AJ$4=$E284, $I284*AJ$259,0) + IF(AJ$4>$E284,MIN(AJ284,$I284-SUM($J284:AJ284)))","v":0},{"$f":"IF(AK$4=$E284, $I284*AK$259,0) + IF(AK$4>$E284,MIN(AK284,$I284-SUM($J284:AK284)))","v":0},{"$f":"IF(AL$4=$E284, $I284*AL$259,0) + IF(AL$4>$E284,MIN(AL284,$I284-SUM($J284:AL284)))","v":0},{"$f":"IF(AM$4=$E284, $I284*AM$259,0) + IF(AM$4>$E284,MIN(AM284,$I284-SUM($J284:AM284)))","v":0},{"$f":"IF(AN$4=$E284, $I284*AN$259,0) + IF(AN$4>$E284,MIN(AN284,$I284-SUM($J284:AN284)))","v":0},{"$f":"IF(AO$4=$E284, $I284*AO$259,0) + IF(AO$4>$E284,MIN(AO284,$I284-SUM($J284:AO284)))","v":0},{"$f":"IF(AP$4=$E284, $I284*AP$259,0) + IF(AP$4>$E284,MIN(AP284,$I284-SUM($J284:AP284)))","v":0},{"$f":"IF(AQ$4=$E284, $I284*AQ$259,0) + IF(AQ$4>$E284,MIN(AQ284,$I284-SUM($J284:AQ284)))","v":0},{"$f":"IF(AR$4=$E284, $I284*AR$259,0) + IF(AR$4>$E284,MIN(AR284,$I284-SUM($J284:AR284)))","v":0},{"$f":"IF(AS$4=$E284, $I284*AS$259,0) + IF(AS$4>$E284,MIN(AS284,$I284-SUM($J284:AS284)))","v":0},{"$f":"IF(AT$4=$E284, $I284*AT$259,0) + IF(AT$4>$E284,MIN(AT284,$I284-SUM($J284:AT284)))","v":0},{"$f":"IF(AU$4=$E284, $I284*AU$259,0) + IF(AU$4>$E284,MIN(AU284,$I284-SUM($J284:AU284)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E284)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E285,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E285, $I285*J$259,0) + IF(J$4>$E285,MIN(J285,$I285-SUM($J285:J285)))","v":0},{"$f":"IF(K$4=$E285, $I285*K$259,0) + IF(K$4>$E285,MIN(K285,$I285-SUM($J285:K285)))","v":0},{"$f":"IF(L$4=$E285, $I285*L$259,0) + IF(L$4>$E285,MIN(L285,$I285-SUM($J285:L285)))","v":0},{"$f":"IF(M$4=$E285, $I285*M$259,0) + IF(M$4>$E285,MIN(M285,$I285-SUM($J285:M285)))","v":0},{"$f":"IF(N$4=$E285, $I285*N$259,0) + IF(N$4>$E285,MIN(N285,$I285-SUM($J285:N285)))","v":0},{"$f":"IF(O$4=$E285, $I285*O$259,0) + IF(O$4>$E285,MIN(O285,$I285-SUM($J285:O285)))","v":0},{"$f":"IF(P$4=$E285, $I285*P$259,0) + IF(P$4>$E285,MIN(P285,$I285-SUM($J285:P285)))","v":0},{"$f":"IF(Q$4=$E285, $I285*Q$259,0) + IF(Q$4>$E285,MIN(Q285,$I285-SUM($J285:Q285)))","v":0},{"$f":"IF(R$4=$E285, $I285*R$259,0) + IF(R$4>$E285,MIN(R285,$I285-SUM($J285:R285)))","v":0},{"$f":"IF(S$4=$E285, $I285*S$259,0) + IF(S$4>$E285,MIN(S285,$I285-SUM($J285:S285)))","v":0},{"$f":"IF(T$4=$E285, $I285*T$259,0) + IF(T$4>$E285,MIN(T285,$I285-SUM($J285:T285)))","v":0},{"$f":"IF(U$4=$E285, $I285*U$259,0) + IF(U$4>$E285,MIN(U285,$I285-SUM($J285:U285)))","v":0},{"$f":"IF(V$4=$E285, $I285*V$259,0) + IF(V$4>$E285,MIN(V285,$I285-SUM($J285:V285)))","v":0},{"$f":"IF(W$4=$E285, $I285*W$259,0) + IF(W$4>$E285,MIN(W285,$I285-SUM($J285:W285)))","v":0},{"$f":"IF(X$4=$E285, $I285*X$259,0) + IF(X$4>$E285,MIN(X285,$I285-SUM($J285:X285)))","v":0},{"$f":"IF(Y$4=$E285, $I285*Y$259,0) + IF(Y$4>$E285,MIN(Y285,$I285-SUM($J285:Y285)))","v":0},{"$f":"IF(Z$4=$E285, $I285*Z$259,0) + IF(Z$4>$E285,MIN(Z285,$I285-SUM($J285:Z285)))","v":0},{"$f":"IF(AA$4=$E285, $I285*AA$259,0) + IF(AA$4>$E285,MIN(AA285,$I285-SUM($J285:AA285)))","v":0},{"$f":"IF(AB$4=$E285, $I285*AB$259,0) + IF(AB$4>$E285,MIN(AB285,$I285-SUM($J285:AB285)))","v":0},{"$f":"IF(AC$4=$E285, $I285*AC$259,0) + IF(AC$4>$E285,MIN(AC285,$I285-SUM($J285:AC285)))","v":0},{"$f":"IF(AD$4=$E285, $I285*AD$259,0) + IF(AD$4>$E285,MIN(AD285,$I285-SUM($J285:AD285)))","v":0},{"$f":"IF(AE$4=$E285, $I285*AE$259,0) + IF(AE$4>$E285,MIN(AE285,$I285-SUM($J285:AE285)))","v":0},{"$f":"IF(AF$4=$E285, $I285*AF$259,0) + IF(AF$4>$E285,MIN(AF285,$I285-SUM($J285:AF285)))","v":0},{"$f":"IF(AG$4=$E285, $I285*AG$259,0) + IF(AG$4>$E285,MIN(AG285,$I285-SUM($J285:AG285)))","v":0},{"$f":"IF(AH$4=$E285, $I285*AH$259,0) + IF(AH$4>$E285,MIN(AH285,$I285-SUM($J285:AH285)))","v":0},{"$f":"IF(AI$4=$E285, $I285*AI$259,0) + IF(AI$4>$E285,MIN(AI285,$I285-SUM($J285:AI285)))","v":0},{"$f":"IF(AJ$4=$E285, $I285*AJ$259,0) + IF(AJ$4>$E285,MIN(AJ285,$I285-SUM($J285:AJ285)))","v":0},{"$f":"IF(AK$4=$E285, $I285*AK$259,0) + IF(AK$4>$E285,MIN(AK285,$I285-SUM($J285:AK285)))","v":0},{"$f":"IF(AL$4=$E285, $I285*AL$259,0) + IF(AL$4>$E285,MIN(AL285,$I285-SUM($J285:AL285)))","v":0},{"$f":"IF(AM$4=$E285, $I285*AM$259,0) + IF(AM$4>$E285,MIN(AM285,$I285-SUM($J285:AM285)))","v":0},{"$f":"IF(AN$4=$E285, $I285*AN$259,0) + IF(AN$4>$E285,MIN(AN285,$I285-SUM($J285:AN285)))","v":0},{"$f":"IF(AO$4=$E285, $I285*AO$259,0) + IF(AO$4>$E285,MIN(AO285,$I285-SUM($J285:AO285)))","v":0},{"$f":"IF(AP$4=$E285, $I285*AP$259,0) + IF(AP$4>$E285,MIN(AP285,$I285-SUM($J285:AP285)))","v":0},{"$f":"IF(AQ$4=$E285, $I285*AQ$259,0) + IF(AQ$4>$E285,MIN(AQ285,$I285-SUM($J285:AQ285)))","v":0},{"$f":"IF(AR$4=$E285, $I285*AR$259,0) + IF(AR$4>$E285,MIN(AR285,$I285-SUM($J285:AR285)))","v":0},{"$f":"IF(AS$4=$E285, $I285*AS$259,0) + IF(AS$4>$E285,MIN(AS285,$I285-SUM($J285:AS285)))","v":0},{"$f":"IF(AT$4=$E285, $I285*AT$259,0) + IF(AT$4>$E285,MIN(AT285,$I285-SUM($J285:AT285)))","v":0},{"$f":"IF(AU$4=$E285, $I285*AU$259,0) + IF(AU$4>$E285,MIN(AU285,$I285-SUM($J285:AU285)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E285)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E286,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E286, $I286*J$259,0) + IF(J$4>$E286,MIN(J286,$I286-SUM($J286:J286)))","v":0},{"$f":"IF(K$4=$E286, $I286*K$259,0) + IF(K$4>$E286,MIN(K286,$I286-SUM($J286:K286)))","v":0},{"$f":"IF(L$4=$E286, $I286*L$259,0) + IF(L$4>$E286,MIN(L286,$I286-SUM($J286:L286)))","v":0},{"$f":"IF(M$4=$E286, $I286*M$259,0) + IF(M$4>$E286,MIN(M286,$I286-SUM($J286:M286)))","v":0},{"$f":"IF(N$4=$E286, $I286*N$259,0) + IF(N$4>$E286,MIN(N286,$I286-SUM($J286:N286)))","v":0},{"$f":"IF(O$4=$E286, $I286*O$259,0) + IF(O$4>$E286,MIN(O286,$I286-SUM($J286:O286)))","v":0},{"$f":"IF(P$4=$E286, $I286*P$259,0) + IF(P$4>$E286,MIN(P286,$I286-SUM($J286:P286)))","v":0},{"$f":"IF(Q$4=$E286, $I286*Q$259,0) + IF(Q$4>$E286,MIN(Q286,$I286-SUM($J286:Q286)))","v":0},{"$f":"IF(R$4=$E286, $I286*R$259,0) + IF(R$4>$E286,MIN(R286,$I286-SUM($J286:R286)))","v":0},{"$f":"IF(S$4=$E286, $I286*S$259,0) + IF(S$4>$E286,MIN(S286,$I286-SUM($J286:S286)))","v":0},{"$f":"IF(T$4=$E286, $I286*T$259,0) + IF(T$4>$E286,MIN(T286,$I286-SUM($J286:T286)))","v":0},{"$f":"IF(U$4=$E286, $I286*U$259,0) + IF(U$4>$E286,MIN(U286,$I286-SUM($J286:U286)))","v":0},{"$f":"IF(V$4=$E286, $I286*V$259,0) + IF(V$4>$E286,MIN(V286,$I286-SUM($J286:V286)))","v":0},{"$f":"IF(W$4=$E286, $I286*W$259,0) + IF(W$4>$E286,MIN(W286,$I286-SUM($J286:W286)))","v":0},{"$f":"IF(X$4=$E286, $I286*X$259,0) + IF(X$4>$E286,MIN(X286,$I286-SUM($J286:X286)))","v":0},{"$f":"IF(Y$4=$E286, $I286*Y$259,0) + IF(Y$4>$E286,MIN(Y286,$I286-SUM($J286:Y286)))","v":0},{"$f":"IF(Z$4=$E286, $I286*Z$259,0) + IF(Z$4>$E286,MIN(Z286,$I286-SUM($J286:Z286)))","v":0},{"$f":"IF(AA$4=$E286, $I286*AA$259,0) + IF(AA$4>$E286,MIN(AA286,$I286-SUM($J286:AA286)))","v":0},{"$f":"IF(AB$4=$E286, $I286*AB$259,0) + IF(AB$4>$E286,MIN(AB286,$I286-SUM($J286:AB286)))","v":0},{"$f":"IF(AC$4=$E286, $I286*AC$259,0) + IF(AC$4>$E286,MIN(AC286,$I286-SUM($J286:AC286)))","v":0},{"$f":"IF(AD$4=$E286, $I286*AD$259,0) + IF(AD$4>$E286,MIN(AD286,$I286-SUM($J286:AD286)))","v":0},{"$f":"IF(AE$4=$E286, $I286*AE$259,0) + IF(AE$4>$E286,MIN(AE286,$I286-SUM($J286:AE286)))","v":0},{"$f":"IF(AF$4=$E286, $I286*AF$259,0) + IF(AF$4>$E286,MIN(AF286,$I286-SUM($J286:AF286)))","v":0},{"$f":"IF(AG$4=$E286, $I286*AG$259,0) + IF(AG$4>$E286,MIN(AG286,$I286-SUM($J286:AG286)))","v":0},{"$f":"IF(AH$4=$E286, $I286*AH$259,0) + IF(AH$4>$E286,MIN(AH286,$I286-SUM($J286:AH286)))","v":0},{"$f":"IF(AI$4=$E286, $I286*AI$259,0) + IF(AI$4>$E286,MIN(AI286,$I286-SUM($J286:AI286)))","v":0},{"$f":"IF(AJ$4=$E286, $I286*AJ$259,0) + IF(AJ$4>$E286,MIN(AJ286,$I286-SUM($J286:AJ286)))","v":0},{"$f":"IF(AK$4=$E286, $I286*AK$259,0) + IF(AK$4>$E286,MIN(AK286,$I286-SUM($J286:AK286)))","v":0},{"$f":"IF(AL$4=$E286, $I286*AL$259,0) + IF(AL$4>$E286,MIN(AL286,$I286-SUM($J286:AL286)))","v":0},{"$f":"IF(AM$4=$E286, $I286*AM$259,0) + IF(AM$4>$E286,MIN(AM286,$I286-SUM($J286:AM286)))","v":0},{"$f":"IF(AN$4=$E286, $I286*AN$259,0) + IF(AN$4>$E286,MIN(AN286,$I286-SUM($J286:AN286)))","v":0},{"$f":"IF(AO$4=$E286, $I286*AO$259,0) + IF(AO$4>$E286,MIN(AO286,$I286-SUM($J286:AO286)))","v":0},{"$f":"IF(AP$4=$E286, $I286*AP$259,0) + IF(AP$4>$E286,MIN(AP286,$I286-SUM($J286:AP286)))","v":0},{"$f":"IF(AQ$4=$E286, $I286*AQ$259,0) + IF(AQ$4>$E286,MIN(AQ286,$I286-SUM($J286:AQ286)))","v":0},{"$f":"IF(AR$4=$E286, $I286*AR$259,0) + IF(AR$4>$E286,MIN(AR286,$I286-SUM($J286:AR286)))","v":0},{"$f":"IF(AS$4=$E286, $I286*AS$259,0) + IF(AS$4>$E286,MIN(AS286,$I286-SUM($J286:AS286)))","v":0},{"$f":"IF(AT$4=$E286, $I286*AT$259,0) + IF(AT$4>$E286,MIN(AT286,$I286-SUM($J286:AT286)))","v":0},{"$f":"IF(AU$4=$E286, $I286*AU$259,0) + IF(AU$4>$E286,MIN(AU286,$I286-SUM($J286:AU286)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E286)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E287,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E287, $I287*J$259,0) + IF(J$4>$E287,MIN(J287,$I287-SUM($J287:J287)))","v":0},{"$f":"IF(K$4=$E287, $I287*K$259,0) + IF(K$4>$E287,MIN(K287,$I287-SUM($J287:K287)))","v":0},{"$f":"IF(L$4=$E287, $I287*L$259,0) + IF(L$4>$E287,MIN(L287,$I287-SUM($J287:L287)))","v":0},{"$f":"IF(M$4=$E287, $I287*M$259,0) + IF(M$4>$E287,MIN(M287,$I287-SUM($J287:M287)))","v":0},{"$f":"IF(N$4=$E287, $I287*N$259,0) + IF(N$4>$E287,MIN(N287,$I287-SUM($J287:N287)))","v":0},{"$f":"IF(O$4=$E287, $I287*O$259,0) + IF(O$4>$E287,MIN(O287,$I287-SUM($J287:O287)))","v":0},{"$f":"IF(P$4=$E287, $I287*P$259,0) + IF(P$4>$E287,MIN(P287,$I287-SUM($J287:P287)))","v":0},{"$f":"IF(Q$4=$E287, $I287*Q$259,0) + IF(Q$4>$E287,MIN(Q287,$I287-SUM($J287:Q287)))","v":0},{"$f":"IF(R$4=$E287, $I287*R$259,0) + IF(R$4>$E287,MIN(R287,$I287-SUM($J287:R287)))","v":0},{"$f":"IF(S$4=$E287, $I287*S$259,0) + IF(S$4>$E287,MIN(S287,$I287-SUM($J287:S287)))","v":0},{"$f":"IF(T$4=$E287, $I287*T$259,0) + IF(T$4>$E287,MIN(T287,$I287-SUM($J287:T287)))","v":0},{"$f":"IF(U$4=$E287, $I287*U$259,0) + IF(U$4>$E287,MIN(U287,$I287-SUM($J287:U287)))","v":0},{"$f":"IF(V$4=$E287, $I287*V$259,0) + IF(V$4>$E287,MIN(V287,$I287-SUM($J287:V287)))","v":0},{"$f":"IF(W$4=$E287, $I287*W$259,0) + IF(W$4>$E287,MIN(W287,$I287-SUM($J287:W287)))","v":0},{"$f":"IF(X$4=$E287, $I287*X$259,0) + IF(X$4>$E287,MIN(X287,$I287-SUM($J287:X287)))","v":0},{"$f":"IF(Y$4=$E287, $I287*Y$259,0) + IF(Y$4>$E287,MIN(Y287,$I287-SUM($J287:Y287)))","v":0},{"$f":"IF(Z$4=$E287, $I287*Z$259,0) + IF(Z$4>$E287,MIN(Z287,$I287-SUM($J287:Z287)))","v":0},{"$f":"IF(AA$4=$E287, $I287*AA$259,0) + IF(AA$4>$E287,MIN(AA287,$I287-SUM($J287:AA287)))","v":0},{"$f":"IF(AB$4=$E287, $I287*AB$259,0) + IF(AB$4>$E287,MIN(AB287,$I287-SUM($J287:AB287)))","v":0},{"$f":"IF(AC$4=$E287, $I287*AC$259,0) + IF(AC$4>$E287,MIN(AC287,$I287-SUM($J287:AC287)))","v":0},{"$f":"IF(AD$4=$E287, $I287*AD$259,0) + IF(AD$4>$E287,MIN(AD287,$I287-SUM($J287:AD287)))","v":0},{"$f":"IF(AE$4=$E287, $I287*AE$259,0) + IF(AE$4>$E287,MIN(AE287,$I287-SUM($J287:AE287)))","v":0},{"$f":"IF(AF$4=$E287, $I287*AF$259,0) + IF(AF$4>$E287,MIN(AF287,$I287-SUM($J287:AF287)))","v":0},{"$f":"IF(AG$4=$E287, $I287*AG$259,0) + IF(AG$4>$E287,MIN(AG287,$I287-SUM($J287:AG287)))","v":0},{"$f":"IF(AH$4=$E287, $I287*AH$259,0) + IF(AH$4>$E287,MIN(AH287,$I287-SUM($J287:AH287)))","v":0},{"$f":"IF(AI$4=$E287, $I287*AI$259,0) + IF(AI$4>$E287,MIN(AI287,$I287-SUM($J287:AI287)))","v":0},{"$f":"IF(AJ$4=$E287, $I287*AJ$259,0) + IF(AJ$4>$E287,MIN(AJ287,$I287-SUM($J287:AJ287)))","v":0},{"$f":"IF(AK$4=$E287, $I287*AK$259,0) + IF(AK$4>$E287,MIN(AK287,$I287-SUM($J287:AK287)))","v":0},{"$f":"IF(AL$4=$E287, $I287*AL$259,0) + IF(AL$4>$E287,MIN(AL287,$I287-SUM($J287:AL287)))","v":0},{"$f":"IF(AM$4=$E287, $I287*AM$259,0) + IF(AM$4>$E287,MIN(AM287,$I287-SUM($J287:AM287)))","v":0},{"$f":"IF(AN$4=$E287, $I287*AN$259,0) + IF(AN$4>$E287,MIN(AN287,$I287-SUM($J287:AN287)))","v":0},{"$f":"IF(AO$4=$E287, $I287*AO$259,0) + IF(AO$4>$E287,MIN(AO287,$I287-SUM($J287:AO287)))","v":0},{"$f":"IF(AP$4=$E287, $I287*AP$259,0) + IF(AP$4>$E287,MIN(AP287,$I287-SUM($J287:AP287)))","v":0},{"$f":"IF(AQ$4=$E287, $I287*AQ$259,0) + IF(AQ$4>$E287,MIN(AQ287,$I287-SUM($J287:AQ287)))","v":0},{"$f":"IF(AR$4=$E287, $I287*AR$259,0) + IF(AR$4>$E287,MIN(AR287,$I287-SUM($J287:AR287)))","v":0},{"$f":"IF(AS$4=$E287, $I287*AS$259,0) + IF(AS$4>$E287,MIN(AS287,$I287-SUM($J287:AS287)))","v":0},{"$f":"IF(AT$4=$E287, $I287*AT$259,0) + IF(AT$4>$E287,MIN(AT287,$I287-SUM($J287:AT287)))","v":0},{"$f":"IF(AU$4=$E287, $I287*AU$259,0) + IF(AU$4>$E287,MIN(AU287,$I287-SUM($J287:AU287)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E287)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E288,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E288, $I288*J$259,0) + IF(J$4>$E288,MIN(J288,$I288-SUM($J288:J288)))","v":0},{"$f":"IF(K$4=$E288, $I288*K$259,0) + IF(K$4>$E288,MIN(K288,$I288-SUM($J288:K288)))","v":0},{"$f":"IF(L$4=$E288, $I288*L$259,0) + IF(L$4>$E288,MIN(L288,$I288-SUM($J288:L288)))","v":0},{"$f":"IF(M$4=$E288, $I288*M$259,0) + IF(M$4>$E288,MIN(M288,$I288-SUM($J288:M288)))","v":0},{"$f":"IF(N$4=$E288, $I288*N$259,0) + IF(N$4>$E288,MIN(N288,$I288-SUM($J288:N288)))","v":0},{"$f":"IF(O$4=$E288, $I288*O$259,0) + IF(O$4>$E288,MIN(O288,$I288-SUM($J288:O288)))","v":0},{"$f":"IF(P$4=$E288, $I288*P$259,0) + IF(P$4>$E288,MIN(P288,$I288-SUM($J288:P288)))","v":0},{"$f":"IF(Q$4=$E288, $I288*Q$259,0) + IF(Q$4>$E288,MIN(Q288,$I288-SUM($J288:Q288)))","v":0},{"$f":"IF(R$4=$E288, $I288*R$259,0) + IF(R$4>$E288,MIN(R288,$I288-SUM($J288:R288)))","v":0},{"$f":"IF(S$4=$E288, $I288*S$259,0) + IF(S$4>$E288,MIN(S288,$I288-SUM($J288:S288)))","v":0},{"$f":"IF(T$4=$E288, $I288*T$259,0) + IF(T$4>$E288,MIN(T288,$I288-SUM($J288:T288)))","v":0},{"$f":"IF(U$4=$E288, $I288*U$259,0) + IF(U$4>$E288,MIN(U288,$I288-SUM($J288:U288)))","v":0},{"$f":"IF(V$4=$E288, $I288*V$259,0) + IF(V$4>$E288,MIN(V288,$I288-SUM($J288:V288)))","v":0},{"$f":"IF(W$4=$E288, $I288*W$259,0) + IF(W$4>$E288,MIN(W288,$I288-SUM($J288:W288)))","v":0},{"$f":"IF(X$4=$E288, $I288*X$259,0) + IF(X$4>$E288,MIN(X288,$I288-SUM($J288:X288)))","v":0},{"$f":"IF(Y$4=$E288, $I288*Y$259,0) + IF(Y$4>$E288,MIN(Y288,$I288-SUM($J288:Y288)))","v":0},{"$f":"IF(Z$4=$E288, $I288*Z$259,0) + IF(Z$4>$E288,MIN(Z288,$I288-SUM($J288:Z288)))","v":0},{"$f":"IF(AA$4=$E288, $I288*AA$259,0) + IF(AA$4>$E288,MIN(AA288,$I288-SUM($J288:AA288)))","v":0},{"$f":"IF(AB$4=$E288, $I288*AB$259,0) + IF(AB$4>$E288,MIN(AB288,$I288-SUM($J288:AB288)))","v":0},{"$f":"IF(AC$4=$E288, $I288*AC$259,0) + IF(AC$4>$E288,MIN(AC288,$I288-SUM($J288:AC288)))","v":0},{"$f":"IF(AD$4=$E288, $I288*AD$259,0) + IF(AD$4>$E288,MIN(AD288,$I288-SUM($J288:AD288)))","v":0},{"$f":"IF(AE$4=$E288, $I288*AE$259,0) + IF(AE$4>$E288,MIN(AE288,$I288-SUM($J288:AE288)))","v":0},{"$f":"IF(AF$4=$E288, $I288*AF$259,0) + IF(AF$4>$E288,MIN(AF288,$I288-SUM($J288:AF288)))","v":0},{"$f":"IF(AG$4=$E288, $I288*AG$259,0) + IF(AG$4>$E288,MIN(AG288,$I288-SUM($J288:AG288)))","v":0},{"$f":"IF(AH$4=$E288, $I288*AH$259,0) + IF(AH$4>$E288,MIN(AH288,$I288-SUM($J288:AH288)))","v":0},{"$f":"IF(AI$4=$E288, $I288*AI$259,0) + IF(AI$4>$E288,MIN(AI288,$I288-SUM($J288:AI288)))","v":0},{"$f":"IF(AJ$4=$E288, $I288*AJ$259,0) + IF(AJ$4>$E288,MIN(AJ288,$I288-SUM($J288:AJ288)))","v":0},{"$f":"IF(AK$4=$E288, $I288*AK$259,0) + IF(AK$4>$E288,MIN(AK288,$I288-SUM($J288:AK288)))","v":0},{"$f":"IF(AL$4=$E288, $I288*AL$259,0) + IF(AL$4>$E288,MIN(AL288,$I288-SUM($J288:AL288)))","v":0},{"$f":"IF(AM$4=$E288, $I288*AM$259,0) + IF(AM$4>$E288,MIN(AM288,$I288-SUM($J288:AM288)))","v":0},{"$f":"IF(AN$4=$E288, $I288*AN$259,0) + IF(AN$4>$E288,MIN(AN288,$I288-SUM($J288:AN288)))","v":0},{"$f":"IF(AO$4=$E288, $I288*AO$259,0) + IF(AO$4>$E288,MIN(AO288,$I288-SUM($J288:AO288)))","v":0},{"$f":"IF(AP$4=$E288, $I288*AP$259,0) + IF(AP$4>$E288,MIN(AP288,$I288-SUM($J288:AP288)))","v":0},{"$f":"IF(AQ$4=$E288, $I288*AQ$259,0) + IF(AQ$4>$E288,MIN(AQ288,$I288-SUM($J288:AQ288)))","v":0},{"$f":"IF(AR$4=$E288, $I288*AR$259,0) + IF(AR$4>$E288,MIN(AR288,$I288-SUM($J288:AR288)))","v":0},{"$f":"IF(AS$4=$E288, $I288*AS$259,0) + IF(AS$4>$E288,MIN(AS288,$I288-SUM($J288:AS288)))","v":0},{"$f":"IF(AT$4=$E288, $I288*AT$259,0) + IF(AT$4>$E288,MIN(AT288,$I288-SUM($J288:AT288)))","v":0},{"$f":"IF(AU$4=$E288, $I288*AU$259,0) + IF(AU$4>$E288,MIN(AU288,$I288-SUM($J288:AU288)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E288)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E289,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E289, $I289*J$259,0) + IF(J$4>$E289,MIN(J289,$I289-SUM($J289:J289)))","v":0},{"$f":"IF(K$4=$E289, $I289*K$259,0) + IF(K$4>$E289,MIN(K289,$I289-SUM($J289:K289)))","v":0},{"$f":"IF(L$4=$E289, $I289*L$259,0) + IF(L$4>$E289,MIN(L289,$I289-SUM($J289:L289)))","v":0},{"$f":"IF(M$4=$E289, $I289*M$259,0) + IF(M$4>$E289,MIN(M289,$I289-SUM($J289:M289)))","v":0},{"$f":"IF(N$4=$E289, $I289*N$259,0) + IF(N$4>$E289,MIN(N289,$I289-SUM($J289:N289)))","v":0},{"$f":"IF(O$4=$E289, $I289*O$259,0) + IF(O$4>$E289,MIN(O289,$I289-SUM($J289:O289)))","v":0},{"$f":"IF(P$4=$E289, $I289*P$259,0) + IF(P$4>$E289,MIN(P289,$I289-SUM($J289:P289)))","v":0},{"$f":"IF(Q$4=$E289, $I289*Q$259,0) + IF(Q$4>$E289,MIN(Q289,$I289-SUM($J289:Q289)))","v":0},{"$f":"IF(R$4=$E289, $I289*R$259,0) + IF(R$4>$E289,MIN(R289,$I289-SUM($J289:R289)))","v":0},{"$f":"IF(S$4=$E289, $I289*S$259,0) + IF(S$4>$E289,MIN(S289,$I289-SUM($J289:S289)))","v":0},{"$f":"IF(T$4=$E289, $I289*T$259,0) + IF(T$4>$E289,MIN(T289,$I289-SUM($J289:T289)))","v":0},{"$f":"IF(U$4=$E289, $I289*U$259,0) + IF(U$4>$E289,MIN(U289,$I289-SUM($J289:U289)))","v":0},{"$f":"IF(V$4=$E289, $I289*V$259,0) + IF(V$4>$E289,MIN(V289,$I289-SUM($J289:V289)))","v":0},{"$f":"IF(W$4=$E289, $I289*W$259,0) + IF(W$4>$E289,MIN(W289,$I289-SUM($J289:W289)))","v":0},{"$f":"IF(X$4=$E289, $I289*X$259,0) + IF(X$4>$E289,MIN(X289,$I289-SUM($J289:X289)))","v":0},{"$f":"IF(Y$4=$E289, $I289*Y$259,0) + IF(Y$4>$E289,MIN(Y289,$I289-SUM($J289:Y289)))","v":0},{"$f":"IF(Z$4=$E289, $I289*Z$259,0) + IF(Z$4>$E289,MIN(Z289,$I289-SUM($J289:Z289)))","v":0},{"$f":"IF(AA$4=$E289, $I289*AA$259,0) + IF(AA$4>$E289,MIN(AA289,$I289-SUM($J289:AA289)))","v":0},{"$f":"IF(AB$4=$E289, $I289*AB$259,0) + IF(AB$4>$E289,MIN(AB289,$I289-SUM($J289:AB289)))","v":0},{"$f":"IF(AC$4=$E289, $I289*AC$259,0) + IF(AC$4>$E289,MIN(AC289,$I289-SUM($J289:AC289)))","v":0},{"$f":"IF(AD$4=$E289, $I289*AD$259,0) + IF(AD$4>$E289,MIN(AD289,$I289-SUM($J289:AD289)))","v":0},{"$f":"IF(AE$4=$E289, $I289*AE$259,0) + IF(AE$4>$E289,MIN(AE289,$I289-SUM($J289:AE289)))","v":0},{"$f":"IF(AF$4=$E289, $I289*AF$259,0) + IF(AF$4>$E289,MIN(AF289,$I289-SUM($J289:AF289)))","v":0},{"$f":"IF(AG$4=$E289, $I289*AG$259,0) + IF(AG$4>$E289,MIN(AG289,$I289-SUM($J289:AG289)))","v":0},{"$f":"IF(AH$4=$E289, $I289*AH$259,0) + IF(AH$4>$E289,MIN(AH289,$I289-SUM($J289:AH289)))","v":0},{"$f":"IF(AI$4=$E289, $I289*AI$259,0) + IF(AI$4>$E289,MIN(AI289,$I289-SUM($J289:AI289)))","v":0},{"$f":"IF(AJ$4=$E289, $I289*AJ$259,0) + IF(AJ$4>$E289,MIN(AJ289,$I289-SUM($J289:AJ289)))","v":0},{"$f":"IF(AK$4=$E289, $I289*AK$259,0) + IF(AK$4>$E289,MIN(AK289,$I289-SUM($J289:AK289)))","v":0},{"$f":"IF(AL$4=$E289, $I289*AL$259,0) + IF(AL$4>$E289,MIN(AL289,$I289-SUM($J289:AL289)))","v":0},{"$f":"IF(AM$4=$E289, $I289*AM$259,0) + IF(AM$4>$E289,MIN(AM289,$I289-SUM($J289:AM289)))","v":0},{"$f":"IF(AN$4=$E289, $I289*AN$259,0) + IF(AN$4>$E289,MIN(AN289,$I289-SUM($J289:AN289)))","v":0},{"$f":"IF(AO$4=$E289, $I289*AO$259,0) + IF(AO$4>$E289,MIN(AO289,$I289-SUM($J289:AO289)))","v":0},{"$f":"IF(AP$4=$E289, $I289*AP$259,0) + IF(AP$4>$E289,MIN(AP289,$I289-SUM($J289:AP289)))","v":0},{"$f":"IF(AQ$4=$E289, $I289*AQ$259,0) + IF(AQ$4>$E289,MIN(AQ289,$I289-SUM($J289:AQ289)))","v":0},{"$f":"IF(AR$4=$E289, $I289*AR$259,0) + IF(AR$4>$E289,MIN(AR289,$I289-SUM($J289:AR289)))","v":0},{"$f":"IF(AS$4=$E289, $I289*AS$259,0) + IF(AS$4>$E289,MIN(AS289,$I289-SUM($J289:AS289)))","v":0},{"$f":"IF(AT$4=$E289, $I289*AT$259,0) + IF(AT$4>$E289,MIN(AT289,$I289-SUM($J289:AT289)))","v":0},{"$f":"IF(AU$4=$E289, $I289*AU$259,0) + IF(AU$4>$E289,MIN(AU289,$I289-SUM($J289:AU289)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E289)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E290,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E290, $I290*J$259,0) + IF(J$4>$E290,MIN(J290,$I290-SUM($J290:J290)))","v":0},{"$f":"IF(K$4=$E290, $I290*K$259,0) + IF(K$4>$E290,MIN(K290,$I290-SUM($J290:K290)))","v":0},{"$f":"IF(L$4=$E290, $I290*L$259,0) + IF(L$4>$E290,MIN(L290,$I290-SUM($J290:L290)))","v":0},{"$f":"IF(M$4=$E290, $I290*M$259,0) + IF(M$4>$E290,MIN(M290,$I290-SUM($J290:M290)))","v":0},{"$f":"IF(N$4=$E290, $I290*N$259,0) + IF(N$4>$E290,MIN(N290,$I290-SUM($J290:N290)))","v":0},{"$f":"IF(O$4=$E290, $I290*O$259,0) + IF(O$4>$E290,MIN(O290,$I290-SUM($J290:O290)))","v":0},{"$f":"IF(P$4=$E290, $I290*P$259,0) + IF(P$4>$E290,MIN(P290,$I290-SUM($J290:P290)))","v":0},{"$f":"IF(Q$4=$E290, $I290*Q$259,0) + IF(Q$4>$E290,MIN(Q290,$I290-SUM($J290:Q290)))","v":0},{"$f":"IF(R$4=$E290, $I290*R$259,0) + IF(R$4>$E290,MIN(R290,$I290-SUM($J290:R290)))","v":0},{"$f":"IF(S$4=$E290, $I290*S$259,0) + IF(S$4>$E290,MIN(S290,$I290-SUM($J290:S290)))","v":0},{"$f":"IF(T$4=$E290, $I290*T$259,0) + IF(T$4>$E290,MIN(T290,$I290-SUM($J290:T290)))","v":0},{"$f":"IF(U$4=$E290, $I290*U$259,0) + IF(U$4>$E290,MIN(U290,$I290-SUM($J290:U290)))","v":0},{"$f":"IF(V$4=$E290, $I290*V$259,0) + IF(V$4>$E290,MIN(V290,$I290-SUM($J290:V290)))","v":0},{"$f":"IF(W$4=$E290, $I290*W$259,0) + IF(W$4>$E290,MIN(W290,$I290-SUM($J290:W290)))","v":0},{"$f":"IF(X$4=$E290, $I290*X$259,0) + IF(X$4>$E290,MIN(X290,$I290-SUM($J290:X290)))","v":0},{"$f":"IF(Y$4=$E290, $I290*Y$259,0) + IF(Y$4>$E290,MIN(Y290,$I290-SUM($J290:Y290)))","v":0},{"$f":"IF(Z$4=$E290, $I290*Z$259,0) + IF(Z$4>$E290,MIN(Z290,$I290-SUM($J290:Z290)))","v":0},{"$f":"IF(AA$4=$E290, $I290*AA$259,0) + IF(AA$4>$E290,MIN(AA290,$I290-SUM($J290:AA290)))","v":0},{"$f":"IF(AB$4=$E290, $I290*AB$259,0) + IF(AB$4>$E290,MIN(AB290,$I290-SUM($J290:AB290)))","v":0},{"$f":"IF(AC$4=$E290, $I290*AC$259,0) + IF(AC$4>$E290,MIN(AC290,$I290-SUM($J290:AC290)))","v":0},{"$f":"IF(AD$4=$E290, $I290*AD$259,0) + IF(AD$4>$E290,MIN(AD290,$I290-SUM($J290:AD290)))","v":0},{"$f":"IF(AE$4=$E290, $I290*AE$259,0) + IF(AE$4>$E290,MIN(AE290,$I290-SUM($J290:AE290)))","v":0},{"$f":"IF(AF$4=$E290, $I290*AF$259,0) + IF(AF$4>$E290,MIN(AF290,$I290-SUM($J290:AF290)))","v":0},{"$f":"IF(AG$4=$E290, $I290*AG$259,0) + IF(AG$4>$E290,MIN(AG290,$I290-SUM($J290:AG290)))","v":0},{"$f":"IF(AH$4=$E290, $I290*AH$259,0) + IF(AH$4>$E290,MIN(AH290,$I290-SUM($J290:AH290)))","v":0},{"$f":"IF(AI$4=$E290, $I290*AI$259,0) + IF(AI$4>$E290,MIN(AI290,$I290-SUM($J290:AI290)))","v":0},{"$f":"IF(AJ$4=$E290, $I290*AJ$259,0) + IF(AJ$4>$E290,MIN(AJ290,$I290-SUM($J290:AJ290)))","v":0},{"$f":"IF(AK$4=$E290, $I290*AK$259,0) + IF(AK$4>$E290,MIN(AK290,$I290-SUM($J290:AK290)))","v":0},{"$f":"IF(AL$4=$E290, $I290*AL$259,0) + IF(AL$4>$E290,MIN(AL290,$I290-SUM($J290:AL290)))","v":0},{"$f":"IF(AM$4=$E290, $I290*AM$259,0) + IF(AM$4>$E290,MIN(AM290,$I290-SUM($J290:AM290)))","v":0},{"$f":"IF(AN$4=$E290, $I290*AN$259,0) + IF(AN$4>$E290,MIN(AN290,$I290-SUM($J290:AN290)))","v":0},{"$f":"IF(AO$4=$E290, $I290*AO$259,0) + IF(AO$4>$E290,MIN(AO290,$I290-SUM($J290:AO290)))","v":0},{"$f":"IF(AP$4=$E290, $I290*AP$259,0) + IF(AP$4>$E290,MIN(AP290,$I290-SUM($J290:AP290)))","v":0},{"$f":"IF(AQ$4=$E290, $I290*AQ$259,0) + IF(AQ$4>$E290,MIN(AQ290,$I290-SUM($J290:AQ290)))","v":0},{"$f":"IF(AR$4=$E290, $I290*AR$259,0) + IF(AR$4>$E290,MIN(AR290,$I290-SUM($J290:AR290)))","v":0},{"$f":"IF(AS$4=$E290, $I290*AS$259,0) + IF(AS$4>$E290,MIN(AS290,$I290-SUM($J290:AS290)))","v":0},{"$f":"IF(AT$4=$E290, $I290*AT$259,0) + IF(AT$4>$E290,MIN(AT290,$I290-SUM($J290:AT290)))","v":0},{"$f":"IF(AU$4=$E290, $I290*AU$259,0) + IF(AU$4>$E290,MIN(AU290,$I290-SUM($J290:AU290)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E290)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E291,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E291, $I291*J$259,0) + IF(J$4>$E291,MIN(J291,$I291-SUM($J291:J291)))","v":0},{"$f":"IF(K$4=$E291, $I291*K$259,0) + IF(K$4>$E291,MIN(K291,$I291-SUM($J291:K291)))","v":0},{"$f":"IF(L$4=$E291, $I291*L$259,0) + IF(L$4>$E291,MIN(L291,$I291-SUM($J291:L291)))","v":0},{"$f":"IF(M$4=$E291, $I291*M$259,0) + IF(M$4>$E291,MIN(M291,$I291-SUM($J291:M291)))","v":0},{"$f":"IF(N$4=$E291, $I291*N$259,0) + IF(N$4>$E291,MIN(N291,$I291-SUM($J291:N291)))","v":0},{"$f":"IF(O$4=$E291, $I291*O$259,0) + IF(O$4>$E291,MIN(O291,$I291-SUM($J291:O291)))","v":0},{"$f":"IF(P$4=$E291, $I291*P$259,0) + IF(P$4>$E291,MIN(P291,$I291-SUM($J291:P291)))","v":0},{"$f":"IF(Q$4=$E291, $I291*Q$259,0) + IF(Q$4>$E291,MIN(Q291,$I291-SUM($J291:Q291)))","v":0},{"$f":"IF(R$4=$E291, $I291*R$259,0) + IF(R$4>$E291,MIN(R291,$I291-SUM($J291:R291)))","v":0},{"$f":"IF(S$4=$E291, $I291*S$259,0) + IF(S$4>$E291,MIN(S291,$I291-SUM($J291:S291)))","v":0},{"$f":"IF(T$4=$E291, $I291*T$259,0) + IF(T$4>$E291,MIN(T291,$I291-SUM($J291:T291)))","v":0},{"$f":"IF(U$4=$E291, $I291*U$259,0) + IF(U$4>$E291,MIN(U291,$I291-SUM($J291:U291)))","v":0},{"$f":"IF(V$4=$E291, $I291*V$259,0) + IF(V$4>$E291,MIN(V291,$I291-SUM($J291:V291)))","v":0},{"$f":"IF(W$4=$E291, $I291*W$259,0) + IF(W$4>$E291,MIN(W291,$I291-SUM($J291:W291)))","v":0},{"$f":"IF(X$4=$E291, $I291*X$259,0) + IF(X$4>$E291,MIN(X291,$I291-SUM($J291:X291)))","v":0},{"$f":"IF(Y$4=$E291, $I291*Y$259,0) + IF(Y$4>$E291,MIN(Y291,$I291-SUM($J291:Y291)))","v":0},{"$f":"IF(Z$4=$E291, $I291*Z$259,0) + IF(Z$4>$E291,MIN(Z291,$I291-SUM($J291:Z291)))","v":0},{"$f":"IF(AA$4=$E291, $I291*AA$259,0) + IF(AA$4>$E291,MIN(AA291,$I291-SUM($J291:AA291)))","v":0},{"$f":"IF(AB$4=$E291, $I291*AB$259,0) + IF(AB$4>$E291,MIN(AB291,$I291-SUM($J291:AB291)))","v":0},{"$f":"IF(AC$4=$E291, $I291*AC$259,0) + IF(AC$4>$E291,MIN(AC291,$I291-SUM($J291:AC291)))","v":0},{"$f":"IF(AD$4=$E291, $I291*AD$259,0) + IF(AD$4>$E291,MIN(AD291,$I291-SUM($J291:AD291)))","v":0},{"$f":"IF(AE$4=$E291, $I291*AE$259,0) + IF(AE$4>$E291,MIN(AE291,$I291-SUM($J291:AE291)))","v":0},{"$f":"IF(AF$4=$E291, $I291*AF$259,0) + IF(AF$4>$E291,MIN(AF291,$I291-SUM($J291:AF291)))","v":0},{"$f":"IF(AG$4=$E291, $I291*AG$259,0) + IF(AG$4>$E291,MIN(AG291,$I291-SUM($J291:AG291)))","v":0},{"$f":"IF(AH$4=$E291, $I291*AH$259,0) + IF(AH$4>$E291,MIN(AH291,$I291-SUM($J291:AH291)))","v":0},{"$f":"IF(AI$4=$E291, $I291*AI$259,0) + IF(AI$4>$E291,MIN(AI291,$I291-SUM($J291:AI291)))","v":0},{"$f":"IF(AJ$4=$E291, $I291*AJ$259,0) + IF(AJ$4>$E291,MIN(AJ291,$I291-SUM($J291:AJ291)))","v":0},{"$f":"IF(AK$4=$E291, $I291*AK$259,0) + IF(AK$4>$E291,MIN(AK291,$I291-SUM($J291:AK291)))","v":0},{"$f":"IF(AL$4=$E291, $I291*AL$259,0) + IF(AL$4>$E291,MIN(AL291,$I291-SUM($J291:AL291)))","v":0},{"$f":"IF(AM$4=$E291, $I291*AM$259,0) + IF(AM$4>$E291,MIN(AM291,$I291-SUM($J291:AM291)))","v":0},{"$f":"IF(AN$4=$E291, $I291*AN$259,0) + IF(AN$4>$E291,MIN(AN291,$I291-SUM($J291:AN291)))","v":0},{"$f":"IF(AO$4=$E291, $I291*AO$259,0) + IF(AO$4>$E291,MIN(AO291,$I291-SUM($J291:AO291)))","v":0},{"$f":"IF(AP$4=$E291, $I291*AP$259,0) + IF(AP$4>$E291,MIN(AP291,$I291-SUM($J291:AP291)))","v":0},{"$f":"IF(AQ$4=$E291, $I291*AQ$259,0) + IF(AQ$4>$E291,MIN(AQ291,$I291-SUM($J291:AQ291)))","v":0},{"$f":"IF(AR$4=$E291, $I291*AR$259,0) + IF(AR$4>$E291,MIN(AR291,$I291-SUM($J291:AR291)))","v":0},{"$f":"IF(AS$4=$E291, $I291*AS$259,0) + IF(AS$4>$E291,MIN(AS291,$I291-SUM($J291:AS291)))","v":0},{"$f":"IF(AT$4=$E291, $I291*AT$259,0) + IF(AT$4>$E291,MIN(AT291,$I291-SUM($J291:AT291)))","v":0},{"$f":"IF(AU$4=$E291, $I291*AU$259,0) + IF(AU$4>$E291,MIN(AU291,$I291-SUM($J291:AU291)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E291)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E292,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E292, $I292*J$259,0) + IF(J$4>$E292,MIN(J292,$I292-SUM($J292:J292)))","v":0},{"$f":"IF(K$4=$E292, $I292*K$259,0) + IF(K$4>$E292,MIN(K292,$I292-SUM($J292:K292)))","v":0},{"$f":"IF(L$4=$E292, $I292*L$259,0) + IF(L$4>$E292,MIN(L292,$I292-SUM($J292:L292)))","v":0},{"$f":"IF(M$4=$E292, $I292*M$259,0) + IF(M$4>$E292,MIN(M292,$I292-SUM($J292:M292)))","v":0},{"$f":"IF(N$4=$E292, $I292*N$259,0) + IF(N$4>$E292,MIN(N292,$I292-SUM($J292:N292)))","v":0},{"$f":"IF(O$4=$E292, $I292*O$259,0) + IF(O$4>$E292,MIN(O292,$I292-SUM($J292:O292)))","v":0},{"$f":"IF(P$4=$E292, $I292*P$259,0) + IF(P$4>$E292,MIN(P292,$I292-SUM($J292:P292)))","v":0},{"$f":"IF(Q$4=$E292, $I292*Q$259,0) + IF(Q$4>$E292,MIN(Q292,$I292-SUM($J292:Q292)))","v":0},{"$f":"IF(R$4=$E292, $I292*R$259,0) + IF(R$4>$E292,MIN(R292,$I292-SUM($J292:R292)))","v":0},{"$f":"IF(S$4=$E292, $I292*S$259,0) + IF(S$4>$E292,MIN(S292,$I292-SUM($J292:S292)))","v":0},{"$f":"IF(T$4=$E292, $I292*T$259,0) + IF(T$4>$E292,MIN(T292,$I292-SUM($J292:T292)))","v":0},{"$f":"IF(U$4=$E292, $I292*U$259,0) + IF(U$4>$E292,MIN(U292,$I292-SUM($J292:U292)))","v":0},{"$f":"IF(V$4=$E292, $I292*V$259,0) + IF(V$4>$E292,MIN(V292,$I292-SUM($J292:V292)))","v":0},{"$f":"IF(W$4=$E292, $I292*W$259,0) + IF(W$4>$E292,MIN(W292,$I292-SUM($J292:W292)))","v":0},{"$f":"IF(X$4=$E292, $I292*X$259,0) + IF(X$4>$E292,MIN(X292,$I292-SUM($J292:X292)))","v":0},{"$f":"IF(Y$4=$E292, $I292*Y$259,0) + IF(Y$4>$E292,MIN(Y292,$I292-SUM($J292:Y292)))","v":0},{"$f":"IF(Z$4=$E292, $I292*Z$259,0) + IF(Z$4>$E292,MIN(Z292,$I292-SUM($J292:Z292)))","v":0},{"$f":"IF(AA$4=$E292, $I292*AA$259,0) + IF(AA$4>$E292,MIN(AA292,$I292-SUM($J292:AA292)))","v":0},{"$f":"IF(AB$4=$E292, $I292*AB$259,0) + IF(AB$4>$E292,MIN(AB292,$I292-SUM($J292:AB292)))","v":0},{"$f":"IF(AC$4=$E292, $I292*AC$259,0) + IF(AC$4>$E292,MIN(AC292,$I292-SUM($J292:AC292)))","v":0},{"$f":"IF(AD$4=$E292, $I292*AD$259,0) + IF(AD$4>$E292,MIN(AD292,$I292-SUM($J292:AD292)))","v":0},{"$f":"IF(AE$4=$E292, $I292*AE$259,0) + IF(AE$4>$E292,MIN(AE292,$I292-SUM($J292:AE292)))","v":0},{"$f":"IF(AF$4=$E292, $I292*AF$259,0) + IF(AF$4>$E292,MIN(AF292,$I292-SUM($J292:AF292)))","v":0},{"$f":"IF(AG$4=$E292, $I292*AG$259,0) + IF(AG$4>$E292,MIN(AG292,$I292-SUM($J292:AG292)))","v":0},{"$f":"IF(AH$4=$E292, $I292*AH$259,0) + IF(AH$4>$E292,MIN(AH292,$I292-SUM($J292:AH292)))","v":0},{"$f":"IF(AI$4=$E292, $I292*AI$259,0) + IF(AI$4>$E292,MIN(AI292,$I292-SUM($J292:AI292)))","v":0},{"$f":"IF(AJ$4=$E292, $I292*AJ$259,0) + IF(AJ$4>$E292,MIN(AJ292,$I292-SUM($J292:AJ292)))","v":0},{"$f":"IF(AK$4=$E292, $I292*AK$259,0) + IF(AK$4>$E292,MIN(AK292,$I292-SUM($J292:AK292)))","v":0},{"$f":"IF(AL$4=$E292, $I292*AL$259,0) + IF(AL$4>$E292,MIN(AL292,$I292-SUM($J292:AL292)))","v":0},{"$f":"IF(AM$4=$E292, $I292*AM$259,0) + IF(AM$4>$E292,MIN(AM292,$I292-SUM($J292:AM292)))","v":0},{"$f":"IF(AN$4=$E292, $I292*AN$259,0) + IF(AN$4>$E292,MIN(AN292,$I292-SUM($J292:AN292)))","v":0},{"$f":"IF(AO$4=$E292, $I292*AO$259,0) + IF(AO$4>$E292,MIN(AO292,$I292-SUM($J292:AO292)))","v":0},{"$f":"IF(AP$4=$E292, $I292*AP$259,0) + IF(AP$4>$E292,MIN(AP292,$I292-SUM($J292:AP292)))","v":0},{"$f":"IF(AQ$4=$E292, $I292*AQ$259,0) + IF(AQ$4>$E292,MIN(AQ292,$I292-SUM($J292:AQ292)))","v":0},{"$f":"IF(AR$4=$E292, $I292*AR$259,0) + IF(AR$4>$E292,MIN(AR292,$I292-SUM($J292:AR292)))","v":0},{"$f":"IF(AS$4=$E292, $I292*AS$259,0) + IF(AS$4>$E292,MIN(AS292,$I292-SUM($J292:AS292)))","v":0},{"$f":"IF(AT$4=$E292, $I292*AT$259,0) + IF(AT$4>$E292,MIN(AT292,$I292-SUM($J292:AT292)))","v":0},{"$f":"IF(AU$4=$E292, $I292*AU$259,0) + IF(AU$4>$E292,MIN(AU292,$I292-SUM($J292:AU292)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E292)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E293,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E293, $I293*J$259,0) + IF(J$4>$E293,MIN(J293,$I293-SUM($J293:J293)))","v":0},{"$f":"IF(K$4=$E293, $I293*K$259,0) + IF(K$4>$E293,MIN(K293,$I293-SUM($J293:K293)))","v":0},{"$f":"IF(L$4=$E293, $I293*L$259,0) + IF(L$4>$E293,MIN(L293,$I293-SUM($J293:L293)))","v":0},{"$f":"IF(M$4=$E293, $I293*M$259,0) + IF(M$4>$E293,MIN(M293,$I293-SUM($J293:M293)))","v":0},{"$f":"IF(N$4=$E293, $I293*N$259,0) + IF(N$4>$E293,MIN(N293,$I293-SUM($J293:N293)))","v":0},{"$f":"IF(O$4=$E293, $I293*O$259,0) + IF(O$4>$E293,MIN(O293,$I293-SUM($J293:O293)))","v":0},{"$f":"IF(P$4=$E293, $I293*P$259,0) + IF(P$4>$E293,MIN(P293,$I293-SUM($J293:P293)))","v":0},{"$f":"IF(Q$4=$E293, $I293*Q$259,0) + IF(Q$4>$E293,MIN(Q293,$I293-SUM($J293:Q293)))","v":0},{"$f":"IF(R$4=$E293, $I293*R$259,0) + IF(R$4>$E293,MIN(R293,$I293-SUM($J293:R293)))","v":0},{"$f":"IF(S$4=$E293, $I293*S$259,0) + IF(S$4>$E293,MIN(S293,$I293-SUM($J293:S293)))","v":0},{"$f":"IF(T$4=$E293, $I293*T$259,0) + IF(T$4>$E293,MIN(T293,$I293-SUM($J293:T293)))","v":0},{"$f":"IF(U$4=$E293, $I293*U$259,0) + IF(U$4>$E293,MIN(U293,$I293-SUM($J293:U293)))","v":0},{"$f":"IF(V$4=$E293, $I293*V$259,0) + IF(V$4>$E293,MIN(V293,$I293-SUM($J293:V293)))","v":0},{"$f":"IF(W$4=$E293, $I293*W$259,0) + IF(W$4>$E293,MIN(W293,$I293-SUM($J293:W293)))","v":0},{"$f":"IF(X$4=$E293, $I293*X$259,0) + IF(X$4>$E293,MIN(X293,$I293-SUM($J293:X293)))","v":0},{"$f":"IF(Y$4=$E293, $I293*Y$259,0) + IF(Y$4>$E293,MIN(Y293,$I293-SUM($J293:Y293)))","v":0},{"$f":"IF(Z$4=$E293, $I293*Z$259,0) + IF(Z$4>$E293,MIN(Z293,$I293-SUM($J293:Z293)))","v":0},{"$f":"IF(AA$4=$E293, $I293*AA$259,0) + IF(AA$4>$E293,MIN(AA293,$I293-SUM($J293:AA293)))","v":0},{"$f":"IF(AB$4=$E293, $I293*AB$259,0) + IF(AB$4>$E293,MIN(AB293,$I293-SUM($J293:AB293)))","v":0},{"$f":"IF(AC$4=$E293, $I293*AC$259,0) + IF(AC$4>$E293,MIN(AC293,$I293-SUM($J293:AC293)))","v":0},{"$f":"IF(AD$4=$E293, $I293*AD$259,0) + IF(AD$4>$E293,MIN(AD293,$I293-SUM($J293:AD293)))","v":0},{"$f":"IF(AE$4=$E293, $I293*AE$259,0) + IF(AE$4>$E293,MIN(AE293,$I293-SUM($J293:AE293)))","v":0},{"$f":"IF(AF$4=$E293, $I293*AF$259,0) + IF(AF$4>$E293,MIN(AF293,$I293-SUM($J293:AF293)))","v":0},{"$f":"IF(AG$4=$E293, $I293*AG$259,0) + IF(AG$4>$E293,MIN(AG293,$I293-SUM($J293:AG293)))","v":0},{"$f":"IF(AH$4=$E293, $I293*AH$259,0) + IF(AH$4>$E293,MIN(AH293,$I293-SUM($J293:AH293)))","v":0},{"$f":"IF(AI$4=$E293, $I293*AI$259,0) + IF(AI$4>$E293,MIN(AI293,$I293-SUM($J293:AI293)))","v":0},{"$f":"IF(AJ$4=$E293, $I293*AJ$259,0) + IF(AJ$4>$E293,MIN(AJ293,$I293-SUM($J293:AJ293)))","v":0},{"$f":"IF(AK$4=$E293, $I293*AK$259,0) + IF(AK$4>$E293,MIN(AK293,$I293-SUM($J293:AK293)))","v":0},{"$f":"IF(AL$4=$E293, $I293*AL$259,0) + IF(AL$4>$E293,MIN(AL293,$I293-SUM($J293:AL293)))","v":0},{"$f":"IF(AM$4=$E293, $I293*AM$259,0) + IF(AM$4>$E293,MIN(AM293,$I293-SUM($J293:AM293)))","v":0},{"$f":"IF(AN$4=$E293, $I293*AN$259,0) + IF(AN$4>$E293,MIN(AN293,$I293-SUM($J293:AN293)))","v":0},{"$f":"IF(AO$4=$E293, $I293*AO$259,0) + IF(AO$4>$E293,MIN(AO293,$I293-SUM($J293:AO293)))","v":0},{"$f":"IF(AP$4=$E293, $I293*AP$259,0) + IF(AP$4>$E293,MIN(AP293,$I293-SUM($J293:AP293)))","v":0},{"$f":"IF(AQ$4=$E293, $I293*AQ$259,0) + IF(AQ$4>$E293,MIN(AQ293,$I293-SUM($J293:AQ293)))","v":0},{"$f":"IF(AR$4=$E293, $I293*AR$259,0) + IF(AR$4>$E293,MIN(AR293,$I293-SUM($J293:AR293)))","v":0},{"$f":"IF(AS$4=$E293, $I293*AS$259,0) + IF(AS$4>$E293,MIN(AS293,$I293-SUM($J293:AS293)))","v":0},{"$f":"IF(AT$4=$E293, $I293*AT$259,0) + IF(AT$4>$E293,MIN(AT293,$I293-SUM($J293:AT293)))","v":0},{"$f":"IF(AU$4=$E293, $I293*AU$259,0) + IF(AU$4>$E293,MIN(AU293,$I293-SUM($J293:AU293)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E293)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E294,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E294, $I294*J$259,0) + IF(J$4>$E294,MIN(J294,$I294-SUM($J294:J294)))","v":0},{"$f":"IF(K$4=$E294, $I294*K$259,0) + IF(K$4>$E294,MIN(K294,$I294-SUM($J294:K294)))","v":0},{"$f":"IF(L$4=$E294, $I294*L$259,0) + IF(L$4>$E294,MIN(L294,$I294-SUM($J294:L294)))","v":0},{"$f":"IF(M$4=$E294, $I294*M$259,0) + IF(M$4>$E294,MIN(M294,$I294-SUM($J294:M294)))","v":0},{"$f":"IF(N$4=$E294, $I294*N$259,0) + IF(N$4>$E294,MIN(N294,$I294-SUM($J294:N294)))","v":0},{"$f":"IF(O$4=$E294, $I294*O$259,0) + IF(O$4>$E294,MIN(O294,$I294-SUM($J294:O294)))","v":0},{"$f":"IF(P$4=$E294, $I294*P$259,0) + IF(P$4>$E294,MIN(P294,$I294-SUM($J294:P294)))","v":0},{"$f":"IF(Q$4=$E294, $I294*Q$259,0) + IF(Q$4>$E294,MIN(Q294,$I294-SUM($J294:Q294)))","v":0},{"$f":"IF(R$4=$E294, $I294*R$259,0) + IF(R$4>$E294,MIN(R294,$I294-SUM($J294:R294)))","v":0},{"$f":"IF(S$4=$E294, $I294*S$259,0) + IF(S$4>$E294,MIN(S294,$I294-SUM($J294:S294)))","v":0},{"$f":"IF(T$4=$E294, $I294*T$259,0) + IF(T$4>$E294,MIN(T294,$I294-SUM($J294:T294)))","v":0},{"$f":"IF(U$4=$E294, $I294*U$259,0) + IF(U$4>$E294,MIN(U294,$I294-SUM($J294:U294)))","v":0},{"$f":"IF(V$4=$E294, $I294*V$259,0) + IF(V$4>$E294,MIN(V294,$I294-SUM($J294:V294)))","v":0},{"$f":"IF(W$4=$E294, $I294*W$259,0) + IF(W$4>$E294,MIN(W294,$I294-SUM($J294:W294)))","v":0},{"$f":"IF(X$4=$E294, $I294*X$259,0) + IF(X$4>$E294,MIN(X294,$I294-SUM($J294:X294)))","v":0},{"$f":"IF(Y$4=$E294, $I294*Y$259,0) + IF(Y$4>$E294,MIN(Y294,$I294-SUM($J294:Y294)))","v":0},{"$f":"IF(Z$4=$E294, $I294*Z$259,0) + IF(Z$4>$E294,MIN(Z294,$I294-SUM($J294:Z294)))","v":0},{"$f":"IF(AA$4=$E294, $I294*AA$259,0) + IF(AA$4>$E294,MIN(AA294,$I294-SUM($J294:AA294)))","v":0},{"$f":"IF(AB$4=$E294, $I294*AB$259,0) + IF(AB$4>$E294,MIN(AB294,$I294-SUM($J294:AB294)))","v":0},{"$f":"IF(AC$4=$E294, $I294*AC$259,0) + IF(AC$4>$E294,MIN(AC294,$I294-SUM($J294:AC294)))","v":0},{"$f":"IF(AD$4=$E294, $I294*AD$259,0) + IF(AD$4>$E294,MIN(AD294,$I294-SUM($J294:AD294)))","v":0},{"$f":"IF(AE$4=$E294, $I294*AE$259,0) + IF(AE$4>$E294,MIN(AE294,$I294-SUM($J294:AE294)))","v":0},{"$f":"IF(AF$4=$E294, $I294*AF$259,0) + IF(AF$4>$E294,MIN(AF294,$I294-SUM($J294:AF294)))","v":0},{"$f":"IF(AG$4=$E294, $I294*AG$259,0) + IF(AG$4>$E294,MIN(AG294,$I294-SUM($J294:AG294)))","v":0},{"$f":"IF(AH$4=$E294, $I294*AH$259,0) + IF(AH$4>$E294,MIN(AH294,$I294-SUM($J294:AH294)))","v":0},{"$f":"IF(AI$4=$E294, $I294*AI$259,0) + IF(AI$4>$E294,MIN(AI294,$I294-SUM($J294:AI294)))","v":0},{"$f":"IF(AJ$4=$E294, $I294*AJ$259,0) + IF(AJ$4>$E294,MIN(AJ294,$I294-SUM($J294:AJ294)))","v":0},{"$f":"IF(AK$4=$E294, $I294*AK$259,0) + IF(AK$4>$E294,MIN(AK294,$I294-SUM($J294:AK294)))","v":0},{"$f":"IF(AL$4=$E294, $I294*AL$259,0) + IF(AL$4>$E294,MIN(AL294,$I294-SUM($J294:AL294)))","v":0},{"$f":"IF(AM$4=$E294, $I294*AM$259,0) + IF(AM$4>$E294,MIN(AM294,$I294-SUM($J294:AM294)))","v":0},{"$f":"IF(AN$4=$E294, $I294*AN$259,0) + IF(AN$4>$E294,MIN(AN294,$I294-SUM($J294:AN294)))","v":0},{"$f":"IF(AO$4=$E294, $I294*AO$259,0) + IF(AO$4>$E294,MIN(AO294,$I294-SUM($J294:AO294)))","v":0},{"$f":"IF(AP$4=$E294, $I294*AP$259,0) + IF(AP$4>$E294,MIN(AP294,$I294-SUM($J294:AP294)))","v":0},{"$f":"IF(AQ$4=$E294, $I294*AQ$259,0) + IF(AQ$4>$E294,MIN(AQ294,$I294-SUM($J294:AQ294)))","v":0},{"$f":"IF(AR$4=$E294, $I294*AR$259,0) + IF(AR$4>$E294,MIN(AR294,$I294-SUM($J294:AR294)))","v":0},{"$f":"IF(AS$4=$E294, $I294*AS$259,0) + IF(AS$4>$E294,MIN(AS294,$I294-SUM($J294:AS294)))","v":0},{"$f":"IF(AT$4=$E294, $I294*AT$259,0) + IF(AT$4>$E294,MIN(AT294,$I294-SUM($J294:AT294)))","v":0},{"$f":"IF(AU$4=$E294, $I294*AU$259,0) + IF(AU$4>$E294,MIN(AU294,$I294-SUM($J294:AU294)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E294)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E295,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E295, $I295*J$259,0) + IF(J$4>$E295,MIN(J295,$I295-SUM($J295:J295)))","v":0},{"$f":"IF(K$4=$E295, $I295*K$259,0) + IF(K$4>$E295,MIN(K295,$I295-SUM($J295:K295)))","v":0},{"$f":"IF(L$4=$E295, $I295*L$259,0) + IF(L$4>$E295,MIN(L295,$I295-SUM($J295:L295)))","v":0},{"$f":"IF(M$4=$E295, $I295*M$259,0) + IF(M$4>$E295,MIN(M295,$I295-SUM($J295:M295)))","v":0},{"$f":"IF(N$4=$E295, $I295*N$259,0) + IF(N$4>$E295,MIN(N295,$I295-SUM($J295:N295)))","v":0},{"$f":"IF(O$4=$E295, $I295*O$259,0) + IF(O$4>$E295,MIN(O295,$I295-SUM($J295:O295)))","v":0},{"$f":"IF(P$4=$E295, $I295*P$259,0) + IF(P$4>$E295,MIN(P295,$I295-SUM($J295:P295)))","v":0},{"$f":"IF(Q$4=$E295, $I295*Q$259,0) + IF(Q$4>$E295,MIN(Q295,$I295-SUM($J295:Q295)))","v":0},{"$f":"IF(R$4=$E295, $I295*R$259,0) + IF(R$4>$E295,MIN(R295,$I295-SUM($J295:R295)))","v":0},{"$f":"IF(S$4=$E295, $I295*S$259,0) + IF(S$4>$E295,MIN(S295,$I295-SUM($J295:S295)))","v":0},{"$f":"IF(T$4=$E295, $I295*T$259,0) + IF(T$4>$E295,MIN(T295,$I295-SUM($J295:T295)))","v":0},{"$f":"IF(U$4=$E295, $I295*U$259,0) + IF(U$4>$E295,MIN(U295,$I295-SUM($J295:U295)))","v":0},{"$f":"IF(V$4=$E295, $I295*V$259,0) + IF(V$4>$E295,MIN(V295,$I295-SUM($J295:V295)))","v":0},{"$f":"IF(W$4=$E295, $I295*W$259,0) + IF(W$4>$E295,MIN(W295,$I295-SUM($J295:W295)))","v":0},{"$f":"IF(X$4=$E295, $I295*X$259,0) + IF(X$4>$E295,MIN(X295,$I295-SUM($J295:X295)))","v":0},{"$f":"IF(Y$4=$E295, $I295*Y$259,0) + IF(Y$4>$E295,MIN(Y295,$I295-SUM($J295:Y295)))","v":0},{"$f":"IF(Z$4=$E295, $I295*Z$259,0) + IF(Z$4>$E295,MIN(Z295,$I295-SUM($J295:Z295)))","v":0},{"$f":"IF(AA$4=$E295, $I295*AA$259,0) + IF(AA$4>$E295,MIN(AA295,$I295-SUM($J295:AA295)))","v":0},{"$f":"IF(AB$4=$E295, $I295*AB$259,0) + IF(AB$4>$E295,MIN(AB295,$I295-SUM($J295:AB295)))","v":0},{"$f":"IF(AC$4=$E295, $I295*AC$259,0) + IF(AC$4>$E295,MIN(AC295,$I295-SUM($J295:AC295)))","v":0},{"$f":"IF(AD$4=$E295, $I295*AD$259,0) + IF(AD$4>$E295,MIN(AD295,$I295-SUM($J295:AD295)))","v":0},{"$f":"IF(AE$4=$E295, $I295*AE$259,0) + IF(AE$4>$E295,MIN(AE295,$I295-SUM($J295:AE295)))","v":0},{"$f":"IF(AF$4=$E295, $I295*AF$259,0) + IF(AF$4>$E295,MIN(AF295,$I295-SUM($J295:AF295)))","v":0},{"$f":"IF(AG$4=$E295, $I295*AG$259,0) + IF(AG$4>$E295,MIN(AG295,$I295-SUM($J295:AG295)))","v":0},{"$f":"IF(AH$4=$E295, $I295*AH$259,0) + IF(AH$4>$E295,MIN(AH295,$I295-SUM($J295:AH295)))","v":0},{"$f":"IF(AI$4=$E295, $I295*AI$259,0) + IF(AI$4>$E295,MIN(AI295,$I295-SUM($J295:AI295)))","v":0},{"$f":"IF(AJ$4=$E295, $I295*AJ$259,0) + IF(AJ$4>$E295,MIN(AJ295,$I295-SUM($J295:AJ295)))","v":0},{"$f":"IF(AK$4=$E295, $I295*AK$259,0) + IF(AK$4>$E295,MIN(AK295,$I295-SUM($J295:AK295)))","v":0},{"$f":"IF(AL$4=$E295, $I295*AL$259,0) + IF(AL$4>$E295,MIN(AL295,$I295-SUM($J295:AL295)))","v":0},{"$f":"IF(AM$4=$E295, $I295*AM$259,0) + IF(AM$4>$E295,MIN(AM295,$I295-SUM($J295:AM295)))","v":0},{"$f":"IF(AN$4=$E295, $I295*AN$259,0) + IF(AN$4>$E295,MIN(AN295,$I295-SUM($J295:AN295)))","v":0},{"$f":"IF(AO$4=$E295, $I295*AO$259,0) + IF(AO$4>$E295,MIN(AO295,$I295-SUM($J295:AO295)))","v":0},{"$f":"IF(AP$4=$E295, $I295*AP$259,0) + IF(AP$4>$E295,MIN(AP295,$I295-SUM($J295:AP295)))","v":0},{"$f":"IF(AQ$4=$E295, $I295*AQ$259,0) + IF(AQ$4>$E295,MIN(AQ295,$I295-SUM($J295:AQ295)))","v":0},{"$f":"IF(AR$4=$E295, $I295*AR$259,0) + IF(AR$4>$E295,MIN(AR295,$I295-SUM($J295:AR295)))","v":0},{"$f":"IF(AS$4=$E295, $I295*AS$259,0) + IF(AS$4>$E295,MIN(AS295,$I295-SUM($J295:AS295)))","v":0},{"$f":"IF(AT$4=$E295, $I295*AT$259,0) + IF(AT$4>$E295,MIN(AT295,$I295-SUM($J295:AT295)))","v":0},{"$f":"IF(AU$4=$E295, $I295*AU$259,0) + IF(AU$4>$E295,MIN(AU295,$I295-SUM($J295:AU295)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E295)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E296,$K$4:$AV$4,0))","v":237.61336063105844},null,{"$f":"IF(J$4=$E296, $I296*J$259,0) + IF(J$4>$E296,MIN(J296,$I296-SUM($J296:J296)))","v":0},{"$f":"IF(K$4=$E296, $I296*K$259,0) + IF(K$4>$E296,MIN(K296,$I296-SUM($J296:K296)))","v":0},{"$f":"IF(L$4=$E296, $I296*L$259,0) + IF(L$4>$E296,MIN(L296,$I296-SUM($J296:L296)))","v":0},{"$f":"IF(M$4=$E296, $I296*M$259,0) + IF(M$4>$E296,MIN(M296,$I296-SUM($J296:M296)))","v":0},{"$f":"IF(N$4=$E296, $I296*N$259,0) + IF(N$4>$E296,MIN(N296,$I296-SUM($J296:N296)))","v":0},{"$f":"IF(O$4=$E296, $I296*O$259,0) + IF(O$4>$E296,MIN(O296,$I296-SUM($J296:O296)))","v":0},{"$f":"IF(P$4=$E296, $I296*P$259,0) + IF(P$4>$E296,MIN(P296,$I296-SUM($J296:P296)))","v":0},{"$f":"IF(Q$4=$E296, $I296*Q$259,0) + IF(Q$4>$E296,MIN(Q296,$I296-SUM($J296:Q296)))","v":0},{"$f":"IF(R$4=$E296, $I296*R$259,0) + IF(R$4>$E296,MIN(R296,$I296-SUM($J296:R296)))","v":0},{"$f":"IF(S$4=$E296, $I296*S$259,0) + IF(S$4>$E296,MIN(S296,$I296-SUM($J296:S296)))","v":0},{"$f":"IF(T$4=$E296, $I296*T$259,0) + IF(T$4>$E296,MIN(T296,$I296-SUM($J296:T296)))","v":0},{"$f":"IF(U$4=$E296, $I296*U$259,0) + IF(U$4>$E296,MIN(U296,$I296-SUM($J296:U296)))","v":0},{"$f":"IF(V$4=$E296, $I296*V$259,0) + IF(V$4>$E296,MIN(V296,$I296-SUM($J296:V296)))","v":0},{"$f":"IF(W$4=$E296, $I296*W$259,0) + IF(W$4>$E296,MIN(W296,$I296-SUM($J296:W296)))","v":0},{"$f":"IF(X$4=$E296, $I296*X$259,0) + IF(X$4>$E296,MIN(X296,$I296-SUM($J296:X296)))","v":0},{"$f":"IF(Y$4=$E296, $I296*Y$259,0) + IF(Y$4>$E296,MIN(Y296,$I296-SUM($J296:Y296)))","v":0},{"$f":"IF(Z$4=$E296, $I296*Z$259,0) + IF(Z$4>$E296,MIN(Z296,$I296-SUM($J296:Z296)))","v":0},{"$f":"IF(AA$4=$E296, $I296*AA$259,0) + IF(AA$4>$E296,MIN(AA296,$I296-SUM($J296:AA296)))","v":0},{"$f":"IF(AB$4=$E296, $I296*AB$259,0) + IF(AB$4>$E296,MIN(AB296,$I296-SUM($J296:AB296)))","v":0},{"$f":"IF(AC$4=$E296, $I296*AC$259,0) + IF(AC$4>$E296,MIN(AC296,$I296-SUM($J296:AC296)))","v":0},{"$f":"IF(AD$4=$E296, $I296*AD$259,0) + IF(AD$4>$E296,MIN(AD296,$I296-SUM($J296:AD296)))","v":0},{"$f":"IF(AE$4=$E296, $I296*AE$259,0) + IF(AE$4>$E296,MIN(AE296,$I296-SUM($J296:AE296)))","v":0},{"$f":"IF(AF$4=$E296, $I296*AF$259,0) + IF(AF$4>$E296,MIN(AF296,$I296-SUM($J296:AF296)))","v":0},{"$f":"IF(AG$4=$E296, $I296*AG$259,0) + IF(AG$4>$E296,MIN(AG296,$I296-SUM($J296:AG296)))","v":0},{"$f":"IF(AH$4=$E296, $I296*AH$259,0) + IF(AH$4>$E296,MIN(AH296,$I296-SUM($J296:AH296)))","v":0},{"$f":"IF(AI$4=$E296, $I296*AI$259,0) + IF(AI$4>$E296,MIN(AI296,$I296-SUM($J296:AI296)))","v":0},{"$f":"IF(AJ$4=$E296, $I296*AJ$259,0) + IF(AJ$4>$E296,MIN(AJ296,$I296-SUM($J296:AJ296)))","v":0},{"$f":"IF(AK$4=$E296, $I296*AK$259,0) + IF(AK$4>$E296,MIN(AK296,$I296-SUM($J296:AK296)))","v":0},{"$f":"IF(AL$4=$E296, $I296*AL$259,0) + IF(AL$4>$E296,MIN(AL296,$I296-SUM($J296:AL296)))","v":0},{"$f":"IF(AM$4=$E296, $I296*AM$259,0) + IF(AM$4>$E296,MIN(AM296,$I296-SUM($J296:AM296)))","v":0},{"$f":"IF(AN$4=$E296, $I296*AN$259,0) + IF(AN$4>$E296,MIN(AN296,$I296-SUM($J296:AN296)))","v":0},{"$f":"IF(AO$4=$E296, $I296*AO$259,0) + IF(AO$4>$E296,MIN(AO296,$I296-SUM($J296:AO296)))","v":0},{"$f":"IF(AP$4=$E296, $I296*AP$259,0) + IF(AP$4>$E296,MIN(AP296,$I296-SUM($J296:AP296)))","v":0},{"$f":"IF(AQ$4=$E296, $I296*AQ$259,0) + IF(AQ$4>$E296,MIN(AQ296,$I296-SUM($J296:AQ296)))","v":0},{"$f":"IF(AR$4=$E296, $I296*AR$259,0) + IF(AR$4>$E296,MIN(AR296,$I296-SUM($J296:AR296)))","v":5.2802969029124096},{"$f":"IF(AS$4=$E296, $I296*AS$259,0) + IF(AS$4>$E296,MIN(AS296,$I296-SUM($J296:AS296)))","v":5.2802969029124096},{"$f":"IF(AT$4=$E296, $I296*AT$259,0) + IF(AT$4>$E296,MIN(AT296,$I296-SUM($J296:AT296)))","v":5.2802969029124096},{"$f":"IF(AU$4=$E296, $I296*AU$259,0) + IF(AU$4>$E296,MIN(AU296,$I296-SUM($J296:AU296)))","v":5.2802969029124096}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E296)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E297,$K$4:$AV$4,0))","v":260.92392784725524},null,{"$f":"IF(J$4=$E297, $I297*J$259,0) + IF(J$4>$E297,MIN(J297,$I297-SUM($J297:J297)))","v":0},{"$f":"IF(K$4=$E297, $I297*K$259,0) + IF(K$4>$E297,MIN(K297,$I297-SUM($J297:K297)))","v":0},{"$f":"IF(L$4=$E297, $I297*L$259,0) + IF(L$4>$E297,MIN(L297,$I297-SUM($J297:L297)))","v":0},{"$f":"IF(M$4=$E297, $I297*M$259,0) + IF(M$4>$E297,MIN(M297,$I297-SUM($J297:M297)))","v":0},{"$f":"IF(N$4=$E297, $I297*N$259,0) + IF(N$4>$E297,MIN(N297,$I297-SUM($J297:N297)))","v":0},{"$f":"IF(O$4=$E297, $I297*O$259,0) + IF(O$4>$E297,MIN(O297,$I297-SUM($J297:O297)))","v":0},{"$f":"IF(P$4=$E297, $I297*P$259,0) + IF(P$4>$E297,MIN(P297,$I297-SUM($J297:P297)))","v":0},{"$f":"IF(Q$4=$E297, $I297*Q$259,0) + IF(Q$4>$E297,MIN(Q297,$I297-SUM($J297:Q297)))","v":0},{"$f":"IF(R$4=$E297, $I297*R$259,0) + IF(R$4>$E297,MIN(R297,$I297-SUM($J297:R297)))","v":0},{"$f":"IF(S$4=$E297, $I297*S$259,0) + IF(S$4>$E297,MIN(S297,$I297-SUM($J297:S297)))","v":0},{"$f":"IF(T$4=$E297, $I297*T$259,0) + IF(T$4>$E297,MIN(T297,$I297-SUM($J297:T297)))","v":0},{"$f":"IF(U$4=$E297, $I297*U$259,0) + IF(U$4>$E297,MIN(U297,$I297-SUM($J297:U297)))","v":0},{"$f":"IF(V$4=$E297, $I297*V$259,0) + IF(V$4>$E297,MIN(V297,$I297-SUM($J297:V297)))","v":0},{"$f":"IF(W$4=$E297, $I297*W$259,0) + IF(W$4>$E297,MIN(W297,$I297-SUM($J297:W297)))","v":0},{"$f":"IF(X$4=$E297, $I297*X$259,0) + IF(X$4>$E297,MIN(X297,$I297-SUM($J297:X297)))","v":0},{"$f":"IF(Y$4=$E297, $I297*Y$259,0) + IF(Y$4>$E297,MIN(Y297,$I297-SUM($J297:Y297)))","v":0},{"$f":"IF(Z$4=$E297, $I297*Z$259,0) + IF(Z$4>$E297,MIN(Z297,$I297-SUM($J297:Z297)))","v":0},{"$f":"IF(AA$4=$E297, $I297*AA$259,0) + IF(AA$4>$E297,MIN(AA297,$I297-SUM($J297:AA297)))","v":0},{"$f":"IF(AB$4=$E297, $I297*AB$259,0) + IF(AB$4>$E297,MIN(AB297,$I297-SUM($J297:AB297)))","v":0},{"$f":"IF(AC$4=$E297, $I297*AC$259,0) + IF(AC$4>$E297,MIN(AC297,$I297-SUM($J297:AC297)))","v":0},{"$f":"IF(AD$4=$E297, $I297*AD$259,0) + IF(AD$4>$E297,MIN(AD297,$I297-SUM($J297:AD297)))","v":0},{"$f":"IF(AE$4=$E297, $I297*AE$259,0) + IF(AE$4>$E297,MIN(AE297,$I297-SUM($J297:AE297)))","v":0},{"$f":"IF(AF$4=$E297, $I297*AF$259,0) + IF(AF$4>$E297,MIN(AF297,$I297-SUM($J297:AF297)))","v":0},{"$f":"IF(AG$4=$E297, $I297*AG$259,0) + IF(AG$4>$E297,MIN(AG297,$I297-SUM($J297:AG297)))","v":0},{"$f":"IF(AH$4=$E297, $I297*AH$259,0) + IF(AH$4>$E297,MIN(AH297,$I297-SUM($J297:AH297)))","v":0},{"$f":"IF(AI$4=$E297, $I297*AI$259,0) + IF(AI$4>$E297,MIN(AI297,$I297-SUM($J297:AI297)))","v":0},{"$f":"IF(AJ$4=$E297, $I297*AJ$259,0) + IF(AJ$4>$E297,MIN(AJ297,$I297-SUM($J297:AJ297)))","v":0},{"$f":"IF(AK$4=$E297, $I297*AK$259,0) + IF(AK$4>$E297,MIN(AK297,$I297-SUM($J297:AK297)))","v":0},{"$f":"IF(AL$4=$E297, $I297*AL$259,0) + IF(AL$4>$E297,MIN(AL297,$I297-SUM($J297:AL297)))","v":0},{"$f":"IF(AM$4=$E297, $I297*AM$259,0) + IF(AM$4>$E297,MIN(AM297,$I297-SUM($J297:AM297)))","v":0},{"$f":"IF(AN$4=$E297, $I297*AN$259,0) + IF(AN$4>$E297,MIN(AN297,$I297-SUM($J297:AN297)))","v":0},{"$f":"IF(AO$4=$E297, $I297*AO$259,0) + IF(AO$4>$E297,MIN(AO297,$I297-SUM($J297:AO297)))","v":0},{"$f":"IF(AP$4=$E297, $I297*AP$259,0) + IF(AP$4>$E297,MIN(AP297,$I297-SUM($J297:AP297)))","v":0},{"$f":"IF(AQ$4=$E297, $I297*AQ$259,0) + IF(AQ$4>$E297,MIN(AQ297,$I297-SUM($J297:AQ297)))","v":0},{"$f":"IF(AR$4=$E297, $I297*AR$259,0) + IF(AR$4>$E297,MIN(AR297,$I297-SUM($J297:AR297)))","v":0},{"$f":"IF(AS$4=$E297, $I297*AS$259,0) + IF(AS$4>$E297,MIN(AS297,$I297-SUM($J297:AS297)))","v":5.798309507716783},{"$f":"IF(AT$4=$E297, $I297*AT$259,0) + IF(AT$4>$E297,MIN(AT297,$I297-SUM($J297:AT297)))","v":5.798309507716783},{"$f":"IF(AU$4=$E297, $I297*AU$259,0) + IF(AU$4>$E297,MIN(AU297,$I297-SUM($J297:AU297)))","v":5.798309507716783}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E297)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E298,$K$4:$AV$4,0))","v":281.23260957118845},null,{"$f":"IF(J$4=$E298, $I298*J$259,0) + IF(J$4>$E298,MIN(J298,$I298-SUM($J298:J298)))","v":0},{"$f":"IF(K$4=$E298, $I298*K$259,0) + IF(K$4>$E298,MIN(K298,$I298-SUM($J298:K298)))","v":0},{"$f":"IF(L$4=$E298, $I298*L$259,0) + IF(L$4>$E298,MIN(L298,$I298-SUM($J298:L298)))","v":0},{"$f":"IF(M$4=$E298, $I298*M$259,0) + IF(M$4>$E298,MIN(M298,$I298-SUM($J298:M298)))","v":0},{"$f":"IF(N$4=$E298, $I298*N$259,0) + IF(N$4>$E298,MIN(N298,$I298-SUM($J298:N298)))","v":0},{"$f":"IF(O$4=$E298, $I298*O$259,0) + IF(O$4>$E298,MIN(O298,$I298-SUM($J298:O298)))","v":0},{"$f":"IF(P$4=$E298, $I298*P$259,0) + IF(P$4>$E298,MIN(P298,$I298-SUM($J298:P298)))","v":0},{"$f":"IF(Q$4=$E298, $I298*Q$259,0) + IF(Q$4>$E298,MIN(Q298,$I298-SUM($J298:Q298)))","v":0},{"$f":"IF(R$4=$E298, $I298*R$259,0) + IF(R$4>$E298,MIN(R298,$I298-SUM($J298:R298)))","v":0},{"$f":"IF(S$4=$E298, $I298*S$259,0) + IF(S$4>$E298,MIN(S298,$I298-SUM($J298:S298)))","v":0},{"$f":"IF(T$4=$E298, $I298*T$259,0) + IF(T$4>$E298,MIN(T298,$I298-SUM($J298:T298)))","v":0},{"$f":"IF(U$4=$E298, $I298*U$259,0) + IF(U$4>$E298,MIN(U298,$I298-SUM($J298:U298)))","v":0},{"$f":"IF(V$4=$E298, $I298*V$259,0) + IF(V$4>$E298,MIN(V298,$I298-SUM($J298:V298)))","v":0},{"$f":"IF(W$4=$E298, $I298*W$259,0) + IF(W$4>$E298,MIN(W298,$I298-SUM($J298:W298)))","v":0},{"$f":"IF(X$4=$E298, $I298*X$259,0) + IF(X$4>$E298,MIN(X298,$I298-SUM($J298:X298)))","v":0},{"$f":"IF(Y$4=$E298, $I298*Y$259,0) + IF(Y$4>$E298,MIN(Y298,$I298-SUM($J298:Y298)))","v":0},{"$f":"IF(Z$4=$E298, $I298*Z$259,0) + IF(Z$4>$E298,MIN(Z298,$I298-SUM($J298:Z298)))","v":0},{"$f":"IF(AA$4=$E298, $I298*AA$259,0) + IF(AA$4>$E298,MIN(AA298,$I298-SUM($J298:AA298)))","v":0},{"$f":"IF(AB$4=$E298, $I298*AB$259,0) + IF(AB$4>$E298,MIN(AB298,$I298-SUM($J298:AB298)))","v":0},{"$f":"IF(AC$4=$E298, $I298*AC$259,0) + IF(AC$4>$E298,MIN(AC298,$I298-SUM($J298:AC298)))","v":0},{"$f":"IF(AD$4=$E298, $I298*AD$259,0) + IF(AD$4>$E298,MIN(AD298,$I298-SUM($J298:AD298)))","v":0},{"$f":"IF(AE$4=$E298, $I298*AE$259,0) + IF(AE$4>$E298,MIN(AE298,$I298-SUM($J298:AE298)))","v":0},{"$f":"IF(AF$4=$E298, $I298*AF$259,0) + IF(AF$4>$E298,MIN(AF298,$I298-SUM($J298:AF298)))","v":0},{"$f":"IF(AG$4=$E298, $I298*AG$259,0) + IF(AG$4>$E298,MIN(AG298,$I298-SUM($J298:AG298)))","v":0},{"$f":"IF(AH$4=$E298, $I298*AH$259,0) + IF(AH$4>$E298,MIN(AH298,$I298-SUM($J298:AH298)))","v":0},{"$f":"IF(AI$4=$E298, $I298*AI$259,0) + IF(AI$4>$E298,MIN(AI298,$I298-SUM($J298:AI298)))","v":0},{"$f":"IF(AJ$4=$E298, $I298*AJ$259,0) + IF(AJ$4>$E298,MIN(AJ298,$I298-SUM($J298:AJ298)))","v":0},{"$f":"IF(AK$4=$E298, $I298*AK$259,0) + IF(AK$4>$E298,MIN(AK298,$I298-SUM($J298:AK298)))","v":0},{"$f":"IF(AL$4=$E298, $I298*AL$259,0) + IF(AL$4>$E298,MIN(AL298,$I298-SUM($J298:AL298)))","v":0},{"$f":"IF(AM$4=$E298, $I298*AM$259,0) + IF(AM$4>$E298,MIN(AM298,$I298-SUM($J298:AM298)))","v":0},{"$f":"IF(AN$4=$E298, $I298*AN$259,0) + IF(AN$4>$E298,MIN(AN298,$I298-SUM($J298:AN298)))","v":0},{"$f":"IF(AO$4=$E298, $I298*AO$259,0) + IF(AO$4>$E298,MIN(AO298,$I298-SUM($J298:AO298)))","v":0},{"$f":"IF(AP$4=$E298, $I298*AP$259,0) + IF(AP$4>$E298,MIN(AP298,$I298-SUM($J298:AP298)))","v":0},{"$f":"IF(AQ$4=$E298, $I298*AQ$259,0) + IF(AQ$4>$E298,MIN(AQ298,$I298-SUM($J298:AQ298)))","v":0},{"$f":"IF(AR$4=$E298, $I298*AR$259,0) + IF(AR$4>$E298,MIN(AR298,$I298-SUM($J298:AR298)))","v":0},{"$f":"IF(AS$4=$E298, $I298*AS$259,0) + IF(AS$4>$E298,MIN(AS298,$I298-SUM($J298:AS298)))","v":0},{"$f":"IF(AT$4=$E298, $I298*AT$259,0) + IF(AT$4>$E298,MIN(AT298,$I298-SUM($J298:AT298)))","v":6.2496135460264099},{"$f":"IF(AU$4=$E298, $I298*AU$259,0) + IF(AU$4>$E298,MIN(AU298,$I298-SUM($J298:AU298)))","v":6.2496135460264099}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E298)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E299,$K$4:$AV$4,0))","v":278.29669676670642},null,{"$f":"IF(J$4=$E299, $I299*J$259,0) + IF(J$4>$E299,MIN(J299,$I299-SUM($J299:J299)))","v":0},{"$f":"IF(K$4=$E299, $I299*K$259,0) + IF(K$4>$E299,MIN(K299,$I299-SUM($J299:K299)))","v":0},{"$f":"IF(L$4=$E299, $I299*L$259,0) + IF(L$4>$E299,MIN(L299,$I299-SUM($J299:L299)))","v":0},{"$f":"IF(M$4=$E299, $I299*M$259,0) + IF(M$4>$E299,MIN(M299,$I299-SUM($J299:M299)))","v":0},{"$f":"IF(N$4=$E299, $I299*N$259,0) + IF(N$4>$E299,MIN(N299,$I299-SUM($J299:N299)))","v":0},{"$f":"IF(O$4=$E299, $I299*O$259,0) + IF(O$4>$E299,MIN(O299,$I299-SUM($J299:O299)))","v":0},{"$f":"IF(P$4=$E299, $I299*P$259,0) + IF(P$4>$E299,MIN(P299,$I299-SUM($J299:P299)))","v":0},{"$f":"IF(Q$4=$E299, $I299*Q$259,0) + IF(Q$4>$E299,MIN(Q299,$I299-SUM($J299:Q299)))","v":0},{"$f":"IF(R$4=$E299, $I299*R$259,0) + IF(R$4>$E299,MIN(R299,$I299-SUM($J299:R299)))","v":0},{"$f":"IF(S$4=$E299, $I299*S$259,0) + IF(S$4>$E299,MIN(S299,$I299-SUM($J299:S299)))","v":0},{"$f":"IF(T$4=$E299, $I299*T$259,0) + IF(T$4>$E299,MIN(T299,$I299-SUM($J299:T299)))","v":0},{"$f":"IF(U$4=$E299, $I299*U$259,0) + IF(U$4>$E299,MIN(U299,$I299-SUM($J299:U299)))","v":0},{"$f":"IF(V$4=$E299, $I299*V$259,0) + IF(V$4>$E299,MIN(V299,$I299-SUM($J299:V299)))","v":0},{"$f":"IF(W$4=$E299, $I299*W$259,0) + IF(W$4>$E299,MIN(W299,$I299-SUM($J299:W299)))","v":0},{"$f":"IF(X$4=$E299, $I299*X$259,0) + IF(X$4>$E299,MIN(X299,$I299-SUM($J299:X299)))","v":0},{"$f":"IF(Y$4=$E299, $I299*Y$259,0) + IF(Y$4>$E299,MIN(Y299,$I299-SUM($J299:Y299)))","v":0},{"$f":"IF(Z$4=$E299, $I299*Z$259,0) + IF(Z$4>$E299,MIN(Z299,$I299-SUM($J299:Z299)))","v":0},{"$f":"IF(AA$4=$E299, $I299*AA$259,0) + IF(AA$4>$E299,MIN(AA299,$I299-SUM($J299:AA299)))","v":0},{"$f":"IF(AB$4=$E299, $I299*AB$259,0) + IF(AB$4>$E299,MIN(AB299,$I299-SUM($J299:AB299)))","v":0},{"$f":"IF(AC$4=$E299, $I299*AC$259,0) + IF(AC$4>$E299,MIN(AC299,$I299-SUM($J299:AC299)))","v":0},{"$f":"IF(AD$4=$E299, $I299*AD$259,0) + IF(AD$4>$E299,MIN(AD299,$I299-SUM($J299:AD299)))","v":0},{"$f":"IF(AE$4=$E299, $I299*AE$259,0) + IF(AE$4>$E299,MIN(AE299,$I299-SUM($J299:AE299)))","v":0},{"$f":"IF(AF$4=$E299, $I299*AF$259,0) + IF(AF$4>$E299,MIN(AF299,$I299-SUM($J299:AF299)))","v":0},{"$f":"IF(AG$4=$E299, $I299*AG$259,0) + IF(AG$4>$E299,MIN(AG299,$I299-SUM($J299:AG299)))","v":0},{"$f":"IF(AH$4=$E299, $I299*AH$259,0) + IF(AH$4>$E299,MIN(AH299,$I299-SUM($J299:AH299)))","v":0},{"$f":"IF(AI$4=$E299, $I299*AI$259,0) + IF(AI$4>$E299,MIN(AI299,$I299-SUM($J299:AI299)))","v":0},{"$f":"IF(AJ$4=$E299, $I299*AJ$259,0) + IF(AJ$4>$E299,MIN(AJ299,$I299-SUM($J299:AJ299)))","v":0},{"$f":"IF(AK$4=$E299, $I299*AK$259,0) + IF(AK$4>$E299,MIN(AK299,$I299-SUM($J299:AK299)))","v":0},{"$f":"IF(AL$4=$E299, $I299*AL$259,0) + IF(AL$4>$E299,MIN(AL299,$I299-SUM($J299:AL299)))","v":0},{"$f":"IF(AM$4=$E299, $I299*AM$259,0) + IF(AM$4>$E299,MIN(AM299,$I299-SUM($J299:AM299)))","v":0},{"$f":"IF(AN$4=$E299, $I299*AN$259,0) + IF(AN$4>$E299,MIN(AN299,$I299-SUM($J299:AN299)))","v":0},{"$f":"IF(AO$4=$E299, $I299*AO$259,0) + IF(AO$4>$E299,MIN(AO299,$I299-SUM($J299:AO299)))","v":0},{"$f":"IF(AP$4=$E299, $I299*AP$259,0) + IF(AP$4>$E299,MIN(AP299,$I299-SUM($J299:AP299)))","v":0},{"$f":"IF(AQ$4=$E299, $I299*AQ$259,0) + IF(AQ$4>$E299,MIN(AQ299,$I299-SUM($J299:AQ299)))","v":0},{"$f":"IF(AR$4=$E299, $I299*AR$259,0) + IF(AR$4>$E299,MIN(AR299,$I299-SUM($J299:AR299)))","v":0},{"$f":"IF(AS$4=$E299, $I299*AS$259,0) + IF(AS$4>$E299,MIN(AS299,$I299-SUM($J299:AS299)))","v":0},{"$f":"IF(AT$4=$E299, $I299*AT$259,0) + IF(AT$4>$E299,MIN(AT299,$I299-SUM($J299:AT299)))","v":0},{"$f":"IF(AU$4=$E299, $I299*AU$259,0) + IF(AU$4>$E299,MIN(AU299,$I299-SUM($J299:AU299)))","v":6.1843710392601432}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$262:E299)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E300,$K$4:$AV$4,0))","v":288.03079742587806},null,{"$f":"IF(J$4=$E300, $I300*J$259,0) + IF(J$4>$E300,MIN(J300,$I300-SUM($J300:J300)))","v":0},{"$f":"IF(K$4=$E300, $I300*K$259,0) + IF(K$4>$E300,MIN(K300,$I300-SUM($J300:K300)))","v":0},{"$f":"IF(L$4=$E300, $I300*L$259,0) + IF(L$4>$E300,MIN(L300,$I300-SUM($J300:L300)))","v":0},{"$f":"IF(M$4=$E300, $I300*M$259,0) + IF(M$4>$E300,MIN(M300,$I300-SUM($J300:M300)))","v":0},{"$f":"IF(N$4=$E300, $I300*N$259,0) + IF(N$4>$E300,MIN(N300,$I300-SUM($J300:N300)))","v":0},{"$f":"IF(O$4=$E300, $I300*O$259,0) + IF(O$4>$E300,MIN(O300,$I300-SUM($J300:O300)))","v":0},{"$f":"IF(P$4=$E300, $I300*P$259,0) + IF(P$4>$E300,MIN(P300,$I300-SUM($J300:P300)))","v":0},{"$f":"IF(Q$4=$E300, $I300*Q$259,0) + IF(Q$4>$E300,MIN(Q300,$I300-SUM($J300:Q300)))","v":0},{"$f":"IF(R$4=$E300, $I300*R$259,0) + IF(R$4>$E300,MIN(R300,$I300-SUM($J300:R300)))","v":0},{"$f":"IF(S$4=$E300, $I300*S$259,0) + IF(S$4>$E300,MIN(S300,$I300-SUM($J300:S300)))","v":0},{"$f":"IF(T$4=$E300, $I300*T$259,0) + IF(T$4>$E300,MIN(T300,$I300-SUM($J300:T300)))","v":0},{"$f":"IF(U$4=$E300, $I300*U$259,0) + IF(U$4>$E300,MIN(U300,$I300-SUM($J300:U300)))","v":0},{"$f":"IF(V$4=$E300, $I300*V$259,0) + IF(V$4>$E300,MIN(V300,$I300-SUM($J300:V300)))","v":0},{"$f":"IF(W$4=$E300, $I300*W$259,0) + IF(W$4>$E300,MIN(W300,$I300-SUM($J300:W300)))","v":0},{"$f":"IF(X$4=$E300, $I300*X$259,0) + IF(X$4>$E300,MIN(X300,$I300-SUM($J300:X300)))","v":0},{"$f":"IF(Y$4=$E300, $I300*Y$259,0) + IF(Y$4>$E300,MIN(Y300,$I300-SUM($J300:Y300)))","v":0},{"$f":"IF(Z$4=$E300, $I300*Z$259,0) + IF(Z$4>$E300,MIN(Z300,$I300-SUM($J300:Z300)))","v":0},{"$f":"IF(AA$4=$E300, $I300*AA$259,0) + IF(AA$4>$E300,MIN(AA300,$I300-SUM($J300:AA300)))","v":0},{"$f":"IF(AB$4=$E300, $I300*AB$259,0) + IF(AB$4>$E300,MIN(AB300,$I300-SUM($J300:AB300)))","v":0},{"$f":"IF(AC$4=$E300, $I300*AC$259,0) + IF(AC$4>$E300,MIN(AC300,$I300-SUM($J300:AC300)))","v":0},{"$f":"IF(AD$4=$E300, $I300*AD$259,0) + IF(AD$4>$E300,MIN(AD300,$I300-SUM($J300:AD300)))","v":0},{"$f":"IF(AE$4=$E300, $I300*AE$259,0) + IF(AE$4>$E300,MIN(AE300,$I300-SUM($J300:AE300)))","v":0},{"$f":"IF(AF$4=$E300, $I300*AF$259,0) + IF(AF$4>$E300,MIN(AF300,$I300-SUM($J300:AF300)))","v":0},{"$f":"IF(AG$4=$E300, $I300*AG$259,0) + IF(AG$4>$E300,MIN(AG300,$I300-SUM($J300:AG300)))","v":0},{"$f":"IF(AH$4=$E300, $I300*AH$259,0) + IF(AH$4>$E300,MIN(AH300,$I300-SUM($J300:AH300)))","v":0},{"$f":"IF(AI$4=$E300, $I300*AI$259,0) + IF(AI$4>$E300,MIN(AI300,$I300-SUM($J300:AI300)))","v":0},{"$f":"IF(AJ$4=$E300, $I300*AJ$259,0) + IF(AJ$4>$E300,MIN(AJ300,$I300-SUM($J300:AJ300)))","v":0},{"$f":"IF(AK$4=$E300, $I300*AK$259,0) + IF(AK$4>$E300,MIN(AK300,$I300-SUM($J300:AK300)))","v":0},{"$f":"IF(AL$4=$E300, $I300*AL$259,0) + IF(AL$4>$E300,MIN(AL300,$I300-SUM($J300:AL300)))","v":0},{"$f":"IF(AM$4=$E300, $I300*AM$259,0) + IF(AM$4>$E300,MIN(AM300,$I300-SUM($J300:AM300)))","v":0},{"$f":"IF(AN$4=$E300, $I300*AN$259,0) + IF(AN$4>$E300,MIN(AN300,$I300-SUM($J300:AN300)))","v":0},{"$f":"IF(AO$4=$E300, $I300*AO$259,0) + IF(AO$4>$E300,MIN(AO300,$I300-SUM($J300:AO300)))","v":0},{"$f":"IF(AP$4=$E300, $I300*AP$259,0) + IF(AP$4>$E300,MIN(AP300,$I300-SUM($J300:AP300)))","v":0},{"$f":"IF(AQ$4=$E300, $I300*AQ$259,0) + IF(AQ$4>$E300,MIN(AQ300,$I300-SUM($J300:AQ300)))","v":0},{"$f":"IF(AR$4=$E300, $I300*AR$259,0) + IF(AR$4>$E300,MIN(AR300,$I300-SUM($J300:AR300)))","v":0},{"$f":"IF(AS$4=$E300, $I300*AS$259,0) + IF(AS$4>$E300,MIN(AS300,$I300-SUM($J300:AS300)))","v":0},{"$f":"IF(AT$4=$E300, $I300*AT$259,0) + IF(AT$4>$E300,MIN(AT300,$I300-SUM($J300:AT300)))","v":0},{"$f":"IF(AU$4=$E300, $I300*AU$259,0) + IF(AU$4>$E300,MIN(AU300,$I300-SUM($J300:AU300)))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Return&RAV","index":8,"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!E30","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":"InputSummary!AR182","v":3.97335776E-2},{"$f":"InputSummary!AS182","v":4.1370183200000001E-2},{"$f":"InputSummary!AT182","v":4.1450170800000005E-2},{"$f":"InputSummary!AU182","v":4.15681044E-2},{"$f":"InputSummary!AV182","v":4.1755693600000005E-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,{"$f":"1 / (1 + AR12)","v":0.96178484714159518},0.96027331695548013,0.96019956406732399,0.96009084358055918,{"$f":"1 / (1 + AV12)","v":0.95991795978987671}]
[]
[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,{"$f":"AR46","v":2068.677184417134},2180.7065140962845,2315.912219097605,2452.1005909332775,{"$f":"AV46","v":2598.2413870551909}]
[]
[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,{"$f":"AR13 * AR15","v":1989.6223695999388},2094.0742775976614,2223.7379031957094,2354.2393248935182,{"$f":"AV13 * AV15","v":2494.0985713036384}]
[]
[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,{"$f":"AR43","v":1983.6574829541764},{"$f":"AS43","v":2068.677184417134},2180.7065140962845,2315.912219097605,2452.1005909332775]
[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,{"$f":"AR17","v":1989.6223695999388},{"$f":"AS17","v":2094.0742775976614},2223.7379031957094,2354.2393248935182,2494.0985713036384]
[]
[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,{"$f":"AVERAGE(AR20:AR21)","v":1986.6399262770576},2081.3757310073979,2202.2222086459969,2335.0757719955618,{"$f":"AVERAGE(AV20:AV21)","v":2473.099581118458}]
[]
[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,{"$f":"AR23","v":1986.6399262770576},2081.3757310073979,2202.2222086459969,2335.0757719955618,{"$f":"AV23","v":2473.099581118458}]
[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":4.1370183200000001E-2},{"$f":"AT12","v":4.1450170800000005E-2},{"$f":"AU12","v":4.15681044E-2},{"$f":"AV12","v":4.1755693600000005E-2}]
[]
[null,null,null,null,"Return",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR27 * AR28","v":78.936311673987746},86.106895299809977,91.282486687929818,97.064673472222111,{"$f":"AV27 * AV28","v":103.26598835147068}]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Timing Inputs"]
[]
[null,null,null,null,"Start of RIIO 1",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AJ20","v":1},{"$f":"InputSummary!AK20","v":0},{"$f":"InputSummary!AL20","v":0},{"$f":"InputSummary!AM20","v":0},{"$f":"InputSummary!AN20","v":0},{"$f":"InputSummary!AO20","v":0},{"$f":"InputSummary!AP20","v":0},{"$f":"InputSummary!AQ20","v":0},{"$f":"InputSummary!AR20","v":0},{"$f":"InputSummary!AS20","v":0},{"$f":"InputSummary!AT20","v":0},{"$f":"InputSummary!AU20","v":0},{"$f":"InputSummary!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},1849.1005428504282,1844.5618817713084,1861.8312009642584,1884.3602271119969,1903.3278503353106,1924.1224359053508,1954.5276365090826,1983.6574829541764,2068.677184417134,2180.7065140962845,2315.912219097605,2452.1005909332775]
[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,{"$f":"AJ57","v":191.71604548314653},174.69572201826307,186.35491468013478,189.53974377633185,182.79560949560832,181.46808524335731,188.56712753893612,185.21365640640448,{"$f":"AR57","v":237.61336063105844},260.92392784725524,281.23260957118845,278.29669676670642,288.03079742587806]
[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,{"$f":"-AJ65","v":-177.55680518242809},-179.23438309738273,-169.08559548718469,-167.01071762859351,-163.82798627229459,-160.67349967331717,-158.16192693520458,-156.08380996131052,{"$f":"-AR65","v":-152.59365916810106},-148.89459816810435,-146.02690456986772,-142.10832493103359,-141.89000130396454]
[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,{"$f":"SUM(AJ43:AJ45)","v":1849.1005428504282},1844.5618817713084,1861.8312009642584,1884.3602271119969,1903.3278503353106,1924.1224359053508,1954.5276365090826,1983.6574829541764,2068.677184417134,2180.7065140962845,2315.912219097605,2452.1005909332775,2598.2413870551909]
[]
[null,null,"Post-vesting balance"]
[null,null,"Note: Post-vesting RAV opening balances are generated from calculations built up since vesting. Net additions (after disposals), depreciation and removals are calculated principally on the \"Depn\" sheet."]
[null,null,"Assets with non-standard depreciation policies applied or that are transferred to the RAV during the price control are also brought into the RAV here."]
[]
[null,null,null,"Cost"]
[null,null,null,null,"Opening RAV balance brought forwards from pre RIIO-1",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AJ53+AI58","v":3855.4120000275934},4047.1280455107399,4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.5492482633717,5335.7629046697766,5573.3762653008353,5834.3001931480903,6115.5328027192791,6393.8294994859853]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ55:AJ55)","v":3855.4120000275934},4047.1280455107399,4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.5492482633717,5335.7629046697766,5573.3762653008353,5834.3001931480903,6115.5328027192791,6393.8294994859853]
[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},{"$f":"Depn!AP27","v":188.56712753893612},{"$f":"Depn!AQ27","v":185.21365640640448},{"$f":"Depn!AR27","v":237.61336063105844},{"$f":"Depn!AS27","v":260.92392784725524},{"$f":"Depn!AT27","v":281.23260957118845},{"$f":"Depn!AU27","v":278.29669676670642},{"$f":"Depn!AV27","v":288.03079742587806}]
[null,null,null,null,"Closing value carried forward",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ56:AJ57)","v":4047.1280455107399},4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.5492482633717,5335.7629046697766,5573.3762653008353,5834.3001931480903,6115.5328027192791,6393.8294994859853,6681.8602969118638]
[]
[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},2163.3937304957681,2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4716495510561,3470.0653087191572,3618.9599068872617,3764.9868114571295,3907.0951363881632]
[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,{"$f":"SUM(AJ63:AJ63)","v":1985.8369253133399},2163.3937304957681,2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4716495510561,3470.0653087191572,3618.9599068872617,3764.9868114571295,3907.0951363881632]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"SUM(Depn!AQ29:AQ31)","v":156.08380996131052},{"$f":"SUM(Depn!AR29:AR31)","v":152.59365916810106},{"$f":"SUM(Depn!AS29:AS31)","v":148.89459816810435},{"$f":"SUM(Depn!AT29:AT31)","v":146.02690456986772},{"$f":"SUM(Depn!AU29:AU31)","v":142.10832493103359},{"$f":"SUM(Depn!AV29:AV31)","v":141.89000130396454}]
[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,{"$f":"SUM(AJ64:AJ65)","v":2163.3937304957681},2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4716495510561,3470.0653087191572,3618.9599068872617,3764.9868114571295,3907.0951363881632,4048.9851376921279]
[]
[null,null,null,"Asset balance"]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR58 - AR66","v":2103.3109565816781},{"$f":"AS58 - AS66","v":2215.3402862608286},{"$f":"AT58 - AT66","v":2350.5459912621495},{"$f":"AU58 - AU66","v":2486.7343630978221},{"$f":"AV58 - AV66","v":2632.8751592197359}]
[]
[null,null,"Metering Write Off"]
[]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"InputSummary!I219","v":34.633772164543871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":9,"n_rows":114,"n_cols":48,"rows_kept":114,"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!E30","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":"InputSummary!AR21","v":1},{"$f":"InputSummary!AS21","v":0},{"$f":"InputSummary!AT21","v":0},{"$f":"InputSummary!AU21","v":0},{"$f":"InputSummary!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":"InputSummary!AR$194","v":1.2891506141768156},{"$f":"InputSummary!AS$194","v":1.3284361388165782},{"$f":"InputSummary!AT$194","v":1.3511547218960771},{"$f":"InputSummary!AU$194","v":1.3719916643626167},{"$f":"InputSummary!AV$194","v":1.3966351746111914}]
[]
[null,null,"Expenditure categories allocated to tax pools"]
[null,null,"Note: RIIO-1 tax pool allocation inputs for each totex sub-category, whereas RIIO-2 allocations are at totex level. This is why different calculation methods are required."]
[]
[null,null,null,"Actual/forecast actual totex"]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR75","v":39.430417646668076},{"$f":"Totex!AS75","v":73.542927474114308},{"$f":"Totex!AT75","v":77.679474735187497},{"$f":"Totex!AU75","v":76.95498459194863},{"$f":"Totex!AV75","v":87.391740898882546}]
[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,{"$f":"Totex!AR76","v":66.321918385439005},{"$f":"Totex!AS76","v":86.008398568128655},{"$f":"Totex!AT76","v":101.47202009911501},{"$f":"Totex!AU76","v":109.13255669028969},{"$f":"Totex!AV76","v":105.0698492913823}]
[null,null,null,null,"Actual  non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR77","v":41.196172735871684},{"$f":"Totex!AS77","v":42.419644457580091},{"$f":"Totex!AT77","v":40.651879246007958},{"$f":"Totex!AU77","v":32.83296309082931},{"$f":"Totex!AV77","v":27.302175453238775}]
[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,{"$f":"Totex!AR78","v":28.902803686529925},{"$f":"Totex!AS78","v":29.182125748052144},{"$f":"Totex!AT78","v":33.901591615685255},{"$f":"Totex!AU78","v":35.286917945907334},{"$f":"Totex!AV78","v":43.745685962019735}]
[null,null,null,null,"Actual  tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR79","v":5.4933536209762854},{"$f":"Totex!AS79","v":5.5344202968291825},{"$f":"Totex!AT79","v":5.5691940758123835},{"$f":"Totex!AU79","v":5.4951738695044305},{"$f":"Totex!AV79","v":5.4611675950459775}]
[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,{"$f":"Totex!AR80","v":14.548204838695739},{"$f":"Totex!AS80","v":15.268458777090785},{"$f":"Totex!AT80","v":15.469376571377039},{"$f":"Totex!AU80","v":15.583631272058838},{"$f":"Totex!AV80","v":15.587255036858997}]
[null,null,null,null,"Actual  controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR81","v":123.86078986781932},{"$f":"Totex!AS81","v":122.42508239966794},{"$f":"Totex!AT81","v":123.67678924142614},{"$f":"Totex!AU81","v":123.6590715988232},{"$f":"Totex!AV81","v":124.0195783525009}]
[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,{"$f":"SUM(AR22:AR28)","v":319.753660782},374.38105772146315,398.42032558461131,398.94529905936145,408.57745258992929]
[]
[null,null,null,"Non-totex items"]
[]
[null,null,null,null,"Non-controllable opex (to be added to \"Revenue\" Pool additions)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR97","v":61.071101145848431},{"$f":"InputSummary!AS97","v":41.105799882894559},{"$f":"InputSummary!AT97","v":46.643071714351265},{"$f":"InputSummary!AU97","v":46.996593097052049},{"$f":"InputSummary!AV97","v":47.368929384296024}]
[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,{"$f":"InputSummary!AR124 * (-1)","v":1.8666664800000001},{"$f":"InputSummary!AS124 * (-1)","v":1.8666664800000001},{"$f":"InputSummary!AT124 * (-1)","v":1.8666664800000001},{"$f":"InputSummary!AU124 * (-1)","v":1.8666664800000001},{"$f":"InputSummary!AV124 * (-1)","v":1.8666664799999997}]
[]
[null,null,"Tax pool allocation & additions"]
[]
[null,null,null,null,"Allocation to \"General\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR436:AR442)/SUM(Totex!AR$75:AR$81)","v":9.5653512214096514E-2},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS436:AS442)/SUM(Totex!AS$75:AS$81)","v":0.10419443212197724},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT436:AT442)/SUM(Totex!AT$75:AT$81)","v":0.10599885784551583},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU436:AU442)/SUM(Totex!AU$75:AU$81)","v":0.10582771058927354},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV436:AV442)/SUM(Totex!AV$75:AV$81)","v":0.10554020203745135}]
[null,null,null,null,"Allocation to \"Special Rate\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR443:AR449)/SUM(Totex!AR$75:AR$81)","v":0.2448543964739289},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS443:AS449)/SUM(Totex!AS$75:AS$81)","v":0.26671749110547238},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT443:AT449)/SUM(Totex!AT$75:AT$81)","v":0.27133647018206047},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU443:AU449)/SUM(Totex!AU$75:AU$81)","v":0.27089836647666204},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV443:AV449)/SUM(Totex!AV$75:AV$81)","v":0.27016240047491236}]
[null,null,null,null,"Allocation to \"Deferred Revenue\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR450:AR456)/SUM(Totex!AR$75:AR$81)","v":0.24817044910183456},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS450:AS456)/SUM(Totex!AS$75:AS$81)","v":0.27032963468968163},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT450:AT456)/SUM(Totex!AT$75:AT$81)","v":0.27501116840251771},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU450:AU456)/SUM(Totex!AU$75:AU$81)","v":0.27456713147735889},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV450:AV456)/SUM(Totex!AV$75:AV$81)","v":0.27382119831949808}]
[null,null,null,null,"Allocation to \"Structures and Buildings\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR457:AR463)/SUM(Totex!AR$75:AR$81)","v":1.968382901323993E-2},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS457:AS463)/SUM(Totex!AS$75:AS$81)","v":2.1441401769232524E-2},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT457:AT463)/SUM(Totex!AT$75:AT$81)","v":2.181272119689481E-2},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU457:AU463)/SUM(Totex!AU$75:AU$81)","v":2.1777502068501299E-2},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV457:AV463)/SUM(Totex!AV$75:AV$81)","v":2.1718337809469749E-2}]
[null,null,null,null,"Allocation to \"Revenue\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR464:AR470)/SUM(Totex!AR$75:AR$81)","v":0.37916862096339776},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS464:AS470)/SUM(Totex!AS$75:AS$81)","v":0.32373447158493568},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT464:AT470)/SUM(Totex!AT$75:AT$81)","v":0.31202299247263499},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU464:AU470)/SUM(Totex!AU$75:AU$81)","v":0.31313380988698575},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV464:AV470)/SUM(Totex!AV$75:AV$81)","v":0.3149998608722655}]
[null,null,null,null,"Allocation to \"Non Qualifying\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$22:AR$28,InputSummary!AR471:AR477)/SUM(Totex!AR$75:AR$81)","v":1.2469192233502494E-2},{"$f":"SUMPRODUCT(AS$22:AS$28,InputSummary!AS471:AS477)/SUM(Totex!AS$75:AS$81)","v":1.3582568728700528E-2},{"$f":"SUMPRODUCT(AT$22:AT$28,InputSummary!AT471:AT477)/SUM(Totex!AT$75:AT$81)","v":1.3817789900376057E-2},{"$f":"SUMPRODUCT(AU$22:AU$28,InputSummary!AU471:AU477)/SUM(Totex!AU$75:AU$81)","v":1.3795479501218476E-2},{"$f":"SUMPRODUCT(AV$22:AV$28,InputSummary!AV471:AV477)/SUM(Totex!AV$75:AV$81)","v":1.3758000486402763E-2}]
[null,null,null,null,"Check",null,null,null,{"$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$29","v":30.58556069711311},39.008421706513033,42.232099454407347,42.219467649805281,43.121346894288337]
[null,null,null,null,"Additions to \"Special Rate\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.293089631106,99.853976432881694,108.10596479291571,108.07362982872444,110.38226537161999]
[null,null,null,null,"Additions to \"Deferred Revenue\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.353409598224601,101.20629456857975,109.57003925433547,109.53726637910596,111.87716767450236]
[null,null,null,null,"Additions to \"Structures and Buildings\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.29397638519041,8.0272546733961239,8.6906314811531828,8.6880320754841129,8.8736231366806955]
[null,null,null,null,"Additions to \"Revenue\" pool (including Non-totex items)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR42 * AR$29 + AR33 + AR34","v":184.17832223255743},{"$f":"AS42 * AS$29 + AS33 + AS34","v":164.17252025576173},172.8260404451832,173.78652100801281,177.93743658566839]
[null,null,null,null,"Additions to \"Non Qualifying\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR43 * AR$29","v":3.9870698636569055},{"$f":"AS43 * AS$29","v":5.085056447225373},{"$f":"AT43 * AT$29","v":5.5052883509675823},{"$f":"AU43 * AU$29","v":5.5036416952808951},{"$f":"AV43 * AV$29","v":5.6212087914654489}]
[]
[null,"Capital allowances"]
[null,"Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[null,"When \"non-core\" assets are transferred to the RAV to their tax book value is moved to the \"Transfer\" line"]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR265","v":0.18},{"$f":"InputSummary!AS265","v":0.18},{"$f":"InputSummary!AT265","v":0.18},{"$f":"InputSummary!AU265","v":0.18},{"$f":"InputSummary!AV265","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,{"$f":"InputSummary!AR272","v":71.307668294850316},{"$f":"InputSummary!AS272","v":0},{"$f":"InputSummary!AT272","v":0},{"$f":"InputSummary!AU272","v":0},{"$f":"InputSummary!AV272","v":0}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ68 + AR61","v":71.307668294850316},{"$f":"AR68 + AS61","v":90.804391375030292},{"$f":"AS68 + AT61","v":116.95216256029059},{"$f":"AT68 + AU61","v":142.6916957860322},{"$f":"AU68 + AV61","v":164.50549184982162}]
[null,null,null,null,"Revisions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR283","v":0},{"$f":"SelectedInputs!AS283","v":0},{"$f":"SelectedInputs!AT283","v":0},{"$f":"SelectedInputs!AU283","v":0},{"$f":"SelectedInputs!AV283","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$46 * AR$15","v":39.42939435762564},{"$f":"AS$46 * AS$15","v":51.82019711312897},{"$f":"AT$46 * AT$15","v":57.06210059340723},{"$f":"AU$46 * AU$15","v":57.92475768936},{"$f":"AV$46 * AV$15","v":60.224789849174144}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR63:AR65)","v":110.73706265247596},{"$f":"SUM(AS63:AS65)","v":142.62458848815925},{"$f":"SUM(AT63:AT65)","v":174.01426315369781},{"$f":"SUM(AU63:AU65)","v":200.61645347539221},{"$f":"SUM(AV63:AV65)","v":224.73028169899578}]
[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,{"$f":"-AR66 * AR59","v":-19.932671277445671},{"$f":"-AS66 * AS59","v":-25.672425927868662},{"$f":"-AT66 * AT59","v":-31.322567367665606},{"$f":"-AU66 * AU59","v":-36.110961625570596},{"$f":"-AV66 * AV59","v":-40.451450705819241}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR66:AR67)","v":90.804391375030292},116.95216256029059,142.6916957860322,164.50549184982162,184.27883099317654]
[]
[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,{"$f":"InputSummary!AR266","v":0.06},{"$f":"InputSummary!AS266","v":0.06},{"$f":"InputSummary!AT266","v":0.06},{"$f":"InputSummary!AU266","v":0.06},{"$f":"InputSummary!AV266","v":0.06}]
[]
[null,null,null,null,"Opening balance brought forwards from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR273","v":628.2455801054839},{"$f":"InputSummary!AS273","v":0},{"$f":"InputSummary!AT273","v":0},{"$f":"InputSummary!AU273","v":0},{"$f":"InputSummary!AV273","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,{"$f":"AQ81 + AR74","v":628.2455801054839},{"$f":"AR81 + AS74","v":685.42653480787123},{"$f":"AS81 + AT74","v":768.99159576349916},{"$f":"AT81 + AU74","v":860.15591172506367},{"$f":"AU81 + AV74","v":947.92610912823557}]
[null,null,null,null,"Revisions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SelectedInputs!AR284","v":0},{"$f":"SelectedInputs!AS284","v":0},{"$f":"SelectedInputs!AT284","v":0},{"$f":"SelectedInputs!AU284","v":0},{"$f":"SelectedInputs!AV284","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$47 * AR$15","v":100.93158458374077},{"$f":"AS$47 * AS$15","v":132.64963089797897},{"$f":"AT$47 * AT$15","v":146.06788479507912},{"$f":"AU$47 * AU$15","v":148.27611926242096},{"$f":"AV$47 * AV$15","v":154.16375447127135}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR76:AR78)","v":729.1771646892247},{"$f":"SUM(AS76:AS78)","v":818.07616570585014},{"$f":"SUM(AT76:AT78)","v":915.05948055857834},{"$f":"SUM(AU76:AU78)","v":1008.4320309874846},{"$f":"SUM(AV76:AV78)","v":1102.089863599507}]
[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,{"$f":"-AR79 * AR72","v":-43.750629881353483},{"$f":"-AS79 * AS72","v":-49.08456994235101},{"$f":"-AT79 * AT72","v":-54.903568833514697},{"$f":"-AU79 * AU72","v":-60.505921859249071},{"$f":"-AV79 * AV72","v":-66.125391815970417}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR79:AR80)","v":685.42653480787123},768.99159576349916,860.15591172506367,947.92610912823557,1035.9644717835365]
[]
[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,{"$f":"InputSummary!AR268","v":2.2200000000000001E-2},{"$f":"InputSummary!AS268","v":2.2200000000000001E-2},{"$f":"InputSummary!AT268","v":2.2200000000000001E-2},{"$f":"InputSummary!AU268","v":2.2200000000000001E-2},{"$f":"InputSummary!AV268","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Opening balance brought forwards from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR274","v":1145.01039268363},{"$f":"InputSummary!AS274","v":0},{"$f":"InputSummary!AT274","v":0},{"$f":"InputSummary!AU274","v":0},{"$f":"InputSummary!AV274","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,{"$f":"InputSummary!AJ275","v":0},{"$f":"InputSummary!AK275","v":0},{"$f":"InputSummary!AL275","v":0},{"$f":"InputSummary!AM275","v":0},{"$f":"InputSummary!AN275","v":0},{"$f":"InputSummary!AO275","v":0},{"$f":"InputSummary!AP275","v":0},{"$f":"InputSummary!AQ275","v":1428.7456461475876},{"$f":"InputSummary!AR275","v":0},{"$f":"InputSummary!AS275","v":0},{"$f":"InputSummary!AT275","v":0},{"$f":"InputSummary!AU275","v":0},{"$f":"InputSummary!AV275","v":0}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ94 + AR87","v":1145.01039268363},{"$f":"AR94 + AS87","v":1213.3197094325326},{"$f":"AS94 + AT87","v":1310.7919252396669},{"$f":"AT94 + AU87","v":1418.5774948976641},{"$f":"AU94 + AV87","v":1525.2648954437441}]
[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$15","v":102.29849672057566},{"$f":"AS$48 * AS$15","v":134.44609918061732},{"$f":"AT$48 * AT$15","v":148.0460759168339},{"$f":"AU$48 * AU$15","v":150.28421640920087},{"$f":"AV$48 * AV$15","v":156.25158761008413}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR90:AR91)","v":1247.3088894042057},{"$f":"SUM(AS90:AS91)","v":1347.7658086131498},{"$f":"SUM(AT90:AT91)","v":1458.8380011565007},{"$f":"SUM(AU90:AU91)","v":1568.8617113068649},{"$f":"SUM(AV90:AV91)","v":1681.5164830538283}]
[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,{"$f":"-(SUM($AJ91:AR91,$AJ88:AR88))*AR85","v":-33.989179971673231},{"$f":"-(SUM($AJ91:AS91,$AJ88:AS88))*AS85","v":-36.973883373482934},{"$f":"-(SUM($AJ91:AT91,$AJ88:AT88))*AT85","v":-40.260506258836649},{"$f":"-(SUM($AJ91:AU91,$AJ88:AU88))*AU85","v":-43.596815863120902},{"$f":"-(SUM($AJ91:AV91,$AJ88:AV88))*AV85","v":-47.065601108064776}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR92:AR93)","v":1213.3197094325326},1310.7919252396669,1418.5774948976641,1525.2648954437441,1634.4508819457635]
[]
[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,{"$f":"InputSummary!AR267","v":0.03},{"$f":"InputSummary!AS267","v":0.03},{"$f":"InputSummary!AT267","v":0.03},{"$f":"InputSummary!AU267","v":0.03},{"$f":"InputSummary!AV267","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR276 + AQ104","v":0},{"$f":"InputSummary!AS276 + AR104","v":8.1138835225825918},{"$f":"InputSummary!AT276 + AS104","v":18.534162220528795},{"$f":"InputSummary!AU276 + AT104","v":29.713222620761428},{"$f":"InputSummary!AV276 + AU104","v":40.717531213393926}]
[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$15","v":8.1138835225825918},{"$f":"AS$49 * AS$15","v":10.663695203623679},{"$f":"AT$49 * AT$15","v":11.742387762018822},{"$f":"AU$49 * AU$15","v":11.919907587279248},{"$f":"AV$49 * AV$15","v":12.39321419893195}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR100:AR101)","v":8.1138835225825918},{"$f":"SUM(AS100:AS101)","v":18.777578726206272},{"$f":"SUM(AT100:AT101)","v":30.276549982547618},{"$f":"SUM(AU100:AU101)","v":41.633130208040676},{"$f":"SUM(AV100:AV101)","v":53.110745412325876}]
[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,{"$f":"-(SUM($AI101:AQ101))*AR98","v":0},{"$f":"-(SUM($AI101:AR101))*AS98","v":-0.24341650567747775},{"$f":"-(SUM($AI101:AS101))*AT98","v":-0.56332736178618814},{"$f":"-(SUM($AI101:AT101))*AU98","v":-0.91559899464675276},{"$f":"-(SUM($AI101:AU101))*AV98","v":-1.2731962222651303}]
[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,{"$f":"AR102 + AR103","v":8.1138835225825918},18.534162220528795,29.713222620761428,40.717531213393926,51.837549190060749]
[]
[null,null,"Total capital allowances"]
[]
[null,null,null,null,"General pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"- AR67","v":19.932671277445671},{"$f":"- AS67","v":25.672425927868662},{"$f":"- AT67","v":31.322567367665606},{"$f":"- AU67","v":36.110961625570596},{"$f":"- AV67","v":40.451450705819241}]
[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,{"$f":"-AR80","v":43.750629881353483},{"$f":"-AS80","v":49.08456994235101},{"$f":"-AT80","v":54.903568833514697},{"$f":"-AU80","v":60.505921859249071},{"$f":"-AV80","v":66.125391815970417}]
[null,null,null,null,"Deferred revenue expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR93","v":33.989179971673231},{"$f":"-AS93","v":36.973883373482934},{"$f":"-AT93","v":40.260506258836649},{"$f":"-AU93","v":43.596815863120902},{"$f":"-AV93","v":47.065601108064776}]
[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,{"$f":"-AR103","v":0},0.24341650567747775,0.56332736178618814,0.91559899464675276,1.2731962222651303]
[null,null,null,null,"Capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR108:AR111)","v":97.672481130472391},111.97429574938008,127.04996982180315,141.12929834258733,154.91563985211957]
[]
[null,"End of sheet"]

{"sheet":"Finance&Tax","index":10,"n_rows":335,"n_cols":48,"rows_kept":335,"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!E30","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":"InputSummary!AR21","v":1},{"$f":"InputSummary!AS21","v":0},{"$f":"InputSummary!AT21","v":0},{"$f":"InputSummary!AU21","v":0},{"$f":"InputSummary!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,{"$f":"InputSummary!AR23","v":0},{"$f":"InputSummary!AS23","v":1},{"$f":"InputSummary!AT23","v":1},{"$f":"InputSummary!AU23","v":1},{"$f":"InputSummary!AV23","v":1}]
[]
[null,null,"Inflation line"]
[]
[null,null,null,null,"Blended Real to nominal prices conversion factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AJ$194","v":0.88192634560906513},{"$f":"InputSummary!AK$194","v":0.9008215297450427},{"$f":"InputSummary!AL$194","v":0.93453257790368272},{"$f":"InputSummary!AM$194","v":0.96308781869688376},{"$f":"InputSummary!AN$194","v":0.98801699716713864},{"$f":"InputSummary!AO$194","v":1},{"$f":"InputSummary!AP$194","v":1.0577620396600564},{"$f":"InputSummary!AQ$194","v":1.1939376770538244},{"$f":"InputSummary!AR$194","v":1.2891506141768156},{"$f":"InputSummary!AS$194","v":1.3284361388165782},{"$f":"InputSummary!AT$194","v":1.3511547218960771},{"$f":"InputSummary!AU$194","v":1.3719916643626167},{"$f":"InputSummary!AV$194","v":1.3966351746111914}]
[]
[null,null,"Core net debt"]
[null,null,"Note: The company opens the price control at its notionally geared level. Any equity issuance required to reach this level is not shown."]
[null,null,"Equity issuance (if any) occurs at the start of the year and may be followed by transfers to or from non-core net debt (to equalise opening gearing levels across the company)."]
[null,null,"Start of year transfers may also include net debt accompanying non-core assets transferred to core RAV."]
[null,null,"A sub-total is taken before tax and interest on in-year cash flow. This allows the calculation of interest on in-year cash flow to be solved analytically."]
[]
[null,null,null,null,"Opening balance brought forward (before equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ41","v":0},{"$f":"AR41","v":-1519.1241323338131},-1661.6583735391398,-1836.5751499491714,{"$f":"AU41","v":-2025.4716108581863}]
[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,{"$f":"-AR55 * AR63 * AR12","v":-1421.0180443612473},{"$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":-1421.0180443612473},{"$f":"AS26 * AS12 + AS25 * (1 - AS12) + AS27","v":-1519.1241323338131},{"$f":"AT26 * AT12 + AT25 * (1 - AT12) + AT27","v":-1661.6583735391398},{"$f":"AU26 * AU12 + AU25 * (1 - AU12) + AU27","v":-1836.5751499491714},{"$f":"AV26 * AV12 + AV25 * (1 - AV12) + AV27","v":-2025.4716108581863}]
[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$17","v":522.23037981742857},{"$f":"Revenue!AS19* AS$17","v":531.6805386376019},{"$f":"Revenue!AT19* AT$17","v":555.3086784932085},{"$f":"Revenue!AU19* AU$17","v":563.31069184357875},{"$f":"Revenue!AV19* AV$17","v":588.23588834036741}]
[null,null,null,null,"Add net impact of DARTs on core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR150 * AR$17","v":0.17231280983164587},{"$f":"InputSummary!AS150 * AS$17","v":0.21115359437132727},{"$f":"InputSummary!AT150 * AT$17","v":0.23043632985828613},{"$f":"InputSummary!AU150 * AU$17","v":0.23399002246627967},{"$f":"InputSummary!AV150 * AV$17","v":0.22199376283702399}]
[null,null,null,null,"Less actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AR82 * AR$17","v":-412.21062818240046},{"$f":"-Totex!AS82 * AS$17","v":-497.34132676556698},{"$f":"-Totex!AT82 * AT$17","v":-538.32750421302001},{"$f":"-Totex!AU82 * AU$17","v":-547.34962484609514},{"$f":"-Totex!AV82 * AV$17","v":-570.63364184013165}]
[null,null,null,null,"Less non-controllable opex (aka pass-through-costs)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-InputSummary!AR97 * AR$17","v":-78.729847550624939},{"$f":"-InputSummary!AS97 * AS$17","v":-54.606430079399402},{"$f":"-InputSummary!AT97 * AT$17","v":-63.022006590583061},{"$f":"-InputSummary!AU97 * AU$17","v":-64.478933982597098},{"$f":"-InputSummary!AV97 * AV$17","v":-66.157112961781465}]
[null,null,null,null,"Less costs associated with other revenue allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR124 * AR$17","v":-2.4064142391552745},{"$f":"InputSummary!AS124 * AS$17","v":-2.4797472111495336},{"$f":"InputSummary!AT124 * AT$17","v":-2.5221552286571294},{"$f":"InputSummary!AU124 * AU$17","v":-2.5610508507051071},{"$f":"InputSummary!AV124 * AV$17","v":-2.6070520652356577}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR194","v":-32.002037553898973},-34.76315209773874,-37.549868763966614,-40.371138851269244,{"$f":"-AV194","v":-43.545543759502202}]
[null,null,null,null,"Less equity issuance costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR184","v":-5.9209085181718697},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":-1429.8851877782388},{"$f":"SUM(AS28:AS35)","v":-1576.4230962556946},{"$f":"SUM(AT28:AT35)","v":-1747.5407935122996},{"$f":"SUM(AU28:AU35)","v":-1927.791216613793},{"$f":"SUM(AV28:AV35)","v":-2119.9570793816329}]
[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,{"$f":"AR169","v":-66.924036079172851},{"$f":"AS169","v":-73.390790965214791},-81.688838262648474,-90.365336467409307,{"$f":"AV169","v":-99.978182905192739}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR170","v":-22.271830273943632},-11.79169791963742,-7.2879090917586549,-7.2565602713670057,{"$f":"AV170","v":-9.3074467092445321}]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR239","v":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"AV239","v":25.17364535270594}]
[null,null,null,null,"Less tax paid (including cash flow on revenue without a tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR274","v":-32.685889905685507},-38.863136763599172,-35.313355983426774,-28.767110359164164,{"$f":"-AV274","v":-25.229143793415197}]
[null,null,null,null,"Closing value",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR36:AR40)","v":-1519.1241323338131},{"$f":"SUM(AS36:AS40)","v":-1661.6583735391398},-1836.5751499491714,-2025.4716108581863,{"$f":"SUM(AV36:AV40)","v":-2229.2982074367792}]
[]
[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,{"$f":"AR12 * AR26 + AR13 * AR25","v":-1421.0180443612473},{"$f":"AS12 * AS26 + AS13 * AS25","v":-1519.1241323338131},{"$f":"AT12 * AT26 + AT13 * AT25","v":-1661.6583735391398},{"$f":"AU12 * AU26 + AU13 * AU25","v":-1836.5751499491714},{"$f":"AV12 * AV26 + AV13 * AV25","v":-2025.4716108581863}]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR28","v":-1421.0180443612473},{"$f":"AS28","v":-1519.1241323338131},{"$f":"AT28","v":-1661.6583735391398},{"$f":"AU28","v":-1836.5751499491714},{"$f":"AV28","v":-2025.4716108581863}]
[]
[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,{"$f":"AR45","v":-1421.0180443612473},{"$f":"AS45","v":-1519.1241323338131},{"$f":"AT45","v":-1661.6583735391398},{"$f":"AU45","v":-1836.5751499491714},-2025.4716108581863]
[]
[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$17","v":2368.3634072687455},{"$f":"'Return&RAV'!AS20 * AR$17","v":2666.8364628249142},{"$f":"'Return&RAV'!AT20 * AS$17","v":2896.9293414782283},{"$f":"'Return&RAV'!AU20 * AT$17","v":3129.1557303305513},{"$f":"'Return&RAV'!AV20 * AU$17","v":3364.2615709391034}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR53/AR55","v":0.6},{"$f":"-AS53/AS55","v":0.56963527891944388},0.57359299370803374,0.58692353728114488,0.60205533016649304]
[]
[null,null,"Start of price control notional regearing"]
[null,null,"Note: An allowance is given to cover the change in notional gearing from its level in the previous price control. "]
[null,null,"For transmission only, where the Pre-RIIO closing gearing is higher than the notional opening gear the notional gearing at the start of RIIO will be uplifted to reflect this difference."]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AQ180","v":0.65},{"$f":"InputSummary!AR180","v":0.6},{"$f":"InputSummary!AS180","v":0.6},{"$f":"InputSummary!AT180","v":0.6},{"$f":"InputSummary!AU180","v":0.6},{"$f":"InputSummary!AV180","v":0.6}]
[]
[null,null,null,null,"End of RIIO-1 closing notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":2368.3634072687455},{"$f":"AS55 * AS12","v":0},{"$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,{"$f":"AR68*AR69","v":-118.41817036343738},{"$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,{"$f":"AR55","v":2368.3634072687455},{"$f":"AS55","v":2666.8364628249142},2896.9293414782283,3129.1557303305513,3364.2615709391034]
[]
[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":0.56963527891944388},{"$f":"AT57 * AT13","v":0.57359299370803374},{"$f":"AU57 * AU13","v":0.58692353728114488},{"$f":"AV57 * AV13","v":0.60205533016649304}]
[null,null,null,null,"Less target gearing for equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-InputSummary!AR203 * AR13","v":0},{"$f":"-InputSummary!AS203 * AS13","v":-0.6},{"$f":"-InputSummary!AT203 * AT13","v":-0.6},{"$f":"-InputSummary!AU203 * AU13","v":-0.6},{"$f":"-InputSummary!AV203 * 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":-3.0364721080556101E-2},{"$f":"AT78 + AT79","v":-2.640700629196624E-2},-1.3076462718855097E-2,2.0553301664930634E-3]
[]
[null,null,null,null,"Threshold deviation above target level",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR200 * AR13","v":0},{"$f":"InputSummary!AS200 * AS13","v":0.05},{"$f":"InputSummary!AT200 * AT13","v":0.05},{"$f":"InputSummary!AU200 * AU13","v":0.05},{"$f":"InputSummary!AV200 * 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,{"$f":"AR46","v":-1421.0180443612473},{"$f":"AS46","v":-1519.1241323338131},-1661.6583735391398,-1836.5751499491714,-2025.4716108581863]
[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,{"$f":"AR55","v":2368.3634072687455},2666.8364628249142,2896.9293414782283,3129.1557303305513,{"$f":"AV55","v":3364.2615709391034}]
[]
[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,{"$f":"-AR92 / AR93","v":0.6},0.56963527891944388,0.57359299370803374,0.58692353728114488,{"$f":"-AV92 / AV93","v":0.60205533016649304}]
[]
[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,{"$f":"InputSummary!AR178","v":3.1E-2},{"$f":"InputSummary!AS178","v":3.1699999999999999E-2},{"$f":"InputSummary!AT178","v":3.2300000000000002E-2},{"$f":"InputSummary!AU178","v":3.2399999999999998E-2},{"$f":"InputSummary!AV178","v":3.2599999999999997E-2}]
[null,null,null,null,"RIIO-2 forecast debt inflation (CPIH long-term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR192","v":0.02},{"$f":"InputSummary!AS192","v":0.02},{"$f":"InputSummary!AT192","v":0.02},{"$f":"InputSummary!AU192","v":0.02},{"$f":"InputSummary!AV192","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":5.2334000000000103E-2},{"$f":"(1 + AT105) * (1 + AT106) - 1","v":5.2945999999999938E-2},{"$f":"(1 + AU105) * (1 + AU106) - 1","v":5.3047999999999984E-2},{"$f":"(1 + AV105) * (1 + AV106) - 1","v":5.3252000000000077E-2}]
[]
[null,null,null,null,"RPI index-linked debt"]
[null,null,null,null,"Forecast debt inflation (RPI long-term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR191","v":0.03},{"$f":"InputSummary!AS191","v":0.03},{"$f":"InputSummary!AT191","v":0.03},{"$f":"InputSummary!AU191","v":0.03},{"$f":"InputSummary!AV191","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$108) / (1+AS111) - 1","v":2.168349514563106E-2},2.2277669902912578E-2,2.237669902912609E-2,2.2574757281553337E-2]
[null,null,null,null,"RIIO-2 near-term forecast debt inflation (RPI)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR188","v":8.7530899065423995E-2},{"$f":"InputSummary!AS188","v":4.3184769776843268E-2},{"$f":"InputSummary!AT188","v":2.6233436648239294E-2},{"$f":"InputSummary!AU188","v":2.6055468787939295E-2},{"$f":"InputSummary!AV188","v":2.814630513484162E-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,{"$f":"(1 + AR113) * (1 + AR114) - 1","v":0.11035848939337956},{"$f":"(1 + AS113) * (1 + AS114) - 1","v":6.5804661668295683E-2},{"$f":"(1 + AT113) * (1 + AT114) - 1","v":4.9095526393220235E-2},{"$f":"(1 + AU113) * (1 + AU114) - 1","v":4.9015203200195812E-2},{"$f":"(1 + AV113) * (1 + AV114) - 1","v":5.135645842318648E-2}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[null,null,null,null,"Cost of debt (CPIH index-linked)",null,"annual real % (CPIH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR105","v":3.1E-2},{"$f":"AS105","v":3.1699999999999999E-2},{"$f":"AT105","v":3.2300000000000002E-2},{"$f":"AU105","v":3.2399999999999998E-2},{"$f":"AV105","v":3.2599999999999997E-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,{"$f":"InputSummary!AR189","v":6.2497611347487325E-2},{"$f":"InputSummary!AS189","v":3.04739603020312E-2},{"$f":"InputSummary!AT189","v":1.710175025781635E-2},{"$f":"InputSummary!AU189","v":1.5421581354723601E-2},{"$f":"InputSummary!AV189","v":1.7961851291584674E-2}]
[]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AR119) * (1 + AR120) - 1","v":9.5435037299259395E-2},6.3139984843605612E-2,4.9954136791143799E-2,4.8321240590616599E-2,5.114740764369019E-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,{"$f":"AR28","v":-1421.0180443612473},{"$f":"AS28","v":-1519.1241323338131},{"$f":"AT28","v":-1661.6583735391398},{"$f":"AU28","v":-1836.5751499491714},{"$f":"AV28","v":-2025.4716108581863}]
[null,null,null,null,"Closing net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR36","v":-1429.8851877782388},{"$f":"AS36","v":-1576.4230962556946},{"$f":"AT36","v":-1747.5407935122996},{"$f":"AU36","v":-1927.791216613793},{"$f":"AV36","v":-2119.9570793816329}]
[]
[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,{"$f":"AVERAGE(AR126:AR127)","v":-1425.4516160697431},-1547.7736142947538,-1704.5995835257197,-1882.1831832814823,{"$f":"AVERAGE(AV126:AV127)","v":-2072.7143451199095}]
[]
[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,{"$f":"AR167/AR129","v":6.2573759324814848E-2},{"$f":"AS167/AS129","v":5.503549621090148E-2},{"$f":"AT167/AT129","v":5.2198034197785903E-2},{"$f":"AU167/AU129","v":5.1866310147654138E-2},{"$f":"AV167/AV129","v":5.2725851910922605E-2}]
[]
[null,null,null,"Net interest received"]
[]
[null,null,null,null,"Fixed rate debt"]
[null,null,null,null,"Fixed rate debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$129 * AR136","v":-1069.0887120523073},{"$f":"AS$129 * AS136","v":-1160.8302107210652},-1278.4496876442897,-1411.6373874611118,{"$f":"AV$129 * AV136","v":-1554.535758839932}]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$108","v":5.1619999999999999E-2},5.2334000000000103E-2,5.2945999999999938E-2,5.3047999999999984E-2,5.3252000000000077E-2]
[]
[null,null,null,null,"Net interest received (fixed rate)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR137*AR138","v":-55.186359316140098},-60.750888247876347,-67.688797162014481,-74.884540130037038,{"$f":"AV137*AV138","v":-82.782138229744177}]
[]
[null,null,null,null,"RPI index-linked debt"]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR205","v":0},{"$f":"InputSummary!AS205","v":0},{"$f":"InputSummary!AT205","v":0},{"$f":"InputSummary!AU205","v":0},{"$f":"InputSummary!AV205","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$116","v":0.11035848939337956},6.5804661668295683E-2,4.9095526393220235E-2,4.9015203200195812E-2,5.135645842318648E-2]
[]
[null,null,null,null,"Net interest received (RPI index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"InputSummary!AR204","v":0.25},{"$f":"InputSummary!AS204","v":0.25},{"$f":"InputSummary!AT204","v":0.25},{"$f":"InputSummary!AU204","v":0.25},{"$f":"InputSummary!AV204","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$129 * AR152","v":-356.36290401743577},{"$f":"AS$129 * AS152","v":-386.94340357368844},-426.14989588142993,-470.54579582037059,{"$f":"AV$129 * AV152","v":-518.17858627997737}]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$122","v":9.5435037299259395E-2},6.3139984843605612E-2,4.9954136791143799E-2,4.8321240590616599E-2,{"$f":"AV$122","v":5.114740764369019E-2}]
[]
[null,null,null,null,"Net interest received (CPIH index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR153*AR154","v":-34.00950703697638},-24.431600636975858,-21.287950192392639,-22.737356608739283,{"$f":"AV153*AV154","v":-26.503491384693092}]
[]
[null,null,null,null,"Principal inflation accretion on CPIH index-linked debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR120 * AR153","v":-22.271830273943632},{"$f":"AS120 * AS153","v":-11.79169791963742},{"$f":"AT120 * AT153","v":-7.2879090917586549},{"$f":"AU120 * AU153","v":-7.2565602713670057},{"$f":"AV120 * AV153","v":-9.3074467092445321}]
[]
[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,{"$f":"AR158 + AR149","v":-22.271830273943632},{"$f":"AS158 + AS149","v":-11.79169791963742},{"$f":"AT158 + AT149","v":-7.2879090917586549},{"$f":"AU158 + AU149","v":-7.2565602713670057},{"$f":"AV158 + AV149","v":-9.3074467092445321}]
[]
[null,null,null,null,"Total blended inflation accretion"]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR140 + AR156 + AR147","v":-89.195866353116486},{"$f":"AS140 + AS156 + AS147","v":-85.182488884852205},{"$f":"AT140 + AT156 + AT147","v":-88.976747354407124},{"$f":"AU140 + AU156 + AU147","v":-97.621896738776314},{"$f":"AV140 + AV156 + AV147","v":-109.28562961443727}]
[]
[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,{"$f":"AR167 - AR170","v":-66.924036079172851},-73.390790965214791,-81.688838262648474,-90.365336467409307,-99.978182905192739]
[null,null,null,null,"Net interest received (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR164","v":-22.271830273943632},{"$f":"AS164","v":-11.79169791963742},-7.2879090917586549,-7.2565602713670057,-9.3074467092445321]
[null,null,null,null,"Share of interest expense as principal inflation accretion (FYI only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR170 / AR167","v":0.24969576713086614},0.13842866150080652,8.19080187628108E-2,7.4333325962561772E-2,8.5166245023078166E-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":-118.41817036343738},{"$f":"AS71","v":0},{"$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":118.41817036343738},{"$f":"AS176 * MAX(-AS178,0) + (1 - AS176) * (-AS178 + AS179)","v":0},0,0,0]
[]
[null,null,null,null,"Equity issuance cost as percentage of new equity",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR201","v":0.05},{"$f":"InputSummary!AS201","v":0.05},{"$f":"InputSummary!AT201","v":0.05},{"$f":"InputSummary!AU201","v":0.05},{"$f":"InputSummary!AV201","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,{"$f":"AR180 * AR182","v":5.9209085181718697},0,0,0,{"$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$17","v":4.5928756912183246},0,0,0,0]
[]
[null,null,"Dividends"]
[null,null,"Note: Unlike interest, dividends are based on notional rather than modelled gearing levels."]
[]
[null,null,null,null,"Closing core RAV",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AR46 * AR$17","v":2666.8364628249142},{"$f":"'Return&RAV'!AS46 * AS$17","v":2896.9293414782283},{"$f":"'Return&RAV'!AT46 * AT$17","v":3129.1557303305513},{"$f":"'Return&RAV'!AU46 * AU$17","v":3364.2615709391034},{"$f":"'Return&RAV'!AV46 * AV$17","v":3628.7953132918506}]
[null,null,null,null,"Assumed equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"InputSummary!AR202","v":0.03},{"$f":"InputSummary!AS202","v":0.03},{"$f":"InputSummary!AT202","v":0.03},{"$f":"InputSummary!AU202","v":0.03},{"$f":"InputSummary!AV202","v":0.03}]
[]
[null,null,null,null,"Notional dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR190 * AR191 * AR192","v":32.002037553898973},34.76315209773874,37.549868763966614,40.371138851269244,{"$f":"AV190 * AV191 * AV192","v":43.545543759502202}]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR19 * AR$17","v":522.23037981742857},{"$f":"Revenue!AS19 * AS$17","v":531.6805386376019},{"$f":"Revenue!AT19 * AT$17","v":555.3086784932085},{"$f":"Revenue!AU19 * AU$17","v":563.31069184357875},{"$f":"Revenue!AV19 * AV$17","v":588.23588834036741}]
[null,null,null,null,"Add net DART impact on core tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR151 * AR$17","v":0},{"$f":"InputSummary!AS151 * AS$17","v":0},{"$f":"InputSummary!AT151 * AT$17","v":0},{"$f":"InputSummary!AU151 * AU$17","v":0},{"$f":"InputSummary!AV151 * 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,{"$f":"AR169","v":-66.924036079172851},{"$f":"AS169","v":-73.390790965214791},{"$f":"AT169","v":-81.688838262648474},-90.365336467409307,-99.978182905192739]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,{"$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,{"$f":"AR170","v":-22.271830273943632},-11.79169791963742,-7.2879090917586549,-7.2565602713670057,-9.3074467092445321]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AR50 * AR$17","v":-237.43359722415687},{"$f":"-TaxPools!AS50 * AS$17","v":-218.09270890835057},{"$f":"-TaxPools!AT50 * AT$17","v":-233.51472061411167},{"$f":"-TaxPools!AU50 * AU$17","v":-238.43365820157234},{"$f":"-TaxPools!AV50 * AV$17","v":-248.51368281569276}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AR112","v":-97.672481130472391},{"$f":"-TaxPools!AS112","v":-111.97429574938008},{"$f":"-TaxPools!AT112","v":-127.04996982180315},{"$f":"-TaxPools!AU112","v":-141.12929834258733},{"$f":"-TaxPools!AV112","v":-154.91563985211957}]
[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,{"$f":"SUM(AR201:AR206)","v":97.928435109682795},{"$f":"SUM(AS201:AS206)","v":116.43104509501899},{"$f":"SUM(AT201:AT206)","v":105.76724070288658},{"$f":"SUM(AU201:AU206)","v":86.125838560642791},{"$f":"SUM(AV201:AV206)","v":75.520936058117826}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Tax losses brought forward from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR278","v":0},{"$f":"InputSummary!AS278","v":0},{"$f":"InputSummary!AT278","v":0},{"$f":"InputSummary!AU278","v":0},{"$f":"InputSummary!AV278","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,{"$f":"-AR333","v":0},{"$f":"-AS333","v":0},{"$f":"-AT333","v":0},{"$f":"-AU333","v":0},{"$f":"-AV333","v":0}]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR299","v":0},{"$f":"AS299","v":0},0,0,0]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX( AR207 - AR219, 0)","v":97.928435109682795},{"$f":"MAX( AS207 - AS219, 0)","v":116.43104509501899},{"$f":"MAX( AT207 - AT219, 0)","v":105.76724070288658},{"$f":"MAX( AU207 - AU219, 0)","v":86.125838560642791},{"$f":"MAX( AV207 - AV219, 0)","v":75.520936058117826}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR264","v":0.25},{"$f":"InputSummary!AS264","v":0.25},{"$f":"InputSummary!AT264","v":0.25},{"$f":"InputSummary!AU264","v":0.25},{"$f":"InputSummary!AV264","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,{"$f":"AR225 * AR226","v":24.482108777420699},29.107761273754747,26.441810175721645,21.531459640160698,18.880234014529456]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"AV227 * AV229","v":25.17364535270594}]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR231","v":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"AV231","v":25.17364535270594}]
[null,null,null,null,"Additional allowance where tax trigger positive (over and above that used to offset clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR307","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,{"$f":"AR235+AR236","v":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"AV235+AV236","v":25.17364535270594}]
[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,{"$f":"InputSummary!AR285","v":0},{"$f":"InputSummary!AS285","v":0},{"$f":"InputSummary!AT285","v":0},{"$f":"InputSummary!AU285","v":0},{"$f":"InputSummary!AV285","v":0}]
[null,null,null,null,"Tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR237:AR238)","v":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"SUM(AV237:AV238)","v":25.17364535270594}]
[null,null,null,null,"Tax allowance (real prices) for use on Revenue sheet",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR237 / AR$17","v":25.321177637627386},29.215065166459617,26.093049396658113,20.924772066224396,18.024496167880077]
[null,null,null,null,"Tax allowance adjustment (real prices) for use on Revenue sheet",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":522.23037981742857},531.6805386376019,555.3086784932085,563.31069184357875,588.23588834036741]
[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,{"$f":"AR239","v":32.642811703227594},38.810348365006327,35.255746900962194,28.708612853547596,{"$f":"AV239","v":25.17364535270594}]
[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":"(InputSummary!AR143 + InputSummary!AR144) * AR$17","v":0.17231280983164587},{"$f":"(InputSummary!AS143 + InputSummary!AS144) * AS$17","v":0.21115359437132727},{"$f":"(InputSummary!AT143 + InputSummary!AT144) * AT$17","v":0.23043632985828613},{"$f":"(InputSummary!AU143 + InputSummary!AU144) * AU$17","v":0.23399002246627967},{"$f":"(InputSummary!AV143 + InputSummary!AV144) * AV$17","v":0.22199376283702399}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR203","v":-66.924036079172851},-73.390790965214791,-81.688838262648474,-90.365336467409307,-99.978182905192739]
[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,-22.271830273943632,-11.79169791963742,-7.2879090917586549,-7.2565602713670057,-9.3074467092445321]
[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,-237.43359722415687,-218.09270890835057,-233.51472061411167,-238.43365820157234,-248.51368281569276]
[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,-97.672481130472391,-111.97429574938008,-127.04996982180315,-141.12929834258733,-154.91563985211957]
[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,{"$f":"SUM(AR248:AR255)","v":130.74355962274203},{"$f":"SUM(AS248:AS255)","v":155.45254705439669},{"$f":"SUM(AT248:AT255)","v":141.2534239337071},{"$f":"SUM(AU248:AU255)","v":115.06844143665666},{"$f":"SUM(AV248:AV255)","v":100.91657517366079}]
[]
[null,null,"Tax losses"]
[]
[null,null,null,null,"Tax losses brought forward from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AQ267 + AR260","v":0},{"$f":"AR267 + 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,"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,{"$f":"AR217","v":0},{"$f":"-AS217","v":0},0,0,0]
[null,null,null,null,"Adjustments 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":"(AR281* AR$17) * ((1 - AR226) / AR226)","v":0},{"$f":"(AS281* AS$17) * ((1 - AS226) / AS226)","v":0},0,0,{"$f":"(AV281* AV$17) * ((1 - AV226) / AV226)","v":0}]
[null,null,null,null,"Profits reduced by tax losses ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR256 >= 0, MIN(AR256, -AR262-AR264-AR265), 0)","v":0},{"$f":"IF(AS256 >= 0, MIN(AS256, -AS262-AS264-AS265), 0)","v":0},0,0,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR262:AR266)","v":0},{"$f":"SUM(AS262:AS266)","v":0},0,0,0]
[]
[null,null,"Tax paid"]
[]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX( AR256 - AR266, 0)","v":130.74355962274203},{"$f":"MAX( AS256 - AS266, 0)","v":155.45254705439669},141.2534239337071,115.06844143665666,{"$f":"MAX( AV256 - AV266, 0)","v":100.91657517366079}]
[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":"AR272 * AR273","v":32.685889905685507},38.863136763599172,35.313355983426774,28.767110359164164,{"$f":"AV272 * AV273","v":25.229143793415197}]
[]
[]
[null,"Tax trigger calculations"]
[]
[null,null,"Tax trigger adjustment"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR282","v":0},{"$f":"InputSummary!AS282","v":0},{"$f":"InputSummary!AT282","v":0},{"$f":"InputSummary!AU282","v":0},{"$f":"InputSummary!AV282","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,{"$f":"InputSummary!AR287","v":1.4366690915062783},{"$f":"InputSummary!AS287","v":1.3797759532786635},{"$f":"InputSummary!AT287","v":1.2994160329983981},{"$f":"InputSummary!AU287","v":1.2615281568238033},{"$f":"InputSummary!AV287","v":1.2611798067947679}]
[]
[null,null,null,null,"Materiality threshold test passed?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AR281) > AR282","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,{"$f":"IF(AR281>0,-1,IF(AR281<0,1,0)) * AR282","v":0},0,0,0,0]
[]
[null,null,null,null,"Tax trigger adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR281+AR286) * AR284","v":0},{"$f":"(AS281+AS286) * AS284","v":0},0,0,0]
[]
[null,null,"Adjustment to losses"]
[]
[null,null,null,null,"Profit impact of tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR288 * AR$17) * ((1 - AR226) / AR226)","v":0},{"$f":"(AS288 * AS$17) * ((1 - AS226) / AS226)","v":0},{"$f":"(AT288 * AT$17) * ((1 - AT226) / AT226)","v":0},{"$f":"(AU288 * AU$17) * ((1 - AU226) / AU226)","v":0},{"$f":"(AV288 * 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,{"$f":"AR294<0","v":false},false,false,false,false]
[null,null,null,null,"Profit impact of tax trigger > outstanding taxable losses?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(AR292 + AR294 > 0, AR296)","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,{"$f":"IF(AR292<0,AR292, AR296 * IF(AR297, -AR294,AR292))","v":0},{"$f":"IF(AS292<0,AS292, AS296 * IF(AS297, -AS294,AS292))","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,{"$f":"AR292-AR299","v":0},0,0,0,0]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AR303 * AR304 * AR305","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,{"$f":"'Return&RAV'!AR46","v":2068.677184417134},{"$f":"'Return&RAV'!AS46","v":2180.7065140962845},{"$f":"'Return&RAV'!AT46","v":2315.912219097605},{"$f":"'Return&RAV'!AU46","v":2452.1005909332775},{"$f":"'Return&RAV'!AV46","v":2598.2413870551909}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR195","v":1.3123689983998859},{"$f":"InputSummary!AS195","v":1.3406592815876854},{"$f":"InputSummary!AT195","v":1.3609729496063137},{"$f":"InputSummary!AU195","v":1.383709961204471},{"$f":"InputSummary!AV195","v":1.4090308989490572}]
[]
[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,{"$f":"InputSummary!AR283","v":0},{"$f":"InputSummary!AS283","v":0},{"$f":"InputSummary!AT283","v":0},{"$f":"InputSummary!AU283","v":0},{"$f":"InputSummary!AV283","v":0}]
[null,null,null,null,"Closing RAV",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR313 * AR314","v":2714.86780452621},2923.5844285419107,3151.893883854571,3392.9960135497458,3661.0023972890208]
[]
[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,{"$f":"AR316/AR317","v":0},0,0,0,0]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR288","v":0.65},{"$f":"InputSummary!AS288","v":0.64},{"$f":"InputSummary!AT288","v":0.63},{"$f":"InputSummary!AU288","v":0.61},{"$f":"InputSummary!AV288","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,{"$f":"AR319>AR320","v":false},false,false,false,false]
[]
[null,null,null,"Positive benefit test"]
[]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR284","v":0},{"$f":"InputSummary!AS284","v":0},{"$f":"InputSummary!AT284","v":0},{"$f":"InputSummary!AU284","v":0},{"$f":"InputSummary!AV284","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,{"$f":" - (AR203+AR204)","v":89.195866353116486},{"$f":" - (AS203+AS204)","v":85.182488884852205},{"$f":" - (AT203+AT204)","v":88.976747354407124},{"$f":" - (AU203+AU204)","v":97.621896738776314},{"$f":" - (AV203+AV204)","v":109.28562961443727}]
[null,null,null,null,"Positive benefit test (actual interest > notional interest)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR325>AR326","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,{"$f":"AR321 * AR327 = 1","v":false},false,false,false,false]
[]
[null,null,null,null,"Positive benefit for tax clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR325 - AR326) * AR331","v":0},0,{"$f":"(AT325 - AT326) * AT331","v":0},0,0]
[]
[null,"End of sheet"]

{"sheet":"ReturnAdj","index":11,"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!E30","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":"InputSummary!AR171","v":0.6},{"$f":"InputSummary!AS171","v":0.6},{"$f":"InputSummary!AT171","v":0.6},{"$f":"InputSummary!AU171","v":0.6},{"$f":"InputSummary!AV171","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,{"$f":"'Return&RAV'!AR23","v":1986.6399262770576},{"$f":"'Return&RAV'!AS23","v":2081.3757310073979},{"$f":"'Return&RAV'!AT23","v":2202.2222086459969},{"$f":"'Return&RAV'!AU23","v":2335.0757719955618},{"$f":"'Return&RAV'!AV23","v":2473.099581118458}]
[null,null,null,null,"Equity portion of NPV-neutral RAV",null,"£m 20/21 prices","RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR14 * (1 - AR13)","v":794.65597051082307},{"$f":"AS14 * (1 - AS13)","v":832.55029240295926},880.88888345839882,934.03030879822472,989.23983244738326]
[]
[null,null,null,null,"Sum of NPV-neutral RAV values over the Price Control Period",null,"£m 20/21 prices","∑t RAVLt",{"$f":"SUM(AR14:AV14)","v":11078.413219044472}]
[null,null,null,null,"Notional gearing",null,"£m 20/21 prices","G",{"$f":"InputSummary!I239","v":0.6}]
[null,null,null,null,"Sum of NPV-neutral equity RAV values over the Price Control Period",null,"£m 20/21 prices","∑t RAVLt * (1 - G)",{"$f":"I17 * (1 - I18)","v":4431.3652876177894}]
[]
[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,{"$f":"-(TIM!AR15 * (1 - TIM!AR17) + TIM!AR28 * (1 - TIM!AR30))","v":21.729168536200024},{"$f":"-(TIM!AS15 * (1 - TIM!AS17) + TIM!AS28 * (1 - TIM!AS30))","v":0.74036082396202696},{"$f":"-(TIM!AT15 * (1 - TIM!AT17) + TIM!AT28 * (1 - TIM!AT30))","v":0.30568438604052028},{"$f":"-(TIM!AU15 * (1 - TIM!AU17) + TIM!AU28 * (1 - TIM!AU30))","v":-6.7647158823284252},{"$f":"-(TIM!AV15 * (1 - TIM!AV17) + TIM!AV28 * (1 - TIM!AV30))","v":-6.4274703329994178}]
[null,null,null,null,"Output delivery incentives",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR16","v":2.3530666004333303},{"$f":"Revenue!AS16","v":8.2456245510486603},{"$f":"Revenue!AT16","v":7.8623598823044878},{"$f":"Revenue!AU16","v":8.8453225846841654},{"$f":"Revenue!AV16","v":12.85667335267912}]
[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,{"$f":"SUM(AR23:AR24)","v":24.082235136633354},{"$f":"SUM(AS23:AS24)","v":8.9859853750106868},8.1680442683450085,2.0806067023557402,6.4292030196797025]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"annual real %","OPP",{"$f":"SUM(AR25:AV25)/SUM(AR15:AV15)","v":1.1225902464196752E-2}]
[]
[null,null,"Return adjustment determination"]
[]
[null,null,null,"Return adjustment parameters"]
[]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"InputSummary!I240","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"InputSummary!I241","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"InputSummary!I242","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"InputSummary!I243","v":1}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)"]
[]
[null,null,null,null,"OPP >= 0",null,"text",null,{"$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$19","v":0.17932531374275709},{"$f":"AS15/$I$19","v":0.18787670127969097},0.19878498527751626,0.21077709648719575,0.2232359032128399]
[]
[null,null,null,null,"Return adjustment",null,"£m 20/21 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":24.082235136633354},{"$f":"AS25","v":8.9859853750106868},8.1680442683450085,2.0806067023557402,6.4292030196797025]
[null,null,null,null,"Return adjustment",null,"£m 20/21 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR64","v":0},{"$f":"AS64","v":0},0,0,0]
[null,null,null,null,"Operational performance after return adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR68:AR69)","v":24.082235136633354},{"$f":"SUM(AS68:AS69)","v":8.9859853750106868},8.1680442683450085,2.0806067023557402,6.4292030196797025]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"% annual real",null,{"$f":"SUM(AR68:AV68) / I19","v":1.1225902464196752E-2}]
[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":1.1225902464196752E-2}]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":12,"n_rows":26,"n_cols":48,"rows_kept":26,"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$30","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,"Check status",{"$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,{"$f":"TIM!AR66","v":103.86946868714158},{"$f":"TIM!AS66","v":114.19749069816989},{"$f":"TIM!AT66","v":117.49340039946334},{"$f":"TIM!AU66","v":113.88388641032662},{"$f":"TIM!AV66","v":114.11918483105181}]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",null,"DPN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Return&RAV'!AR45","v":152.59365916810106},{"$f":"-'Return&RAV'!AS45","v":148.89459816810435},{"$f":"-'Return&RAV'!AT45","v":146.02690456986772},{"$f":"-'Return&RAV'!AU45","v":142.10832493103359},{"$f":"-'Return&RAV'!AV45","v":141.89000130396454}]
[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,{"$f":"'Return&RAV'!AR30","v":78.936311673987746},{"$f":"'Return&RAV'!AS30","v":86.106895299809977},{"$f":"'Return&RAV'!AT30","v":91.282486687929818},{"$f":"'Return&RAV'!AU30","v":97.064673472222111},{"$f":"'Return&RAV'!AV30","v":103.26598835147068}]
[null,null,null,null,"Pass-through",null,"£m 20/21 prices",null,"PT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR97","v":61.071101145848431},{"$f":"InputSummary!AS97","v":41.105799882894559},{"$f":"InputSummary!AT97","v":46.643071714351265},{"$f":"InputSummary!AU97","v":46.996593097052049},{"$f":"InputSummary!AV97","v":47.368929384296024}]
[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,{"$f":"SUM(AR8:AR11)","v":396.47054067507884},390.30478404897883,401.44586337161212,400.05347791063434,406.64410387078306]
[null,null,null,null,"Return Adjustment (note: this row is not active. It will be linked to ReturnAdj for closeout)",null,"£m 20/21 prices",null,"RTNA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Equity issuance costs",null,"£m 20/21 prices",null,"EIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AR185","v":4.5928756912183246},{"$f":"'Finance&Tax'!AS185","v":0},{"$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,{"$f":"TIM!AR76","v":0},{"$f":"TIM!AS76","v":0},{"$f":"TIM!AT76","v":0},{"$f":"TIM!AU76","v":0},{"$f":"TIM!AV76","v":0}]
[null,null,null,null,"Output delivery incentive",null,"£m 20/21 prices",null,"ODI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR111","v":2.3530666004333303},{"$f":"InputSummary!AS111","v":8.2456245510486603},{"$f":"InputSummary!AT111","v":7.8623598823044878},{"$f":"InputSummary!AU111","v":8.8453225846841654},{"$f":"InputSummary!AV111","v":12.85667335267912}]
[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,{"$f":"InputSummary!AR123","v":1.6800000000000002},{"$f":"InputSummary!AS123","v":1.6800000000000002},{"$f":"InputSummary!AT123","v":1.6800000000000002},{"$f":"InputSummary!AU123","v":1.6800000000000002},{"$f":"InputSummary!AV123","v":1.6799999999999997}]
[null,null,null,null,"Directly Remunerated Services",null,"£m 20/21 prices",null,"DRS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AR149","v":0},{"$f":"InputSummary!AS149","v":0},{"$f":"InputSummary!AT149","v":0},{"$f":"InputSummary!AU149","v":0},{"$f":"InputSummary!AV149","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,{"$f":"SUM(AR12:AR18)","v":405.09648296673049},400.23040860002749,410.9882232539166,410.57880049531849,421.1807772234622]
[null,null,null,null,"Tax allowance",null,"£m 20/21 prices",null,"TAX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AR240","v":25.321177637627386},{"$f":"'Finance&Tax'!AS240","v":29.215065166459617},{"$f":"'Finance&Tax'!AT240","v":26.093049396658113},{"$f":"'Finance&Tax'!AU240","v":20.924772066224396},{"$f":"'Finance&Tax'!AV240","v":18.024496167880077}]
[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":430.41766060435788},429.44547376648711,437.0812726505747,431.50357256154291,439.2052733913423]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.14360596171311]
[null,"End of sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383.61114072696842]

{"sheet":"AR","index":13,"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!E30","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",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[null,null,"Note: This tab is a draft implementation for how adjustments to revenue will be calculated during the price control. It relies on a series of inputs that will be provided during the Annual Iteration Process."]
[]
[null,"Allowed revenue determination"]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"RIIO-2 year",null,"text",null,null,null,{"$f":"InputSummary!K$18","v":0},{"$f":"InputSummary!L$18","v":0},{"$f":"InputSummary!M$18","v":0},{"$f":"InputSummary!N$18","v":0},{"$f":"InputSummary!O$18","v":0},{"$f":"InputSummary!P$18","v":0},{"$f":"InputSummary!Q$18","v":0},{"$f":"InputSummary!R$18","v":0},{"$f":"InputSummary!S$18","v":0},{"$f":"InputSummary!T$18","v":0},{"$f":"InputSummary!U$18","v":0},{"$f":"InputSummary!V$18","v":0},{"$f":"InputSummary!W$18","v":0},{"$f":"InputSummary!X$18","v":0},{"$f":"InputSummary!Y$18","v":0},{"$f":"InputSummary!Z$18","v":0},{"$f":"InputSummary!AA$18","v":0},{"$f":"InputSummary!AB$18","v":0},{"$f":"InputSummary!AC$18","v":0},{"$f":"InputSummary!AD$18","v":0},{"$f":"InputSummary!AE$18","v":0},{"$f":"InputSummary!AF$18","v":0},{"$f":"InputSummary!AG$18","v":0},{"$f":"InputSummary!AH$18","v":0},{"$f":"InputSummary!AI$18","v":0},null,null,null,null,null,null,null,{"$f":"InputSummary!AQ$18","v":0},{"$f":"InputSummary!AR$18","v":1},{"$f":"InputSummary!AS$18","v":1},{"$f":"InputSummary!AT$18","v":1},{"$f":"InputSummary!AU$18","v":1},{"$f":"InputSummary!AV$18","v":1}]
[null,null,null,null,"Correction term periods",null,"flag",null,null,null,{"$f":"L11","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,null,null,null,null,null,null,null,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,{"$f":"InputSummary!K$194","v":0},{"$f":"InputSummary!L$194","v":0},{"$f":"InputSummary!M$194","v":0},{"$f":"InputSummary!N$194","v":0},{"$f":"InputSummary!O$194","v":0},{"$f":"InputSummary!P$194","v":0},{"$f":"InputSummary!Q$194","v":0},{"$f":"InputSummary!R$194","v":0},{"$f":"InputSummary!S$194","v":0},{"$f":"InputSummary!T$194","v":0},{"$f":"InputSummary!U$194","v":0},{"$f":"InputSummary!V$194","v":0},{"$f":"InputSummary!W$194","v":0},{"$f":"InputSummary!X$194","v":0.62031161473087815},{"$f":"InputSummary!Y$194","v":0.6396033994334277},{"$f":"InputSummary!Z$194","v":0.65645892351274782},{"$f":"InputSummary!AA$194","v":0.68096317280453267},{"$f":"InputSummary!AB$194","v":0.70909348441926356},{"$f":"InputSummary!AC$194","v":0.73014164305949025},{"$f":"InputSummary!AD$194","v":0.73348441926345587},{"$f":"InputSummary!AE$194","v":0.76988668555240791},{"$f":"InputSummary!AF$194","v":0.8068271954674221},{"$f":"InputSummary!AG$194","v":0.83175637393767698},{"$f":"InputSummary!AH$194","v":0.85575070821529742},{"$f":"InputSummary!AI$194","v":0.87252124645892348},{"$f":"InputSummary!AJ$194","v":0.88192634560906513},{"$f":"InputSummary!AK$194","v":0.9008215297450427},{"$f":"InputSummary!AL$194","v":0.93453257790368272},{"$f":"InputSummary!AM$194","v":0.96308781869688376},{"$f":"InputSummary!AN$194","v":0.98801699716713864},{"$f":"InputSummary!AO$194","v":1},{"$f":"InputSummary!AP$194","v":1.0577620396600564},{"$f":"InputSummary!AQ$194","v":1.1939376770538244},{"$f":"InputSummary!AR$194","v":1.2891506141768156},{"$f":"InputSummary!AS$194","v":1.3284361388165782},{"$f":"InputSummary!AT$194","v":1.3511547218960771},{"$f":"InputSummary!AU$194","v":1.3719916643626167},{"$f":"InputSummary!AV$194","v":1.3966351746111914}]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average) (aka Price Index term)",null,null,"PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"'Annual Inflation'!AQ29","v":351.2166666666667},{"$f":"'Annual Inflation'!AR29","v":379.22513900367994},{"$f":"'Annual Inflation'!AS29","v":390.78163083521014},{"$f":"'Annual Inflation'!AT29","v":397.46468069109602},{"$f":"'Annual Inflation'!AU29","v":403.59421460000311},{"$f":"'Annual Inflation'!AV29","v":410.84351386479216}]
[]
[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,{"$f":"Legacy!AR26","v":-0.94068216737917187},{"$f":"Legacy!AS26","v":-1.0078641613928483},{"$f":"Legacy!AT26","v":-1.0675089940277054},{"$f":"Legacy!AU26","v":-1.1289024817241022},{"$f":"Legacy!AV26","v":-1.1969488803140593}]
[null,null,null,null,"Inflation true up",null,"£m nominal","LTRU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR33","v":15.055752718568424},{"$f":"Legacy!AS33","v":45.087761216473645},{"$f":"Legacy!AT33","v":0},{"$f":"Legacy!AU33","v":0},{"$f":"Legacy!AV33","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,{"$f":"Legacy!AR43","v":-3.4488381277305424},{"$f":"Legacy!AS43","v":0},{"$f":"Legacy!AT43","v":0},{"$f":"Legacy!AU43","v":0},{"$f":"Legacy!AV43","v":0}]
[null,null,null,null,"Low Carbon Networks Fund",null,"£m nominal","LCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR48","v":2.3961429999999999E-2},{"$f":"Legacy!AS48","v":0},{"$f":"Legacy!AT48","v":0},{"$f":"Legacy!AU48","v":0},{"$f":"Legacy!AV48","v":0}]
[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,{"$f":"Legacy!AR55","v":0},{"$f":"Legacy!AS55","v":0},{"$f":"Legacy!AT55","v":0},{"$f":"Legacy!AU55","v":0},{"$f":"Legacy!AV55","v":0}]
[null,null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service",null,"£m nominal","LBM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR62","v":3.1821889546497153},{"$f":"Legacy!AS62","v":5.3630641647829487},{"$f":"Legacy!AT62","v":0},{"$f":"Legacy!AU62","v":0},{"$f":"Legacy!AV62","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,{"$f":"Legacy!AR68","v":21.569220220556701},{"$f":"Legacy!AS68","v":20.828292447534761},{"$f":"Legacy!AT68","v":0},{"$f":"Legacy!AU68","v":0},{"$f":"Legacy!AV68","v":0}]
[null,null,null,null,"Incentive on Connections Engagement",null,"£m nominal","LICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR72","v":0},{"$f":"Legacy!AS72","v":0},{"$f":"Legacy!AT72","v":0},{"$f":"Legacy!AU72","v":0},{"$f":"Legacy!AV72","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,{"$f":"Legacy!AR79","v":1.5161063046635705},{"$f":"Legacy!AS79","v":1.7225298865842447},{"$f":"Legacy!AT79","v":0},{"$f":"Legacy!AU79","v":0},{"$f":"Legacy!AV79","v":0}]
[null,null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment",null,"£m nominal","LLF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR85","v":1.2522648426184633},{"$f":"Legacy!AS85","v":1.0809203615537422},{"$f":"Legacy!AT85","v":0},{"$f":"Legacy!AU85","v":0},{"$f":"Legacy!AV85","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,{"$f":"Legacy!AR90","v":-10.335005980804159},{"$f":"Legacy!AS90","v":-15.175625062297629},{"$f":"Legacy!AT90","v":0},{"$f":"Legacy!AU90","v":0},{"$f":"Legacy!AV90","v":0}]
[null,null,null,null,"Transmission Connection Point Charges adjustment",null,"£m nominal","LTB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR95","v":-14.054122623303202},{"$f":"Legacy!AS95","v":-22.347089686777618},{"$f":"Legacy!AT95","v":0},{"$f":"Legacy!AU95","v":0},{"$f":"Legacy!AV95","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,{"$f":"Legacy!AR100","v":3.2847550515420583},{"$f":"Legacy!AS100","v":3.3361150371354618},{"$f":"Legacy!AT100","v":0},{"$f":"Legacy!AU100","v":0},{"$f":"Legacy!AV100","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment",null,"£m nominal","LSMIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR105","v":1.1164548540000891},{"$f":"Legacy!AS105","v":2.0173530061236686},{"$f":"Legacy!AT105","v":0},{"$f":"Legacy!AU105","v":0},{"$f":"Legacy!AV105","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,{"$f":"Legacy!AR110","v":0},{"$f":"Legacy!AS110","v":0},{"$f":"Legacy!AT110","v":0},{"$f":"Legacy!AU110","v":0},{"$f":"Legacy!AV110","v":0}]
[null,null,null,null,"Shetland integrated plan adjustment",null,"£m nominal","LSEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR115","v":0},{"$f":"Legacy!AS115","v":0},{"$f":"Legacy!AT115","v":0},{"$f":"Legacy!AU115","v":0},{"$f":"Legacy!AV115","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,{"$f":"Legacy!AR120","v":0},{"$f":"Legacy!AS120","v":0},{"$f":"Legacy!AT120","v":0},{"$f":"Legacy!AU120","v":0},{"$f":"Legacy!AV120","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment",null,"£m nominal","LSNESRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR125","v":0},{"$f":"Legacy!AS125","v":0},{"$f":"Legacy!AT125","v":0},{"$f":"Legacy!AU125","v":0},{"$f":"Legacy!AV125","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,{"$f":"Legacy!AR130","v":1.105752203125576},{"$f":"Legacy!AS130","v":1.8551751888951173},{"$f":"Legacy!AT130","v":0},{"$f":"Legacy!AU130","v":0},{"$f":"Legacy!AV130","v":0}]
[null,null,null,null,"Eligible Bad Debt Costs adjustment",null,"£m nominal","LEBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legacy!AR135","v":1.1506287792528189},{"$f":"Legacy!AS135","v":4.1509199589862948},{"$f":"Legacy!AT135","v":0.14460955983552809},{"$f":"Legacy!AU135","v":0},{"$f":"Legacy!AV135","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,{"$f":"Legacy!AR141","v":0},{"$f":"Legacy!AS141","v":0},{"$f":"Legacy!AT141","v":0},{"$f":"Legacy!AU141","v":0},{"$f":"Legacy!AV141","v":0}]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal","LAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR22:AR44)","v":20.478436459760349},{"$f":"SUM(AS22:AS44)","v":46.911552357601785},-0.92289943419217724,-1.1289024817241022,-1.1969488803140593]
[]
[null,null,"Allowed revenue"]
[]
[null,null,null,null,"Calculated revenue",null,"£m nominal","Rt x  PIt / PI2020/21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR22 * (AR17/$AO$17)","v":554.87319152065618},{"$f":"Revenue!AS22 * (AS17/$AO$17)","v":570.49088700260825},{"$f":"Revenue!AT22 * (AT17/$AO$17)","v":590.56442539417071},{"$f":"Revenue!AU22 * (AU17/$AO$17)","v":592.01930469712636},{"$f":"Revenue!AV22 * (AV17/$AO$17)","v":613.4095336930734}]
[null,null,null,null,"Correction term",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR69","v":11.294479348920991},{"$f":"AS69","v":49.180016355874642},{"$f":"AT69","v":79.138299716379848},{"$f":"AU69","v":0},{"$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,{"$f":"AR45","v":20.478436459760349},{"$f":"AS45","v":46.911552357601785},-0.92289943419217724,-1.1289024817241022,-1.1969488803140593]
[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,{"$f":"SUM(AR49:AR52)","v":586.6461073293375},{"$f":"SUM(AS49:AS52)","v":666.58245571608461},668.77982567635831,590.89040221540222,612.21258481275936]
[]
[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,{"$f":"Legacy!AQ37","v":546.11042786457949}]
[null,null,null,null,"Allowed revenue (combining RIIO-1 and RIIO-2)",null,"£m nominal","ARt (part F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ57 + AQ53","v":546.11042786457949},{"$f":"AR57 + AR53","v":586.6461073293375},{"$f":"AS57 + AS53","v":666.58245571608461},668.77982567635831,590.89040221540222,612.21258481275936]
[]
[null,null,null,null,"Recovered Revenue 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,{"$f":"InputSummary!AQ249","v":535.9583433900001},{"$f":"InputSummary!AR249","v":540.74432200000001},{"$f":"InputSummary!AS249","v":591.86584300000004},{"$f":"InputSummary!AT249","v":0},{"$f":"InputSummary!AU249","v":0},{"$f":"InputSummary!AV249","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":0},0,668.77982567635831,590.89040221540222,612.21258481275936]
[null,null,null,null,"Recovered Revenue",null,"£m nominal","RRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ60+AQ61","v":535.9583433900001},{"$f":"AR60+AR61","v":540.74432200000001},591.86584300000004,668.77982567635831,590.89040221540222,612.21258481275936]
[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,{"$f":"AQ58-AQ62","v":10.152084474579397},45.901785329337486,74.716612716084569,0,0,0]
[]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %","WACCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AQ182","v":3.0359999999999998E-2},{"$f":"InputSummary!AR182","v":3.97335776E-2},{"$f":"InputSummary!AS182","v":4.1370183200000001E-2},{"$f":"InputSummary!AT182","v":4.1450170800000005E-2},{"$f":"InputSummary!AU182","v":4.15681044E-2},{"$f":"InputSummary!AV182","v":4.1755693600000005E-2}]
[null,null,null,null,"Inflation (from year t to t+1)",null,"annual %","PIt+1/PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ12=1,AR17/AQ17 - 1,\"\")","v":7.9746990946746754E-2},3.0473960302030534E-2,1.7101750257816128E-2,1.5421581354723823E-2,1.7961851291584452E-2,""]
[null,null,null,null,"Nominal time value of money",null,"annual nominal %","TVMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ12=1,(1 + AQ65) * (1 + AQ66) - 1,\"\")","v":0.11252810959188997},7.1418377368470676E-2,5.9179435999022534E-2,5.7510979335883228E-2,6.02765958012903E-2,""]
[]
[null,null,null,null,"Correction Term",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ58 - AQ62) * (1 + AQ67)","v":11.294479348920991},{"$f":"(AR58 - AR62) * (1 + AR67)","v":49.180016355874642},{"$f":"(AS58 - AS62) * (1 + AS67)","v":79.138299716379848},{"$f":"(AT58 - AT62) * (1 + AT67)","v":0},{"$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,{"$f":"InputSummary!AQ247","v":0}]
[null,null,null,null,"Base revenue (RIIO-2 calculation)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR12","v":396.47054067507884},{"$f":"Revenue!AS12","v":390.30478404897883},{"$f":"Revenue!AT12","v":401.44586337161212},{"$f":"Revenue!AU12","v":400.05347791063434},{"$f":"Revenue!AV12","v":406.64410387078306}]
[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":396.47054067507884},{"$f":"AS74 + AS75","v":390.30478404897883},401.44586337161212,400.05347791063434,406.64410387078306]
[]
[null,null,null,null,"Base Revenue (as published) from Inputs",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AQ251","v":0},{"$f":"InputSummary!AR251","v":0},{"$f":"InputSummary!AS251","v":0},{"$f":"InputSummary!AT251","v":401.44586337161212},{"$f":"InputSummary!AU251","v":0},{"$f":"InputSummary!AV251","v":0}]
[null,null,null,null,"Base Revenue (as published) where no data input",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ78 = 0, AQ76, 0)","v":0},{"$f":"IF(AR78 = 0, AR76, 0)","v":396.47054067507884},{"$f":"IF(AS78 = 0, AS76, 0)","v":390.30478404897883},0,400.05347791063434,406.64410387078306]
[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,{"$f":"AQ78+AQ79","v":0},396.47054067507884,{"$f":"AS78+AS79","v":390.30478404897883},401.44586337161212,400.05347791063434,406.64410387078306]
[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":"InputSummary!AQ254","v":0},{"$f":"InputSummary!AR254","v":0},{"$f":"InputSummary!AS254","v":0},{"$f":"InputSummary!AT254","v":0},{"$f":"InputSummary!AU254","v":0},{"$f":"InputSummary!AV254","v":0}]
[]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"InputSummary!I256","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)) * $I87","v":-1.15E-2},0,0,0,0,0]
[]
[null,null,null,null,"Base Revenue Forecasting Penalty",null,"£m nominal","BRFPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"InputSummary!AQ250","v":0},{"$f":"InputSummary!AR250","v":0},{"$f":"InputSummary!AS250","v":0},{"$f":"InputSummary!AT250","v":668.77982567635831},{"$f":"InputSummary!AU250","v":0},{"$f":"InputSummary!AV250","v":0}]
[null,null,null,null,"Allowed Revenue (as published) where no data input",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ92 = 0, AQ58, 0)","v":546.11042786457949},586.6461073293375,666.58245571608461,0,590.89040221540222,612.21258481275936]
[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,{"$f":"AQ92+AQ93","v":546.11042786457949},{"$f":"AR92+AR93","v":586.6461073293375},666.58245571608461,668.77982567635831,590.89040221540222,612.21258481275936]
[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,{"$f":"AQ62-AQ94","v":-10.152084474579397},-45.901785329337486,-74.716612716084569,0,0,0]
[]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputSummary!AQ255","v":0},{"$f":"InputSummary!AR255","v":0},{"$f":"InputSummary!AS255","v":0},{"$f":"InputSummary!AT255","v":0},{"$f":"InputSummary!AU255","v":0},{"$f":"InputSummary!AV255","v":0}]
[]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"InputSummary!I256","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,{"$f":"IFERROR(AQ94/AQ62,0)","v":1.0189419282296572},{"$f":"IFERROR(AR94/AR62,0)","v":1.084886301088775},1.126239102323201,1,1,1]
[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)) * $I101","v":1.15E-2},1.15E-2,0,0,0]
[]
[null,null,null,null,"Recovered Revenue Forecasting Penalty",null,"£m nominal","RRFPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AT62-AT94)*AT97*AT101","v":0},{"$f":"(AU62-AU94)*AU97*AU101","v":0}]
[]
[null,null,null,null,"Forecasting Penalty",null,null,"FPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU89 + AU103","v":0},0]
[]
[]
[null,"End of sheet"]

{"sheet":"Annual Inflation","index":14,"n_rows":56,"n_cols":48,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Annual Inflation"]
[null,{"$f":"UserInterface!$E$30","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,null,null,"Calendar year",null,"year",null,null,null,{"$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$352),1))","v":2023}]
[null,null,null,null,"Last month of actual data",null,"month",null,{"$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,{"$f":"InputSummary!I13","v":"2024-03-31"}]
[]
[null,"Derivation of annual inflation rates and price indices"]
[]
[null,null,"Financial year average price indicies and inflation rates"]
[]
[null,null,null,null,"Outturn/Forecast (financial year average inflation)",null,"text",null,null,null,{"$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, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,null,{"$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, $I12)),\"\")","v":351.2166666666667},{"$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, $I12)),\"\")","v":381.95897726676139},{"$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, $I12)),\"\")","v":398.45378776422496},{"$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, $I12)),\"\")","v":408.90659996278873},{"$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, $I12)),\"\")","v":419.5608531153016},{"$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, $I12)),\"\")","v":431.36994090971933}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K23/J23 - 1,\"\")","v":""},{"$f":"IFERROR(L23/K23 - 1,\"\")","v":""},"","","","","","","","",2.9856727782787029E-2,1.4933359276194436E-2,2.0944164869398429E-2,2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.12873938777149907,8.7530899065423995E-2,4.3184769776843268E-2,2.6233436648239294E-2,2.6055468787939295E-2,2.814630513484162E-2]
[]
[null,null,null,null,"Consumer Prices Index incl. owner occupiers’ housing costs (financial year average)",null,"index value","CPIHt",null,null,{"$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,$I12)),\"\")","v":123.04166666666664},{"$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,$I12)),\"\")","v":130.73147692954706},{"$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,$I12)),\"\")","v":134.71538276772398},{"$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,$I12)),\"\")","v":137.01925159970372},{"$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,$I12)),\"\")","v":139.13230513541188},{"$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,$I12)),\"\")","v":141.63137891010953}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K26/J26 - 1,\"\")","v":""},{"$f":"IFERROR(L26/K26 - 1,\"\")","v":""},"","","","","","","","",1.2140648264803433E-2,1.663460450379084E-2,1.4581478183437246E-2,1.3384530992868848E-2,1.4939915556998917E-2,2.1760000000000224E-2,2.6203152729930013E-2,2.3296032553407953E-2,3.6186499652052895E-2,1.8132975151108122E-2,2.7987184319637981E-2,3.7400311669264275E-2,2.4123000795263305E-2,2.088006902502193E-2,1.1409736308316099E-2,4.4288459931480784E-3,1.3727121464226277E-2,2.6343865408288814E-2,2.1269790500559882E-2,1.6990291262135582E-2,8.0067749634311625E-3,3.6737187810280236E-2,8.7741270075143429E-2,6.2497611347487325E-2,3.04739603020312E-2,1.710175025781635E-2,1.5421581354723601E-2,1.7961851291584674E-2]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,null,{"$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, $I12)),\"\")","v":351.2166666666667},{"$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, $I12)),\"\")","v":379.22513900367994},{"$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, $I12)),\"\")","v":390.78163083521014},{"$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, $I12)),\"\")","v":397.46468069109602},{"$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, $I12)),\"\")","v":403.59421460000311},{"$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, $I12)),\"\")","v":410.84351386479216}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K29/J29 - 1,\"\")","v":""},{"$f":"IFERROR(L29/K29 - 1,\"\")","v":""},"","","","","","","","",2.9856727782787029E-2,1.4933359276194436E-2,2.0944164869398429E-2,2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.12873938777149907,7.9746990946746754E-2,3.0473960302030534E-2,1.7101750257816128E-2,1.5421581354723823E-2,1.7961851291584452E-2]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$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$4,0)),\"\")","v":""},"","","","","","","",0.56549575070821523,0.58237960339943329,0.59107648725212458,0.60345609065155803,0.62031161473087815,0.6396033994334277,0.65645892351274782,0.68096317280453267,0.70909348441926356,0.73014164305949025,0.73348441926345587,0.76988668555240791,0.8068271954674221,0.83175637393767698,0.85575070821529742,0.87252124645892348,0.88192634560906513,0.9008215297450427,0.93453257790368272,0.96308781869688376,0.98801699716713864,1,1.0577620396600564,1.1939376770538244,1.2891506141768156,1.3284361388165782,1.3511547218960771,1.3719916643626167,1.3966351746111914]
[]
[null,null,null,null,"Long term RPI inflation forecast",null,"annual %","LRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Long term CPIH inflation forecast",null,"annual %","LCPIHFt",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Financial year end price index"]
[]
[null,null,null,null,"Outturn/Forecast (financial year start inflation)",null,"text",null,null,null,{"$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, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year start)",null,"index value",null,null,null,{"$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, $I12)),\"\")","v":369.68596214511041},{"$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, $I12)),\"\")","v":386.05521369596647},{"$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, $I12)),\"\")","v":394.3772720003775},{"$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, $I12)),\"\")","v":400.3528760091906},{"$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, $I12)),\"\")","v":407.04134692098194}]
[]
[null,null,null,null,"Outturn/Forecast (financial year end inflation)",null,"text",null,null,null,{"$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, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year end)",null,"index value",null,null,null,{"$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, $I12)),\"\")","v":369.68596214511041},{"$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, $I12)),\"\")","v":386.05521369596647},{"$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, $I12)),\"\")","v":394.3772720003775},{"$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, $I12)),\"\")","v":400.3528760091906},{"$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, $I12)),\"\")","v":407.04134692098194},{"$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, $I12)),\"\")","v":414.48992277418103}]
[]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,null,{"$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$4,0)),\"\")","v":""},"","","","","","","",0.56158640226628886,0.57535410764872519,0.58691218130311607,0.5952407932011331,0.6137677053824363,0.62940509915014153,0.64946175637393766,0.66543909348441921,0.6965439093484419,0.72424929178470254,0.71864022662889515,0.7538243626062322,0.79359773371104803,0.82147308781869688,0.84679886685552397,0.86770538243626061,0.87552407932011334,0.88810198300283283,0.91767705382436271,0.94844192634560898,0.97444759206798848,0.99467422096317282,1.0164305949008499,1.1185835694050992,1.2567228174904603,1.3123689983998859,1.3406592815876854,1.3609729496063137,1.383709961204471]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,{"$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$4,0)),\"\")","v":""},"","","","","","",0.56158640226628886,0.57535410764872519,0.58691218130311607,0.5952407932011331,0.6137677053824363,0.62940509915014153,0.64946175637393766,0.66543909348441921,0.6965439093484419,0.72424929178470254,0.71864022662889515,0.7538243626062322,0.79359773371104803,0.82147308781869688,0.84679886685552397,0.86770538243626061,0.87552407932011334,0.88810198300283283,0.91767705382436271,0.94844192634560898,0.97444759206798848,0.99467422096317282,1.0164305949008499,1.1185835694050992,1.2567228174904603,1.3123689983998859,1.3406592815876854,1.3609729496063137,1.383709961204471,1.4090308989490572]
[]
[null,null,"Inflation forecasts for monthly rates forecasting"]
[]
[null,null,null,null,"RPI inflation forecast (calendar year)",null,"scalar","CYRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.5628884588821732,1.5033471260387901,4.0452569031158125,11.584699426229506,10.007381931931292,5.1192952208696019,2.5996271122782799,2.5121856232399598,2.8036598929437329,2.8576541255967536]
[null,null,null,null,"RPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM50/100)+0.25*(AN50/100)","v":2.2980031256713274E-2},{"$f":"0.75*(AN50/100)+0.25*(AO50/100)","v":2.1388245703080455E-2},5.9301175338942358E-2,0.11190370052654952,8.7853602541658693E-2,4.4893781937217714E-2,2.5777667400186999E-2,2.585054190665903E-2,2.817158451106988E-2]
[]
[null,null,null,null,"CPI inflation forecast (calendar year)",null,"scalar","CYCPIHt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7910205867057716,0.85065402820156999,2.5882219500718202,9.0667455547039033,7.4553979567326234,3.6114247777982333,1.7760878895190846,1.446667906451915,1.7296573062324683,1.960504241247718]
[null,null,null,null,"CPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM53/100)+0.25*(AN53/100)","v":1.5559289470797212E-2},{"$f":"0.75*(AN53/100)+0.25*(AO53/100)","v":1.2850460086691325E-2},4.2078528512298409E-2,8.6639086552110833E-2,6.4944046619990259E-2,3.1525905557284462E-2,1.6937328937522922E-2,1.5174152563970533E-2,1.7873690399862807E-2]
[]
[null,"End of sheet"]

{"sheet":"Monthly Inflation","index":15,"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$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E248,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108,289.5,289.5]
[null,null,null,null,"2019-08-01","2019-08-31",2020,108.3,291.7,{"$f":"IF($E249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E249,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E249,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.3,291.7,291.7]
[null,null,null,null,"2019-09-01","2019-09-30",2020,108.4,291,{"$f":"IF($E250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E250,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E250,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.4,291,291]
[null,null,null,null,"2019-10-01","2019-10-31",2020,108.3,290.39999999999998,{"$f":"IF($E251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E251,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E251,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.3,290.39999999999998,290.39999999999998]
[null,null,null,null,"2019-11-01","2019-11-30",2020,108.5,291,{"$f":"IF($E252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E252,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E252,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.5,291,291]
[null,null,null,null,"2019-12-01","2019-12-31",2020,108.5,291.89999999999998,{"$f":"IF($E253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E253,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E253,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.5,291.89999999999998,291.89999999999998]
[null,null,null,null,"2020-01-01","2020-01-31",2020,108.3,290.60000000000002,{"$f":"IF($E254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E254,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E254,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.3,290.60000000000002,290.60000000000002]
[null,null,null,null,"2020-02-01","2020-02-29",2020,108.6,292,{"$f":"IF($E255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E255,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E255,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.6,292,292]
[null,null,null,null,"2020-03-01","2020-03-31",2020,108.6,292.60000000000002,{"$f":"IF($E256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E256,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E256,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.6,292.60000000000002,292.60000000000002]
[null,null,null,null,"2020-04-01","2020-04-30",2021,108.6,292.60000000000002,{"$f":"IF($E257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E257,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E257,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.6,292.60000000000002,292.60000000000002]
[null,null,null,null,"2020-05-01","2020-05-31",2021,108.6,292.2,{"$f":"IF($E258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E258,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E258,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.6,292.2,292.2]
[null,null,null,null,"2020-06-01","2020-06-30",2021,108.8,292.7,{"$f":"IF($E259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E259,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820157007E-3},{"$f":"IF($E259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E259,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.50334712603879E-2},108.8,292.7,292.7]
[null,null,null,null,"2020-07-01","2020-07-31",2021,109.2,294.2,{"$f":"IF($E260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E260,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":2.5882219500718201E-2},{"$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$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E272,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},111.4,305.5,305.5]
[null,null,null,null,"2021-08-01","2021-08-31",2022,112.1,307.39999999999998,{"$f":"IF($E273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E273,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E273,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},112.1,307.39999999999998,307.39999999999998]
[null,null,null,null,"2021-09-01","2021-09-30",2022,112.4,308.60000000000002,{"$f":"IF($E274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E274,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E274,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},112.4,308.60000000000002,308.60000000000002]
[null,null,null,null,"2021-10-01","2021-10-31",2022,113.4,312,{"$f":"IF($E275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E275,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E275,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},113.4,312,312]
[null,null,null,null,"2021-11-01","2021-11-30",2022,114.1,314.3,{"$f":"IF($E276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E276,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E276,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},114.1,314.3,314.3]
[null,null,null,null,"2021-12-01","2021-12-31",2022,114.7,317.7,{"$f":"IF($E277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E277,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E277,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},114.7,317.7,317.7]
[null,null,null,null,"2022-01-01","2022-01-31",2022,114.6,317.7,{"$f":"IF($E278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E278,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E278,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},114.6,317.7,317.7]
[null,null,null,null,"2022-02-01","2022-02-28",2022,115.4,320.2,{"$f":"IF($E279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E279,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E279,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},115.4,320.2,320.2]
[null,null,null,null,"2022-03-01","2022-03-31",2022,116.5,323.5,{"$f":"IF($E280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E280,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E280,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},116.5,323.5,323.5]
[null,null,null,null,"2022-04-01","2022-04-30",2023,119,334.6,{"$f":"IF($E281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E281,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E281,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},119,334.6,334.6]
[null,null,null,null,"2022-05-01","2022-05-31",2023,119.7,337.1,{"$f":"IF($E282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E282,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E282,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},119.7,337.1,337.1]
[null,null,null,null,"2022-06-01","2022-06-30",2023,120.5,340,{"$f":"IF($E283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E283,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.0667455547039033E-2},{"$f":"IF($E283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E283,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11584699426229506},120.5,340,340]
[null,null,null,null,"2022-07-01","2022-07-31",2023,121.2,343.2,{"$f":"IF($E284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E284,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E284,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},121.2,343.2,343.2]
[null,null,null,null,"2022-08-01","2022-08-31",2023,121.8,345.2,{"$f":"IF($E285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E285,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E285,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},121.8,345.2,345.2]
[null,null,null,null,"2022-09-01","2022-09-30",2023,122.3,347.6,{"$f":"IF($E286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E286,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E286,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},122.3,347.6,347.6]
[null,null,null,null,"2022-10-01","2022-10-31",2023,124.3,356.2,{"$f":"IF($E287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E287,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E287,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},124.3,356.2,356.2]
[null,null,null,null,"2022-11-01","2022-11-30",2023,124.8,358.3,{"$f":"IF($E288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E288,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E288,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},124.8,358.3,358.3]
[null,null,null,null,"2022-12-01","2022-12-31",2023,125.3,360.4,{"$f":"IF($E289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E289,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E289,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},125.3,360.4,360.4]
[null,null,null,null,"2023-01-01","2023-01-31",2023,124.8,360.3,{"$f":"IF($E290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E290,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E290,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},124.8,360.3,360.3]
[null,null,null,null,"2023-02-01","2023-02-28",2023,126,364.5,{"$f":"IF($E291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E291,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E291,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},126,364.5,364.5]
[null,null,null,null,"2023-03-01","2023-03-31",2023,126.8,367.2,{"$f":"IF($E292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E292,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E292,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},126.8,367.2,367.2]
[null,null,null,null,"2023-04-01","2023-04-30",2024,128.30000000000001,372.8,{"$f":"IF($E293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E293,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E293,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},128.30000000000001,372.8,372.17192429022083]
[null,null,null,null,"2023-05-01","2023-05-31",2024,129.1,375.3,{"$f":"IF($E294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E294,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E294,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},129.1,375.3,374.49255982749423]
[null,null,null,null,"2023-06-01","2023-06-30",2024,129.4,376.4,{"$f":"IF($E295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E295,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.4553979567326234E-2},{"$f":"IF($E295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E295,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10007381931931292},129.4,376.4,375.36279815397182]
[null,null,null,null,"2023-07-01","2023-07-31",2024,null,null,{"$f":"IF($E296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E296,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E296,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},129.7831308723359,377.96926384280891,376.47418205118333]
[null,null,null,null,"2023-08-01","2023-08-31",2024,null,null,{"$f":"IF($E297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E297,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E297,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},130.16739612848428,379.54507016438606,377.5888565626301]
[null,null,null,null,"2023-09-01","2023-09-30",2024,null,null,{"$f":"IF($E298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E298,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E298,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},130.55279912715815,381.12744624123343,378.70683143124796]
[null,null,null,null,"2023-10-01","2023-10-31",2024,null,null,{"$f":"IF($E299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E299,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E299,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},130.93934323701504,382.71641946357261,379.82811642881995]
[null,null,null,null,"2023-11-01","2023-11-30",2024,null,null,{"$f":"IF($E300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E300,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E300,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},131.3270318366865,384.31201733581884,380.9527213560616]
[null,null,null,null,"2023-12-01","2023-12-31",2024,null,null,{"$f":"IF($E301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E301,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E301,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},131.71586831480761,385.91426747705702,382.08065604270672]
[null,null,null,null,"2024-01-01","2024-01-31",2024,null,null,{"$f":"IF($E302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E302,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E302,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},132.10585607004666,387.52319762151996,383.21193034759318]
[null,null,null,null,"2024-02-01","2024-02-29",2024,null,null,{"$f":"IF($E303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E303,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E303,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},132.49699851113473,389.13883561906817,384.3465541587492]
[null,null,null,null,"2024-03-01","2024-03-31",2024,null,null,{"$f":"IF($E304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E304,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E304,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},132.88929905689562,390.76120943567224,385.48453739347974]
[null,null,null,null,"2024-04-01","2024-04-30",2025,null,null,{"$f":"IF($E305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E305,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E305,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},133.28276113627564,392.3903471538967,386.62588999845315]
[null,null,null,null,"2024-05-01","2024-05-31",2025,null,null,{"$f":"IF($E306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E306,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E306,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},133.67738818837361,394.02627697338619,387.77062194978811]
[null,null,null,null,"2024-06-01","2024-06-30",2025,null,null,{"$f":"IF($E307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E307,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":3.6114247777982333E-2},{"$f":"IF($E307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E307,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":5.1192952208696019E-2},134.07318366247094,395.66902721135364,388.91874325314092]
[null,null,null,null,"2024-07-01","2024-07-31",2025,null,null,{"$f":"IF($E308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E308,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E308,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},134.27002452345565,396.51614060328797,389.48973812462668]
[null,null,null,null,"2024-08-01","2024-08-31",2025,null,null,{"$f":"IF($E309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E309,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E309,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},134.46715437828308,397.36506763503093,390.0615713078393]
[null,null,null,null,"2024-09-01","2024-09-30",2025,null,null,{"$f":"IF($E310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E310,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E310,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},134.66457365124239,398.21581218952116,390.63424403355435]
[null,null,null,null,"2024-10-01","2024-10-31",2025,null,null,{"$f":"IF($E311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E311,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E311,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},134.86228276724563,399.06837815801066,391.20775753435441]
[null,null,null,null,"2024-11-01","2024-11-30",2025,null,null,{"$f":"IF($E312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E312,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E312,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},135.06028215182874,399.92276944008233,391.78211304463167]
[null,null,null,null,"2024-12-01","2024-12-31",2025,null,null,{"$f":"IF($E313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E313,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E313,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},135.25857223115239,400.77898994366797,392.35731180059065]
[null,null,null,null,"2025-01-01","2025-01-31",2025,null,null,{"$f":"IF($E314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E314,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E314,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},135.45715343200288,401.63704358506618,392.93335504025077]
[null,null,null,null,"2025-02-01","2025-02-28",2025,null,null,{"$f":"IF($E315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E315,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E315,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},135.65602618179315,402.49693428896012,393.51024400344903]
[null,null,null,null,"2025-03-01","2025-03-31",2025,null,null,{"$f":"IF($E316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E316,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E316,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},135.85519090856366,403.35866598843569,394.08797993184277]
[null,null,null,null,"2025-04-01","2025-04-30",2026,null,null,{"$f":"IF($E317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E317,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E317,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},136.05464804098327,404.22224262499924,394.66656406891224]
[null,null,null,null,"2025-05-01","2025-05-31",2026,null,null,{"$f":"IF($E318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E318,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E318,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},136.25439800835019,405.08766814859587,395.24599765996334]
[null,null,null,null,"2025-06-01","2025-06-30",2026,null,null,{"$f":"IF($E319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E319,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7760878895190846E-2},{"$f":"IF($E319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E319,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5996271122782799E-2},136.45444124059296,405.95494651762732,395.82628195213027]
[null,null,null,null,"2025-07-01","2025-07-31",2026,null,null,{"$f":"IF($E320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E320,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E320,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},136.61786401664347,406.79517710508418,396.30033782925864]
[null,null,null,null,"2025-08-01","2025-08-31",2026,null,null,{"$f":"IF($E321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E321,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E321,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},136.78148251372357,407.6371467708455,396.77496145285784]
[null,null,null,null,"2025-09-01","2025-09-30",2026,null,null,{"$f":"IF($E322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E322,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E322,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},136.94529696623587,408.48085911439154,397.25015350288157]
[null,null,null,null,"2025-10-01","2025-10-31",2026,null,null,{"$f":"IF($E323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E323,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E323,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},137.10930760886365,409.32631774265252,397.72591466009794]
[null,null,null,null,"2025-11-01","2025-11-30",2026,null,null,{"$f":"IF($E324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E324,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E324,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},137.2735146765713,410.17352627002418,398.20224560609023]
[null,null,null,null,"2025-12-01","2025-12-31",2026,null,null,{"$f":"IF($E325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E325,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E325,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},137.4379184046046,411.02248831838324,398.67914702325817]
[null,null,null,null,"2026-01-01",{"$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$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E326<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E326,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},{"$f":"IF(ISBLANK(H326),L325*((1+J326)^(1/12)),H326)","v":137.60251902849109},{"$f":"IF(ISBLANK(I326),M325*((1+K326)^(1/12)),I326)","v":411.8732075171028},{"$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":399.15661959481866}]
[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$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E327<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E327,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},137.76731678404036,412.72568750306795,399.63466400480684]
[null,null,null,null,"2026-03-01","2026-03-31",2026,null,null,{"$f":"IF($E328<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E328,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E328<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E328,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},137.93231190734443,413.57993192069119,400.11328093807708]
[null,null,null,null,"2026-04-01","2026-04-30",2027,null,null,{"$f":"IF($E329<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E329,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E329<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E329,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},138.09750463477803,414.43594442192818,400.59247108030405]
[null,null,null,null,"2026-05-01","2026-05-31",2027,null,null,{"$f":"IF($E330<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E330,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E330<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E330,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},138.26289520299906,415.29372866629319,401.0722351179835]
[null,null,null,null,"2026-06-01","2026-06-30",2027,null,null,{"$f":"IF($E331<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E331,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.446667906451915E-2},{"$f":"IF($E331<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E331,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5121856232399598E-2},138.42848384894879,416.15328832087488,401.55257373843341]
[null,null,null,null,"2026-07-01","2026-07-31",2027,null,null,{"$f":"IF($E332<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E332,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E332<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E332,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},138.62644753081375,417.1133071338275,402.12682568246504]
[null,null,null,null,"2026-08-01","2026-08-31",2027,null,null,{"$f":"IF($E333<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E333,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E333<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E333,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},138.82469431640308,418.07554060216574,402.70189885220111]
[null,null,null,null,"2026-09-01","2026-09-30",2027,null,null,{"$f":"IF($E334<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E334,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E334<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E334,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},139.02322461057753,419.03999383485041,403.27779442205929]
[null,null,null,null,"2026-10-01","2026-10-31",2027,null,null,{"$f":"IF($E335<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E335,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E335<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E335,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},139.22203881877678,420.0066719526281,403.85451356813684]
[null,null,null,null,"2026-11-01","2026-11-30",2027,null,null,{"$f":"IF($E336<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E336,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E336<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E336,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},139.42113734702033,420.97558008805834,404.43205746821286]
[null,null,null,null,"2026-12-01","2026-12-31",2027,null,null,{"$f":"IF($E337<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E337,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E337<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E337,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},139.62052060190837,421.94672338554102,405.01042730175084]
[null,null,null,null,"2027-01-01","2027-01-31",2027,null,null,{"$f":"IF($E338<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E338,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E338<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E338,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},139.82018899062248,422.92010700134347,405.58962424990096]
[null,null,null,null,"2027-02-01","2027-02-28",2027,null,null,{"$f":"IF($E339<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E339,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E339<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E339,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},140.02014292092662,423.89573610362794,406.16964949550254]
[null,null,null,null,"2027-03-01","2027-03-31",2027,null,null,{"$f":"IF($E340<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E340,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E340<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E340,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},140.22038280116783,424.87361587247915,406.75050422308641]
[null,null,null,null,"2027-04-01","2027-04-30",2028,null,null,{"$f":"IF($E341<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E341,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E341<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E341,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},140.42090904027714,425.85375149993166,407.33218961887746]
[null,null,null,null,"2027-05-01","2027-05-31",2028,null,null,{"$f":"IF($E342<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E342,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E342<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E342,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},140.62172204777039,426.8361481899974,407.91470687079698]
[null,null,null,null,"2027-06-01","2027-06-30",2028,null,null,{"$f":"IF($E343<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E343,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7296573062324683E-2},{"$f":"IF($E343<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E343,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8036598929437329E-2},140.82282223374906,427.8208111586934,408.49805716846498]
[null,null,null,null,"2027-07-01","2027-07-31",2028,null,null,{"$f":"IF($E344<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E344,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E344<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E344,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},141.05085022161808,428.82650921176889,409.15951948364216]
[null,null,null,null,"2027-08-01","2027-08-31",2028,null,null,{"$f":"IF($E345<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E345,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E345<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E345,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},141.27924744483138,429.83457140550229,409.82205287464632]
[null,null,null,null,"2027-09-01","2027-09-30",2028,null,null,{"$f":"IF($E346<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E346,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E346<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E346,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},141.50801450127497,430.84500329738773,410.48565907582179]
[null,null,null,null,"2027-10-01","2027-10-31",2028,null,null,{"$f":"IF($E347<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E347,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E347<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E347,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},141.73715198980295,431.85781045798365,411.15033982432129]
[null,null,null,null,"2027-11-01","2027-11-30",2028,null,null,{"$f":"IF($E348<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E348,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E348<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E348,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},141.96666051023917,432.8729984709434,411.81609686011041]
[null,null,null,null,"2027-12-01","2027-12-31",2028,null,null,{"$f":"IF($E349<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E349,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E349<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E349,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},142.19654066337867,433.89057293304614,412.48293192597214]
[null,null,null,null,"2028-01-01","2028-01-31",2028,null,null,{"$f":"IF($E350<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E350,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E350<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E350,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},142.4267930509894,434.9105394542276,413.15084676751155]
[null,null,null,null,"2028-02-01","2028-02-29",2028,null,null,{"$f":"IF($E351<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E351,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$f":"IF($E351<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E351,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.8576541255967536E-2},142.65741827581371,435.93290365761106,413.81984313316025]
[null,null,null,null,"2028-03-01","2028-03-31",2028,null,null,{"$f":"IF($E352<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E352,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.960504241247718E-2},{"$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":2.8576541255967536E-2},142.88841694156991,436.95767117953829,414.48992277418103]

{"sheet":"Checks","index":16,"n_rows":20,"n_cols":50,"rows_kept":20,"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!E30","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\",\"OK\")","v":"OK"}]
[null,null,null,null,"Number of errors",null,null,null,{"$f":"COUNTIF($I$10:$I$18,FALSE)","v":0}]
[]
[]
[null,"Totex and TIM"]
[]
[null,null,null,null,"Actual totex",null,null,null,{"$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,{"$f":"Totex!AR83","v":0},{"$f":"Totex!AS83","v":0},{"$f":"Totex!AT83","v":0},{"$f":"Totex!AU83","v":0},{"$f":"Totex!AV83","v":0}]
[null,null,null,null,"Allowed totex",null,null,null,{"$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,{"$f":"Totex!AR42","v":0},{"$f":"Totex!AS42","v":0},{"$f":"Totex!AT42","v":0},{"$f":"Totex!AU42","v":0},{"$f":"Totex!AV42","v":0}]
[null,null,null,null,"Totex subcategory allocations of Variant allowances sum to 100%",null,null,null,{"$f":"ABS(SUM(AJ14:AV14) - 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,null,null,null,null,{"$f":"InputSummary!AP381","v":0}]
[]
[null,"Tax Pool"]
[]
[null,null,null,null,"Tax pool allocation & additions",null,null,null,{"$f":"ABS(SUM(AJ18:AV18) - 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":17,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,20.02,31.41,26.99,16.87,17.5]
[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,39.53,40.75,44.32,41.74,40.33]
[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,41.7,34.9,31.91,18.78,15.87]
[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,28.57,28.55,29.45,30.05,29.9]
[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,5.43,5.42,5.4,5.28,5.2]
[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,15.4,15.34,15.24,14.92,14.69]
[null,null,null,null,"Non-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,117.34,116.53,113.8,113.02,111.48]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.694059999999999},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.30258899999996663},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":3.3624299999999958},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":6.0644439999999991},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":8.9330579999999884}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.10551196864411216},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.2982184737719003E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.1905815233674025},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.28737365575449114},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.55621991672182669}]
[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,0,0.38956539780320992,1.1686961934096205,2.337392386819241,0]
[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,34.97,36.119999999999997,37.39,35.880000000000003,33.5]
[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,4.688060613712743,3.4258453931345025,4.1764492454201383,5.3930657023653854,7.2128204694409881]
[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,4.8996620333747156,5.4124963481908734,7.0040776715318964,8.3975493798681349,10.964300992056639]
[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,4.1708850481032158,7.4780350457667035,23.409140580153817,30.015234769941479,34.953365752494932]
[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,0,2.3715183156668016,0.79050610522226716,0.7072949362515023,1.4024354320915445E-2]
[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,3.4384463213214569,5.5863079672528828,7.5039361582835298,0.43580351947396673,0]
[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,1.0716019323746644,1.4092917830928826,1.4092917830928808,1.2731308852527041,1.2481675345614747]
[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,1.79,1.78,0.77,0.77,0.77]
[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,6.2,2.3899999999999997,1.6979089369759213,1.2679089369759211,1.1679089369759212]
[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,5.35,2.4400000000000004,2.7265273250103745,2.2565273250103743,2.2565273250103743]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,14.94,14.75,14.56,14.37,14.23]
[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,0.72207608407767954,3.2112654871713948,3.8277137726551884,7.489005207368848,5.3587992817172641]
[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,5.15,4.42,3.66,2.46,2.44]
[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,1.880018719094557,3.4075764554162702,4.0882876818239584,5.1186524867859937,5.4477872213661556]
[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,1.4859296310805927,1.7621686930059444,3.7356840896874317,4.7310317840348999,5.7380926191111952]
[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,7.76,6.24,6.16,6.08,6.02]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,0,3.8956539780320681E-2,3.5528364279652456,4.0203149053290943,12.318057878537399]
[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,3.2723493415469374E-2,3.1165231824253424E-2,0.74505239373738474,5.2368123313107597,7.4672487590323335]
[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,"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)",null,"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",null,null,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.11670994146899617},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.26203154764524306},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.3699901295729318E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.2115603447733896E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":1.6804873601951455E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":4.7522648543640494E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.37111548399670569},{"$f":"SUM(AO74:AU74)","v":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",null,null,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.78399861910075919},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.21600138089924087},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749470504918811,56.218596179455034,41.975765863528736,31.870564315112517,32.705033768168164]
[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,61.571399470284348,77.627001789921152,89.13515767610177,97.554682164373958,93.814685979993811]
[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,34.996172735871681,38.843885299746688,38.558717256420906,31.211406685727638,26.127254339102397]
[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,28.902803686529925,29.143169208271821,30.348755187720009,31.266603040578239,31.427628083482336]
[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,5.4933536209762854,5.5344202968291825,5.5691940758123835,5.4951738695044305,5.4611675950459775]
[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,14.548204838695739,15.268458777090785,15.469376571377039,15.583631272058838,15.587255036858997]
[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,117.9379716643452,117.7610772905749,119.3093587107489,119.48930737611947,120.09616618132007]
[]
[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,14.680947141749266,17.32433129465927,35.703708871658762,45.084420276836113,54.686707130714382]
[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,4.7505189151546565,8.381396778207499,12.336862423013248,11.577874525915727,11.25516331138849]
[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,6.2,3.5757591578334003,2.0931619895870548,1.6215564051016722,1.1749211141363789]
[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,0,3.8956539780320681E-2,3.5528364279652456,4.0203149053290943,12.318057878537399]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,5.9228182034741224,4.6640051090930461,4.367430530677245,4.1697642227037326,3.923412171180833]
[]
[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,2.2735240796708363,2.4655116139045727,2.6856080674969047,2.9117244873401469,3.1277664722150349]
[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,23.337716072506659,25.48016950535095,26.01164804846783,26.314388661676873,26.43090615352607]
[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,14.683403384753909,14.789754689117771,14.118321367776787,13.857273899939777,13.755774221985543]
[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,2.4259171580012855,2.5544029770445507,2.6434601746982054,2.7153684147863908,2.8513641907101754]
[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,1.3252921411428575,2.5673795441591727,1.1840340559115401,1.1978376333088614,1.2031183458591979]
[null,null,null,null,"Ring Fence Costs incurred",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,17.025248309772881,0.53033777885688127,0,0,0]
[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,-7.2817562255393451,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.78264189999999978,0.90005189999999979,1.0799288999999999,1.1690358999999999,1.2162178999999997]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0.83944000000000074,1.7838099999999995,2.3084600000000068,2.6232500000000001,2.7281800000000165]
[null,null,null,null,"Interruptions incentive scheme ODI",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,0.2409847004333299,1.9787226510486624,2.2207209823044827,2.4987366846841641,2.9051694526791048]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,1.8148399999999996,0,0,2.9705560000000002]
[null,null,null,null,"Distribution System Operator ODI",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,0,1.1801999999999992,1.5672499999999996,1.7703000000000007,2.2525499999999989]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0.49,0.58799999999999963,0.68599999999999928,0.78399999999999981,0.78399999999999981]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,1.6800000000000002,1.6800000000000002,1.6800000000000002,1.6800000000000002,1.6799999999999997]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,11.6596688150736,14.2134707728957,15.3849395608874,15.3849395608874,14.2134707728957]
[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,-11.5442265495778,-14.0727433395007,-15.232613426621199,-15.232613426621199,-14.0727433395007]
[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,1.84037811629849,1.84037811629849,1.84037811629849,1.84037811629849,1.84037811629849]
[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,-1.8221565507905899,-1.8221565507905899,-1.8221565507905899,-1.8221565507905899,-1.8221565507905899]
[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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.49399999999999999]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540.74432200000001,591.86584300000004]
[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,null,null,668.77982567635831]
[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,null,null,null,401.44586337161212]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt"]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt"]
[]
[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,1.4366690915062783,1.3797759532786635,1.2994160329983981,1.2615281568238033,1.2611798067947679]
[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","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,-3.0346275290212947]
[null,null,null,null,"Legacy net RAV additions",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,159.46104281673271,145.30428028833489,155.00188809981407,157.65089000047814,152.04141332579476,150.93723656742813,156.84191024562898,154.0526392563298]
[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,71.307668294850316]
[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,628.2455801054839]
[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,1145.01039268363]
[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,1428.7456461475876]
[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,344.67962761908268,330.52534860015589]
[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,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,415.26918895190363,452.07398720983605,394.40800000000002,413.89699999999999,438.33800000000002,410.62294568115544,428.28951999999998,535.9583433900001]
[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,404.59389821967591,448.0633651518184,398.70531750288188,414.63304060511632,428.93724226093093,432.055209499189,425.02235929678614,546.11042786457949]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71767123287671231,0.1,0.19289999999999999,2.3034246575342463]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3961429999999999E-2]
[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,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,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,2.4022697420249686,2.7761772633747479]
[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,0.1,0.96]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,13.223811536789343,12.30038036064135]
[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,-0.12736799999999998]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,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,0.3,0.3]
[]
[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,2.3656330080000001,2.4858109989999999]
[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,25.594880011000001,25.594879986999999]
[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,13.948872492000001,14.123787138000001]
[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,2.5358084989999998,2.7987939959999997]
[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,0.86189553348708203,1.6924342891363591]
[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,0.85363316,1.5563771399999808]
[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,-3.0351906999999838E-2]
[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,-0.14489196000000001]
[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,"End of sheet"]

{"sheet":"NPgN","index":18,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,17.89,19.670000000000002,13.05,15.39,13.06]
[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,32.18,34.229999999999997,35.53,38.090000000000003,38.51]
[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,18.34,20.21,18.8,20.56,20.3]
[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,23.9,23.98,23.91,24.35,23.98]
[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,3.98,3.51,3.5,3.85,3.48]
[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,6.22,6.23,6.1,6.15,6.03]
[null,null,null,null,"Non-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,71.31,71.17,69.37,69.37,67.930000000000007]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-1.666898999999999},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.19241999999997883},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.036327999999997},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":4.1616039999999996},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":6.2332199999999922}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-3.3098222389318969E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.0433110592683224E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.16616877967218457},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.27071011374864323},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.4222210310171568}]
[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,27.06,27.77,26.55,27.58,29.74]
[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,0.62049115946140299,2.4783244561256863,6.383613974424172,9.7291923685449895,9.373296719374995]
[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,0.67971713551624946,1.7544926468569502,4.3676668561821774,3.6722984110908179,4.4247761896824347]
[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,2.7859919999999998,7.3595280000000001,5.5397759999999998,0,0]
[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,0.39525288250578339,1.0716076004338275,1.1473426097469699,1.1727876057077979,1.1927863898237621]
[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,3.03,5.21,2.4900000000000002,0.45,0.45]
[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,1.36,7.0937078566233769,15.961334007619048,14.990105017316019,3.2402745584415582]
[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,0.9,0.71,1.1100000000000001,0.47,0.45]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt"]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt"]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt"]
[null,null,null,null,"Shetland Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH only)",null,"£m 20/21 prices","HOt"]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt"]
[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,0.15473140499478172,0.16028178160164702,0.17030084612910451,0.1841790696069168,0.18050689766755001]
[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,1.88,1.82,0.34,0.23,0.22]
[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,0.14042249585758648,0.45714424712212476,1.1611383297054858,1.4473610042006673,1.4901918741782023]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt"]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID only)",null,"£m 20/21 prices","NEWDt"]
[null,null,null,null,"New Control Room (SSES and SSEH only)",null,"£m 20/21 prices","CTRLt"]
[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,9.8873967942453884,13.679290695742472,0,0,0]
[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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":7.6835609116089221E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.30831430098644247},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10674959910588462},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.11674036639292482},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":1.7804558044608582E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":2.9865396763691137E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.34369016959035914},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.73490760336331629},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.26509239663668366},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6441949704916112,10.854847671154825,19.740566201116323,19.928515586489453,10.360167542702149]
[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,42.875037909642728,55.92420108196071,69.636729856971769,72.843036591530648,70.113198889340723]
[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,21.48967087690496,29.605590629781283,26.138531424366626,22.191257680374214,19.437941296371157]
[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,27.703300516138484,29.490477993800184,29.528860632521543,29.553204470273357,29.584603555058059]
[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,3.497849952457512,6.0335689889629887,4.1967251720223633,4.1790438753201657,4.3620959591330903]
[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,6.3093940938820356,6.3712449237630864,6.3718517862666531,6.4381156839255151,6.3775426168462737]
[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,64.054982120607036,72.147617177621967,71.044673183229065,71.603711316021545,71.70597954765303]
[]
[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,11.187605089223041,17.91210779872511,10.751280830606349,13.401490779635807,13.79807290905743]
[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,2.7062262368035324,6.9940535978616722,5.2259429124744754,0,0]
[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,1.5877466719699669,6.7147175286724359,14.916843891614612,13.784043800349032,3.1165862457718783]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.81267582388761972,1.5461345750730646,3.3156284457099203,3.1234222211676519,2.0638801868478822]
[]
[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,1.4595106105592219,1.4595106105592219,1.4595106105592219,1.4595106105592219,1.4595106105592219]
[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,17.633146778986198,18.731910757989276,18.996992491398359,19.025331085621112,18.9732162166456]
[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,9.8619519740510775,9.333543372489256,9.6064885139086424,9.9165578226378717,10.183240575384069]
[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,1.5425606931445355,1.5425606931445355,1.5425606931445355,1.5468991450940044,1.5426248081979754]
[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,0.26886303637049769,0.45317844893538078,0.45317844893538073,0.45317844893538078,0.45317844893538078]
[null,null,null,null,"Ring Fence Costs incurred",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,2.8989749688509259E-2,2.9275362985932998E-2,2.9563790207469284E-2,2.985505907650839E-2,3.0149197589577438E-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,11.24847481786259,0.35355742461087197,0,0,0]
[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,-31.882685707301704,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0,0,0,0,0]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0,0,0,0,0]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-1.3314740347543448,0,0,0,0]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,0.64894579200000002,0.64894579200000002,0.64894579200000002,0.64894579200000002,0.60421683200000009]
[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,0.40313568928037186,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,30.382676723211503,30.354387251843882,30.422963373807043,30.569850594111124,30.782463404431688]
[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,-30.152701627776086,-30.126420932630207,-30.194158398737418,-30.338072363849495,-30.546116006737311]
[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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.499]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358.9475594299426,501.22414267437853]
[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,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,-3.2831683333333334E-2]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.9935858132739916,-11.634130968728453,-12.361923422214995,0,0]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.218782134167178,-18.927396656876439,-22.966508902510938,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-16.696026047804605,-27.438203410875573,-27.142104708419637,0]
[]
[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,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,1.368578491828039,1.4008338175049104,1.2944169556388054,1.1615288221705597,1.0171476978779488]
[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,0.55574653918249073,0.48081865554122877,0.51988175725456021,0.51625751298308531,0.54885426554035799]
[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,6.1481795939682726E-2,5.7750421065792715E-2,6.1419491483458988E-2,5.5368591274214847E-2,4.4185155140046277E-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,0.93986808700581914,0.96481628590185897,0.96680659142513647,0.96963311900969584,0.95810421960377123]
[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,0.13970159936123508,0.15485397499171774,0.10516058410539117,3.6697914942998046E-2,2.7136494214915343E-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,6.5391447442296399E-3,4.3425136394023341E-3,4.088497780003455E-3,5.0346823142526764E-3,8.080523684580147E-3]
[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,0.10939432957639103,0.12601323242261098,0.10939375095165546,0.10612667636190133,9.1228309643191952E-2]
[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,0.79956323702903542,0.8131606159669198,0.84700174047170917,0.91338519596929624,0.92051621604386114]
[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,0.40564068524285379,0.4676356284466972,0.30857529410140527,0.290186940770357,0.3990462828865074]
[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-2,4.2902237475974138E-2,4.2902237475974145E-2,4.2902237475974145E-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,0.37806366439630779,0.35209193810275663,0.33967394097018822,0.34533422526877711,0.38891263441623708]
[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,0.15924411504733338,0.15924411504733338,0.15924411504733338,0.15924411504733341,0.15924411504733338]
[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,0.95709776252402579,0.95709776252402579,0.95709776252402579,0.9570977625240259,0.9570977625240259]
[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,0.43447958626077993,0.45188979117983274,0.45952727704347068,0.46224540828438559,0.45932050834908228]
[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,6.0131912994180838E-2,3.5183714098141007E-2,3.3193408574863491E-2,3.0366880990304265E-2,4.1895780396228745E-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,6.0735163609729456E-2,3.198540904136242E-2,4.7837675422899767E-2,4.9916889087705744E-2,5.2347289741223497E-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,3.2073630830425887E-2,4.7203202372671643E-2,0.16745445086403113,0.18852086393230502,4.4018927888554528E-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,1.6580623826838566E-2,1.2254617229006975E-2,2.9985539551226729E-2,3.0925098810720957E-2,1.6353392451442461E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,5.9067877879569908]
[null,null,null,null,"Legacy net RAV additions",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,126.58775840512381,124.17844099711739,114.28422728217147,114.63324579607378,120.43227595041046,114.56142393659987,105.97958728853853,95.840515696749875]
[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,52.108534054652672]
[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,257.11796666810397]
[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,1369.3486602701878]
[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,1697.8640410247963]
[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,251.83793916644086,244.31089676042151]
[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,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,279.46422679,290.64971804000004,279.87524431000003,280.96392697399995,295.61218076,302.06496326000001,328.22779650999991,387.98965212000002]
[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,280.86902679440749,288.84380742766234,282.26484040299204,295.47971438118259,306.49167069017739,321.94451616631017,326.86098308043393,400.6964231536399]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19287671232876738,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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-2,0.23425499999999999]
[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,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,0.68740400000000024,1.4778254440608405]
[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,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,4.2130569188096398,4.7902939651127117]
[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,-5.4486000000000034E-2]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,1.5874440000000001,1.66398801]
[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,7.7663137200000003,11.326099970000001]
[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,1.7514029100000001,1.8716212100000003]
[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,1.0168446550000001,0.77735213000000003]
[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-2,3.6031769999999998E-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,0.55616246000000003,1.1573850599999957]
[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,0.62224200833333332,2.2745069449999997,1.6846693333333343E-2]
[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,1.3628950000000001E-2,6.9366575E-2,7.409898333333334E-2]
[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,"End of sheet"]

{"sheet":"NPgY","index":19,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,41.29,44.55,15.78,16.920000000000002,10.93]
[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,40.200000000000003,40.229999999999997,40.82,43.28,43.7]
[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,24.17,25.61,22.92,25.96,26.3]
[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,42.15,42.05,42.13,44.19,43.66]
[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,5.35,4.96,4.96,5.38,5.07]
[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,7.44,7.42,7.23,7.39,7.31]
[null,null,null,null,"Non-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,91.65,91.25,88.85,89.84,88.99]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.3569379999999991},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.26576099999997072},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.5892699999999964},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.4372339999999983},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":7.886231999999989}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-4.1040692275536375E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.3277014991745847E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.21624259072222418},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.41103758414997538},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.64138830708859151}]
[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,33.82,32.18,28.35,35.54,31.1]
[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,1.1821584792500821,3.9124298572792564,8.7964578687478081,15.145680065752863,14.771306010666319]
[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,1.4045776535321886,3.1662530224399776,6.6264861236271386,5.2027151891964163,6.1890961817713404]
[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,2.480016,7.6735559999999996,5.7773099999999999,0,0]
[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,1.0737972959556388,0.75853617459998035,0.84394334257358306,0.89231522444837108,0.87136481707758207]
[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,3.02,5.21,2.4700000000000002,0.44,0.44]
[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,1.35,7.0637078566233766,15.931334007619048,14.960105017316017,3.2102745584415584]
[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,0.9,0.7,1.1000000000000001,0.45,0.44]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt"]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt"]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt"]
[null,null,null,null,"Shetland Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH only)",null,"£m 20/21 prices","HOt"]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt"]
[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,0.61266934112899196,0.63960480152321264,0.71125828740642871,0.49230059395007375,0.50545789076199643]
[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,1.89,1.83,0.34,0.23,0.22]
[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,0.27936750234048524,0.76449775100967732,1.6656779511764943,2.1976266875345223,2.263723436783267]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt"]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID only)",null,"£m 20/21 prices","NEWDt"]
[null,null,null,null,"New Control Room (SSES and SSEH only)",null,"£m 20/21 prices","CTRLt"]
[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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.471035325271944E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.27009312294716209},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.9882224709402265E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.15667771267218233},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":1.8814785553873052E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":2.6912751186896951E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.33290904967776391},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.80649507111459295},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.19350492888540705},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.551394524536331,33.974232963486678,29.743118311406263,32.188701814689473,25.351370420721576]
[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,60.592936868025397,87.203398458394062,84.233270149351597,84.907697299130305,80.539935865991467]
[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,29.54557439235473,40.928759890569467,35.851290781092473,31.12623416224146,28.150371598192169]
[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,44.393723576001683,45.360573614860897,45.602376780827193,45.685028438622844,45.705808931782819]
[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,10.286789283870068,7.0254461378651776,6.1370115144289263,6.0987131778208665,6.3491184012979254]
[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,7.5093152876718605,7.5251172355799669,7.5224066472418709,7.7510422150911129,7.7217464950355685]
[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,69.990581477481157,81.380384265799137,78.951199760822291,77.975483384881244,78.42408908556061]
[]
[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,2.5867361327822707,7.078682879719234,15.422943992374947,20.348395254949281,20.960402192437659]
[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,2.3818607254145689,7.2918509826579623,5.4484565250246293,0,0]
[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,1.5903593834492415,6.7093387220618199,14.939592708633452,13.794431388233036,3.0982242692272592]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.93900811889124358,1.8188668855712338,3.7574192501620907,3.813300316617501,2.8157737259975661]
[]
[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,2.0995312496734924,2.0995312496734924,2.0995312496734924,2.0995312496734924,2.0995312496734924]
[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,24.26555567362858,25.813436625224742,26.178731474974203,26.21778336431256,26.145966672202949]
[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,10.661603580266908,11.122503914171356,12.444206966924677,13.382440202725348,13.66110555234431]
[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,2.2240360093609866,2.2240360093609866,2.2240360093609866,2.2302911106373138,2.2241284492813262]
[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,0.26886303637049769,0.45317844893538078,0.45317844893538073,0.45317844893538078,0.45317844893538078]
[null,null,null,null,"Ring Fence Costs incurred",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,2.8989749688509259E-2,2.9275362985932998E-2,2.9563790207469284E-2,2.985505907650839E-2,3.0149197589577438E-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,16.166451367909382,0.50876938698919216,0,0,0]
[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,-15.431010800127561,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0,0,0,0,0]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0,0,0,0,0]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-3.1780605887285485,0,0,0,0]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54044841478218664,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,30.382676723211503,30.354387251843882,30.422963373807043,30.569850594111124,30.782463404431688]
[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,-30.152701627776086,-30.126420932630207,-30.194158398737418,-30.338072363849495,-30.546116006737311]
[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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.499]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445.28147823611027,643.22993609092089]
[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,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,-3.9069699999999999E-2]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.400975690105842,-17.212730252661178,-18.133234587432327,0,0]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-19.13833707258874,-27.097422897052233,-30.806892164760811,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-21.086935524225446,-41.500615848957359,-42.695524443414541,0]
[]
[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,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,1.8517886877112844,1.8549995484009258,1.5955311955633462,1.4243694121247401,1.2090605175362352]
[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,0.59476295521546207,0.55478032213077855,0.58552279301202059,0.58134897600463742,0.62939836855894171]
[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,5.7974858584528291E-2,5.6079981468102093E-2,6.0664952975479615E-2,5.5141371653200558E-2,4.664930564903972E-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,0.97605918060744457,0.98767288125657327,0.98879547734404249,0.99036748894419679,0.98907266684455719]
[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,0.14633352956084747,0.20334055206968921,0.17995845063147939,0.1402451993863803,0.12442590094808463]
[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,1.9238933958828128E-2,1.3235725157556017E-2,1.3799606080163956E-2,1.0776186756079994E-2,1.5783074347115015E-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,9.4870335078170345E-2,0.12750560401750516,0.12473527230772929,0.13488588408658206,0.13159474105246899]
[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,0.78868821719431148,0.74323806161504391,0.75954033621364159,0.7935902780318097,0.80441236872625677]
[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,0.36593389148311534,0.39788816782372294,0.2664300298760906,0.25735022010448838,0.32414525710692799]
[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,0.86960074172617086,0.86960074172617086,0.86960074172617086,0.86960074172617075,0.86960074172617097]
[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,3.8809226205708459E-2,3.8809226205708459E-2,3.8809226205708452E-2,3.8809226205708459E-2,3.8809226205708452E-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,0.36659337475358156,0.32858381231132738,0.31056817317466912,0.29863725036062561,0.31934271196458125]
[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,0.13039925827382917,0.13039925827382914,0.13039925827382914,0.13039925827382912,0.13039925827382917]
[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,0.96119077379429163,0.96119077379429152,0.96119077379429152,0.96119077379429163,0.96119077379429152]
[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,0.46604234011315099,0.47379839192726364,0.47919142018713917,0.48536527515415395,0.4868461015583439]
[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,2.3940819392555476E-2,1.2327118743426752E-2,1.1204522655957502E-2,9.6325110558032646E-3,1.092733315544284E-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,6.497825324484105E-2,5.3421386315266862E-2,6.0501213154879156E-2,6.616452258181002E-2,7.1161730325658604E-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,2.006421934259435E-2,3.4095784887942508E-2,0.13424757103172483,0.15052461713479412,3.0673299987015307E-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,1.4519091470568872E-2,1.4032210275801546E-2,2.4840181354982782E-2,2.5970218745437656E-2,1.5567139775566318E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,8.9369967686238603]
[null,null,null,null,"Legacy net RAV additions",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,171.99794153715521,156.15150586639288,152.63943605012247,156.72932059688225,158.50339127249765,152.48712138064479,148.43493103002956,147.22574465504326]
[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,56.68992893664614]
[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,265.81313343602829]
[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,1949.4474701261272]
[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,2403.1349144081469]
[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,322.5582258768041,312.70861308404909]
[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,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,362.40487973000006,368.88739396,362.53432938000003,376.83303244799998,384.71690965999994,386.17439844,413.58463252000001,504.55094229999997]
[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,363.05715884987347,365.88559182515837,364.23589223643125,384.71010086803938,390.00820553917214,404.62615881669274,409.82608043240771,513.87378640415352]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19287671232876738,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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-2,0.17269499999999999]
[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,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,0.94059122090631953,1.9479642513308697]
[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,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,8.4362624630152485,0.16502583958694253]
[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,-6.7463999999999982E-2]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0,9.041850000000011E-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,2.2793269999999999,2.3918379900000004]
[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,10.909902929999999,12.201999469999999]
[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,2.4836751000000001,2.6984694900000004]
[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,1.0168446550000001,0.77735213000000003]
[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-2,3.6031769999999998E-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,0.79638032000000003,1.6539032100000242]
[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,0.91408318999999971,2.9868730833333341,6.1369233333333578E-2]
[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,2.0190400000000001E-2,0.10276201666666666,7.8050433333333336E-2]
[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,"End of sheet"]

{"sheet":"WMID","index":20,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,49.3,37.56,18.16,18.940000000000001,20.09]
[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,49.31,49.99,47.47,46.38,43.17]
[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,27.38,27.94,27.91,24.56,23.92]
[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,29.88,29.17,28.72,28.21,27.6]
[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,10.33,10.92,10.76,10.24,9.91]
[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,17.82,16.95,15.91,15.86,15.57]
[null,null,null,null,"Non-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,100.94,95.86,91.91,92.49,91.34]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.6091719999999987},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.28517399999996862},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.990741999999996},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.4154179999999998},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":8.725589999999988}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-8.8592444682095192E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.1594865644144794E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.1878341937209948},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.41012499176548467},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.71180816800936864}]
[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,29.82,41.97,45.83,31.06,53.55]
[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,6.4931882727823771,7.7165827336202257,12.595787229808954,14.543214665577265,17.024935378361718]
[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,2.584150576859011,3.3366013154309631,4.3793298016611493,5.5400027485556471,6.0167694585457854]
[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,-14.613972146118849,-10.972700711588704,11.584041157035555,18.379136600020601,20.363825540568854]
[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,1.86,1.83,1.44,0.22,0.22]
[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,0.91856680724621986,0.90781047565590356,0.89778320966008407,0.90042677679539385,0.88991908651192619]
[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,2.44,1.85,0.61,0,0]
[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,1.5163587051987348,1.8581361586607354,1.2854424053465774,0.58394885345280734,0.90490678748271303]
[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,3.0451211353233438E-2,2.6339489737609797E-2,0.17633948973760979,0.17633948973760979,0.17633948973760979]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH 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,0.301659526141977,0.29901051258968814,0.29637832512371226,0.2970878419148078,0.29452532692322447]
[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,4.59,3.61,3.26,0,0]
[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,-0.59795639601956563,8.6922004459483483E-3,3.084389084358611,4.15393423352858,4.6877972807674473]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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,0.31,1.04,2.67,0.35,0]
[null,null,null,null,"New Control Room (SSES and SSEH 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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.6975286617343115E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.29523437657782592},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.4908545000437591E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.6658879920292429E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":3.5114411315242046E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.5276923180493182E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.32583157738836566},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.93508201043908468},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":6.4917989560915212E-2},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.263518281784812,37.503412347605632,18.140803595652322,15.633442616063711,12.731215066067804]
[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,89.564306705447137,107.94051844608349,81.661901778680004,90.818033349081063,61.678797777377113]
[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,31.076748616118035,34.48304782271984,33.389815919420577,20.820351709326832,21.039987310391357]
[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,32.919932446548437,30.566120814765064,30.362835234827703,30.249622687932202,30.09573922227716]
[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,10.196584705430149,10.363611105877924,10.210282658278574,9.7229907497368853,9.4041681138013846]
[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,19.006289754895178,18.71794455322982,18.076428818316813,16.729474541300004,17.198549869226685]
[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,100.21726002587094,100.17701620504704,99.141279801064698,99.655683300745679,100.20391825435556]
[]
[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,-5.5885765817754951,-6.9732286292724766E-2,27.896570701084329,37.602311632192752,42.440941380897016]
[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,1.7784463184091004,1.7497617003702439,1.3768616658651098,0.21035386561828068,0.21035386561828068]
[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,1.44738117615967,1.7736115403081409,1.2269690108002531,0.55738564722839978,0.86374354952507215]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.15797576884899134,0.27721869065531907,0.77187676648072356,0.902577282590734,1.0271169573645547]
[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,7.3457033016978229E-2,7.9188035348821129E-2,0.21074598368389724,0.19065887534400805,0.19984943279959821]
[]
[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,2.3460408479355412,2.3460408479355412,2.3460408479355412,2.3460408479355412,2.3460408479355412]
[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,28.275269467466966,30.052528960045251,30.121854420288873,30.427498803482838,30.817216997461902]
[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,8.7509680841561401,9.0293441512476917,9.0293441512476935,9.0293441512476917,9.0293441512476935]
[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,2.4148600060884853,2.4389238939261721,2.4498901417842092,2.4367794957548821,2.4477367531984719]
[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 incurred",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,17.51114909505608,-0.31717718879234524,0,0,0]
[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,3.3262917093191249E-2,0.11490964114841576,0,0,0]
[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,-5.9,-5.9,-5.9,-5.7]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.81674431711387552,0.81674431711387552,0.81674431711387552,0.81674431711387552,0.81674431711387552]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,-1.4036283000000003,-1.4036283000000003,-1.4036283000000003,-1.4036283000000003,-1.4036283000000003]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-6.2999237084140347E-2,-0.26748423708414237,-0.35811423708414092,-0.45503423708414165,-0.54717923708414107]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,1.1105778857422002,1.1105778857422002,1.1105778857422002,1.1105778857422002,1.1105778857422002]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,45.681199999999997,45.124400000000001,43.765500000000003,44.808100000000003,44.882599999999996]
[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,-46.464399999999998,-45.947400000000002,-44.648399999999995,-45.702599999999997,-45.788299999999992]
[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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544.20073658592855,751.17688938908202]
[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,536.39343154178528,753.12584288236974,571.0887542114416]
[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,null,null,null,419.1455948496527]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-23.512546112819006,-24.037170179089596,-23.316367260053635,-21.141953402471149,-20.740394774614025]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-37.186871993203184,-41.23287235570001,-37.260274379169225,-24.769987066910915]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-53.746767793400728,-54.562664266660228,-57.251784783484368,-62.249764442688772]
[]
[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,2.3320557909214585,2.3253369118631113,2.1691122806593768,1.831433598356611,1.6964022421334342]
[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,4.9307888039808066E-3,5.9753623424969558E-3,6.2442622065983309E-3,6.5888600231144394E-3,5.7411620454748671E-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,7.5146285209262455E-3,6.2930101797314814E-3,8.2503585227477298E-3,7.3351658755216294E-3,1.0941597517270495E-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,0.928381816403407,0.92291471035441741,0.89261802763973186,0.89947538362058066,0.91376335364138517]
[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,4.0696796371341243E-2,3.467369860330146E-2,1.7693486512481409E-2,1.7726212303539088E-2,1.7698948662228261E-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,0.99332747876119287,0.99267313264652068,0.99281391906519434,0.99252288863469029,0.99313897578323218]
[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,0.30349449017036523,0.28810579265427461,0.30688608186215111,0.27975030360933972,0.31001609623518039]
[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,4.728961018079661E-2,4.6086795514392473E-2,5.5584354086458176E-2,6.8429227323945616E-2,6.3463462358819833E-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,0.22045977833264008,0.22856071601090003,0.2333819204006593,0.23387933808653133,0.23482210547784532]
[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,0.65713780723416548,0.67713285370497456,0.64868595612490687,0.68005424766379652,0.63199718034646413]
[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,6.1560130923228743E-3,7.0344032620813643E-3,1.0195269334210175E-2,7.2845044141032411E-3,5.5880554233070454E-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,0.80000000000000016,0.8,0.8,0.8,0.8]
[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,0.25934338705195037,0.26892795147079329,0.27460793916644638,0.27519386962893916,0.27631596533445424]
[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,3.4720153500142727E-4,5.4605356387329442E-4,3.9695157307059726E-4,4.6240507089284117E-4,7.0771612962557313E-4]
[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,5.3787811787938955E-3,4.7786035845288899E-3,6.090506584722489E-3,5.6020229708594509E-3,7.9031076274525148E-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,1.2923273738448895E-2,1.7125818968451036E-2,2.98264802631109E-2,1.7708703046604966E-2,1.2222489413115274E-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,1.3852689959981098E-3,1.3981076534548289E-3,1.4225398809501058E-3,1.425123387109776E-3,1.4219882925115873E-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,0.19999999999999996,0.19999999999999996,0.19999999999999998,0.19999999999999998,0.19999999999999993]
[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,0.47348465658272193,0.46175989118228961,0.46813179880604738,0.46700441213254917,0.46497885320519466]
[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,1.3945308998248986E-3,8.0545144710893863E-4,5.4486715513675629E-4,4.2584627130241203E-4,4.1214604166749878E-4]
[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,2.6474292895749187E-2,2.3689739876490479E-2,3.008709690547182E-2,2.7258259880482607E-2,3.9142018273632437E-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,5.2492865850247098E-3,6.8382719006578998E-3,1.1775868676488886E-2,7.1021815947655362E-3,4.9626391633725399E-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,4.6301126653481173E-3,4.6796350792607444E-3,4.7623152334153743E-3,4.771044461331417E-3,4.7621390277659348E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,5.4714865953595755]
[null,null,null,null,"Legacy net RAV additions",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,216.50232378363245,217.60751909865181,201.97257571908165,198.79722446619201,203.12445871001131,211.32865245156501,213.95890965196543,210.15405143488039]
[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,89.429710613317837]
[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,796.57545516162668]
[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,1451.8917400690693]
[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,1782.315591757399]
[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,402.13569049318312,387.97979263120754]
[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,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,443.68934278999996,495.89924103999999,474.17674958999999,498.06014913000001,502.86324385999995,480.62911648701419,537.20867496999995,620.46526295000001]
[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,442.14191997693234,494.09968448582669,473.51435187786348,495.83779334362248,512.86304000506436,505.14127039010179,517.2379105263002,628.30411520631196]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,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,3.5035071308398713,3.4288300000000032]
[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,0.53999999999999992,0.99600000000000011]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.19264593500976468,0.30373738291626012]
[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,0.26043855413513317,0.33369676961975031]
[]
[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,2.4802,2.5756000000000001]
[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,31.3643,31.3643]
[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,9.4062999999999999,9.4141999999999992]
[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,2.6358000000000001,2.9317000000000002]
[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,0.36780000000000002,0.3367]
[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-2,4.41E-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,0.93419999999999992,1.7805353133333333]
[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,-5.3009290000000001E-2]
[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,"End of sheet"]

{"sheet":"EMID","index":21,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,58.15,54.47,36.51,38.340000000000003,27.6]
[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,43.13,43.21,43.79,41.28,41.39]
[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,31.19,33.590000000000003,36.380000000000003,30.94,29.87]
[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,31.85,31.6,30.9,30.51,29.79]
[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,9.67,10.15,8.94,8.93,8.6999999999999993]
[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,16.53,16.350000000000001,15.6,15.51,15.19]
[null,null,null,null,"Non-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,107.79,106.3,101.9,102.69,101.84]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.8268189999999986},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.3098429999999659},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":3.2992919999999955},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":6.322195999999999},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":8.9520299999999882}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.14721218894818405},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.5226247538830636E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.26170413947236948},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.61783884756696417},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":1.1896445449003552}]
[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,42.9,41.76,42.94,44.44,38.17]
[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,14.479843378526933,12.299863077848443,19.719826865216739,23.888550033028821,31.343140163369281]
[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,2.2545009360637009,3.1881897430763488,4.7874417105057967,6.4675315296921827,7.3141325457927033]
[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,-19.642873631189083,27.811672853695843,50.329608123572768,57.201919907050709,49.569741077669505]
[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,1.44,1.43,1.1499999999999999,0.23,0.22]
[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,0.59853349772409703,0.60611606943002605,0.59842737201559371,0.59571359893736642,0.58623603593603724]
[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,2.77,2.15,0.62,0,0]
[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,2.1236676216401267,1.6491340571375821,1.5536428379876561,1.0564622481831907,1.0401742666999743]
[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,3.0451211353233438E-2,2.6339489737609797E-2,0.17633948973760979,0.17633948973760979,0.17633948973760979]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH 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,2.4680140659072911E-2,2.4882427570248951E-2,2.4584387889263166E-2,2.4510996379081312E-2,1.3420475023336598E-3]
[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,4.72,3.7,3.32,0,0]
[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,-0.31412116619263247,4.6763703728590285,8.0823826835238926,9.456264158735344,9.5285174889778013]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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,0.28999999999999998,0.99,2.56,0.34,0]
[null,null,null,null,"New Control Room (SSES and SSEH 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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.13257512713823391},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.26075512405609491},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10583448913545999},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.5330559408229307E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":2.859608568346432E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":4.8808753274772687E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.32809986130374474},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.965671635596967},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":3.4328364403033045E-2},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.072129554290498,58.460710157977431,36.542819649569466,29.07986615806918,12.600113399100593]
[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,78.734195598046739,81.802619201111042,81.99015201160752,79.706388687718174,78.610855493311277]
[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,29.015834018493472,32.47906459906212,30.172928823728558,19.111276507137248,19.648894168572031]
[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,34.428572774428936,31.715637358075963,31.577691565562443,31.634701859016502,31.506312448195132]
[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,9.4664327863789222,9.6345196533640021,8.4879240205414934,8.4806350812905613,8.2616456707062262]
[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,17.718863413015335,17.453071905965054,17.163148325247263,16.635266531608472,16.024331060342469]
[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,98.877568413639082,97.207905906424529,96.182295411854952,96.465851226509628,96.883145476469693]
[]
[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,-2.8962250694684784,42.959051116173043,74.235727456670773,86.84311834191746,87.487075418771553]
[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,1.3861152702019404,1.376489469714427,1.1069670560640494,0.22139341121280995,0.21176761072529646]
[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,2.043647741876045,1.5869946208047512,1.4951015145596125,1.0166547089932205,1.0009804592948679]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.10592431567164982,0.45399924025876354,0.71273274947817722,0.78547716698342773,0.81200143900132637]
[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,8.0408069880277322E-2,6.5096812448381558E-2,0.21078874415878804,0.19899603551633138,0.19860969818952454]
[]
[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,2.507620106176836,2.507620106176836,2.507620106176836,2.507620106176836,2.507620106176836]
[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,27.383446597930391,29.206341852882311,29.273715320641898,29.570753694778208,29.949498618866734]
[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,7.7919418484039609,7.7919418484039609,7.7919418484039591,7.7919418484039609,7.7919418484039609]
[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,2.5670807612446285,2.5866515960565328,2.5941903729840567,2.5762437645696572,2.5837522217626647]
[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 incurred",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,18.699818580722418,-0.33902060990391636,0,0,0]
[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,5.6711690004262363E-2,0.17443500912767262,0,0,0]
[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,-5.5,-5.5,-5.5,-5.3000000000000007]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.69830246101436577,0.69830246101436577,0.69830246101436577,0.69830246101436577,0.69830246101436577]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0.72875880000000026,0.72875880000000026,0.72875880000000026,0.72875880000000026,0.72875880000000026]
[null,null,null,null,"Interruptions incentive scheme ODI",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,1.6231644637475857,1.4423794637475855,1.2632144637475862,1.0872894637475863,1.0071794637475855]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,1.1170436038956284,1.1170436038956284,1.1170436038956284,1.1170436038956284,1.1170436038956284]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,55.821199999999997,54.239100000000001,53.041899999999998,53.295999999999999,53.920999999999999]
[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,-55.489699999999999,-53.9602,-52.805400000000006,-53.057499999999997,-53.573500000000003]
[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,"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,"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-2,3.1099999999999999E-2,3.1699999999999999E-2,3.1800000000000002E-2,3.2000000000000001E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528.96250395509298,712.11301719966173]
[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,520.81434287343518,710.56167651617056,568.95486167833837]
[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,null,null,null,429.14144932565534]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-26.022578404756985,-33.702749150650604,-33.811660201041505,-31.304908182617041,-29.089499784324939]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-37.133149128999662,-40.909115638530906,-36.50114102051959,-24.862792911539664]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-63.507919669870773,-93.406734209051024,-100.55321198682914,-103.98742632902321]
[]
[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,2.1594507853983487,2.108783385973247,1.9571099436141921,1.6739883971269975,1.4057277322201749]
[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,3.7961272914927733E-3,4.0111550709611985E-3,3.6064790487525273E-3,3.7322867230633089E-3,2.9968089359649103E-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,1.180866608190769E-2,1.1371724330887217E-2,1.1365008103692443E-2,1.1747485427262963E-2,1.1786283258971532E-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,0.9652593138635156,0.96327093662163465,0.94729610997664793,0.94969140235781058,0.95676877682565287]
[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,4.0332642918723016E-2,3.4822240632036323E-2,1.6618680491146207E-2,1.6683183440506965E-2,1.6699656614977833E-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,0.99268003845220665,0.99108669076217981,0.99173422253771593,0.99323654040459808,0.99450339694196233]
[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,0.38097339235581751,0.38881201368350088,0.38270309938468977,0.37108192863501066,0.36812775750716387]
[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,2.1596865904082906E-2,2.0525344947412146E-2,2.678540389236023E-2,3.4208842417764063E-2,3.1841007326165668E-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,0.26269453521024522,0.26982752871695159,0.2762043407325997,0.27693281468397329,0.27805689816945961]
[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,2.2935832234116589E-4,1.1479850715425457E-4,1.6701418393896906E-4,1.9815524848705392E-4,2.9287358271805119E-4]
[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,0.55543889781297262,0.5458579397919251,0.55006587547579788,0.56016946419374303,0.56289960784694926]
[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,8.4488661356552173E-3,9.826049904777194E-3,1.4497759358956228E-2,9.8080692104306824E-3,7.2458672936976535E-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,0.80000000000000016,0.8,0.8,0.8,0.8]
[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,0.20972620472749554,0.21542814425387247,0.22053017077501041,0.22110834676765082,0.22201441406822991]
[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,1.4826627308179125E-3,2.2784738418495354E-3,2.1751951871556295E-3,4.8025325431040757E-4,1.3543850817943399E-4]
[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,7.0672384292216591E-3,6.8789987412331138E-3,6.8962389832549738E-3,7.1541016324951062E-3,7.1967782818398301E-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,2.0782219840882158E-3,2.8085003558069978E-3,5.0140883323916046E-3,2.7756716555307568E-3,1.8357346014738804E-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,5.742709518412318E-4,5.8814613038011871E-4,5.9946301671943709E-4,6.0186923377769598E-4,6.0226672045090635E-4]
[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,0.19999999999999998,0.19999999999999998,0.19999999999999996,0.19999999999999998,0.19999999999999993]
[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,0.48348756170246243,0.47607126625368934,0.48272047354555203,0.48133401561109224,0.47928366193325]
[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,1.811813203141483E-3,2.5088818178552511E-3,2.3170890424370582E-3,2.3527643695411609E-3,2.0714820311753938E-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,4.4711805320080365E-2,4.7079323452453581E-2,4.8969778052565006E-2,4.984702011148813E-2,4.998957310507568E-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,2.6167321126580709E-3,3.569168170369094E-3,6.4066384396439012E-3,3.5160143584639062E-3,2.3086139530096644E-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,3.1847844892325004E-3,3.2626740130701432E-3,3.3268714389721524E-3,3.339770262999143E-3,3.343102493631683E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,4.5351225341662396]
[null,null,null,null,"Legacy net RAV additions",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,229.44649179936528,226.82219039952693,200.46364810682067,197.33579697950069,199.33085016254088,205.26479830265859,212.55173312846588,211.80084322901143]
[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,96.822677142231498]
[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,901.64469052178902]
[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,1346.9416163441822]
[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,1641.6422127756323]
[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,399.10770482154794,377.20968760553592]
[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,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,437.17081265000007,481.8225587199999,466.14544891000003,483.27203402999999,502.02997776999996,480.6161768169132,528.85150836999992,623.07913960999997]
[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,436.50423033893748,475.11450238225547,467.30257016776852,483.95431810041595,511.20975386073508,506.63050026905017,512.71431354024332,621.72859670850801]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,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,3.6802468274757247,4]
[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,0.53999999999999992,0.99600000000000011]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,16.066143697331345,17.035259513751821]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.27177214945678763,0.30996115038757399]
[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,0.24821063345031713,0.32083241804199136]
[]
[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,2.6482000000000001,2.7511000000000001]
[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,31.508600000000001,29.905899999999999]
[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,9.0512999999999995,8.6135999999999999]
[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,2.8382000000000001,3.1320999999999999]
[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,0.39589999999999997,0.35970000000000002]
[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-2,4.41E-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,0.99719999999999998,1.9113338783333333]
[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,-0.20945539999999999]
[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,"End of sheet"]

{"sheet":"SWALES","index":22,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,25.13,20.51,25.92,27.17,20.34]
[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,28.11,28.32,27.13,25.32,24.55]
[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,19,19.420000000000002,20.97,15.58,14.8]
[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,12.66,12.53,12.31,11.98,11.92]
[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,9.82,10.050000000000001,10.36,9.15,9.16]
[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,11.31,11.04,10.7,10.59,10.37]
[null,null,null,null,"Non-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,54.76,53.48,50.38,51.31,51.45]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-1.5636239999999992},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.16667999999998162},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":1.9671719999999977},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":3.5170219999999994},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":5.0594039999999936}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-3.8152449364801069E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":4.7196124279654276E-3},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":7.4099989218355436E-2},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.15958323752211184},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.27497477595728415}]
[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,27.74,26.05,31.48,22.81,22.75]
[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,3.2706529222085812,3.5884177073370203,5.2804065239220384,5.9484023857692154,6.6501525206595984]
[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,0.48952601171747911,0.70559610151403207,1.2142983014069351,1.8217578876026592,2.2059512687941423]
[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,-7.4610948302137103,1.8052934811282464,10.165955171114526,14.821547689849057,13.146835522512056]
[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,0.95,0.95,0.77,0.13,0.13]
[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,0.48988590870919624,0.49295286959025331,0.48202426885418304,0.47829081709901111,0.47684613574735613]
[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,1.44,1.1299999999999999,0.31,0,0]
[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,1.2207380538063379,1.0805679106692345,0.91761884513124481,0.88615527589502874,0.9368754368693738]
[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,1.5225605676616719E-2,1.3169744868804898E-2,8.8169744868804897E-2,8.8169744868804897E-2,8.8169744868804897E-2]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH 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,0.31476238201376178,0.31603653030249762,0.3113281091288494,0.30989215095681283,0.30798082759807843]
[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,2.9,2.09,1.8,0,0]
[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,-0.39969891679906616,0.65872518731776419,1.7993512796158979,2.4399044600278605,2.376317445692306]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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,0.17,0.57999999999999996,1.5,0.2,0]
[null,null,null,null,"New Control Room (SSES and SSEH 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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.13076711877436714},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.29022019658448189},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10444236999615615},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":6.7431772005930479E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.3308439953874034E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.9315798143978908E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.29451430454121136},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.914089250427635},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":8.5910749572364845E-2},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.186587993287805,20.88869633099214,26.137660632993367,23.345557891808397,13.958823649779145]
[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,58.867126175476301,54.150796029815638,52.786287057954574,46.201328501717761,40.346765366771216]
[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,13.746110907856428,17.591754668490971,17.617740031186514,12.892612881323355,10.987782978878318]
[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,13.56368659671535,12.57116238531346,12.462358464834441,12.513895172864693,12.462676854738959]
[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,9.6292388121138224,9.5426206293634177,9.8359008914890875,8.6870213749925949,8.6947139135818645]
[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,13.145671720278822,12.868023275532465,12.917314009094671,11.903081073445657,11.725280406870874]
[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,51.475735666017997,50.960084375606193,50.485812060808904,50.593386650501785,50.603120033509924]
[]
[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,-3.756513657518449,5.9102020354160665,16.286395986046365,22.101898466187841,21.495962921771689]
[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,0.90642805858596642,0.90642805858596642,0.73468379485388857,0.12403752380650067,0.12403752380650067]
[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,1.186877892142183,1.0505957114490381,0.89216643759357639,0.86157558755993424,0.91088890056647143]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.1264923556151944,0.26454425989979041,0.45649577925756346,0.54036954609934462,0.56739304024089698]
[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,3.6332818008331345E-2,3.1857530264595049E-2,0.10299082357833528,0.10244145655500232,0.1033270516903874]
[]
[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,1.074350804916917,1.074350804916917,1.074350804916917,1.074350804916917,1.074350804916917]
[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,13.658373200437374,13.987978630977096,14.020246233406153,14.162508706773348,14.343903416573971]
[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,6.6015590903233594,6.8367774927126197,6.8367774927126197,6.8367774927126197,6.8367774927126188]
[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,1.1446408540419077,1.1356692099778953,1.1397382589370837,1.1327914464566051,1.1368515001476569]
[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 incurred",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,8.0143645705281941,-0.14524791547141253,0,0,0]
[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,5.7144602957847988E-3,1.7383251874321725E-2,0,0,0]
[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,-0.5,-0.5,-0.5,-0.5]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.31988791482105217,0.31988791482105217,0.31988791482105217,0.31988791482105217,0.31988791482105217]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0.58916340000000411,0.58916340000000411,0.58916340000000411,0.58916340000000411,0.58916340000000411]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-0.37465443029086387,-0.40970943029086326,-0.44545943029086377,-0.4783294302908635,-0.51407943029086323]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,0.56480262951973137,0.56480262951973137,0.56480262951973137,0.56480262951973137,0.54078948192107434]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,23.198799999999999,23.439399999999999,23.1632,22.915400000000002,23.4391]
[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,-23.497899999999998,-23.755599999999998,-23.461300000000001,-23.155200000000001,-23.686700000000002]
[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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250.90810990793847,348.64557820054711]
[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,248.26470878267665,351.07529781601096,278.70582301290108]
[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,null,null,null,213.62432916858958]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.296491196435923,-13.067806276291375,-14.983896532222158,-14.073754024729663,-11.94613680382265]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-16.211456074340923,-20.362728989815963,-19.633567974775403,-15.715014997793201]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-27.477179617444126,-31.71650934762269,-41.103119680967247,-42.212204626863567]
[]
[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,0.94083766340920505,0.89327362005723643,0.85016201774887534,0.70172058348408528,0.70273163357435342]
[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,1.7879189880563019E-2,2.0825059484744435E-2,1.9022633074950564E-2,1.8916943285740843E-2,2.024201539338838E-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,2.1130458424358689E-3,7.5913997506278641E-4,1.3764383798412685E-3,1.4782459933121916E-3,1.6208564732515638E-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,0.84049893250493979,0.8643720114246447,0.85050905525478826,0.86780961567151715,0.858643225750223]
[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,4.4166626131673097E-2,3.8815826847212236E-2,2.1687560930492868E-2,2.1782190428347732E-2,2.1802608148680857E-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,0.98129986770153188,0.9784390415316454,0.97996500789141383,0.98009796780692104,0.97910738495404326]
[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,0.25087223349299392,0.27888881326229181,0.27347991735616106,0.27465699633822216,0.28534085009537852]
[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,8.6629871584735479E-2,7.2347023919833414E-2,7.6904263934756731E-2,8.0466410409808245E-2,9.0069080374469063E-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,0.21592621389188066,0.22232685158930041,0.22739303838298297,0.22786749605979095,0.2279182651350834]
[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,0.71925473471169155,0.692056109087132,0.69649072280492152,0.69347249342614703,0.68072547587111054]
[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,2.0246731828151596E-2,1.6944906895172751E-2,1.8871667467305023E-2,1.4543630903524566E-2,1.4935316132389031E-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,0.8,0.8,0.8,0.8,0.8]
[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,0.25831167667903504,0.26600390120154771,0.27208489217218812,0.2726440693333308,0.27270212575286912]
[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,7.8485685698662516E-3,7.7143568260598433E-3,7.8359884291501827E-3,8.1721337483031554E-3,8.4729117258917769E-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,5.0989176612207057E-4,5.5067704909322543E-4,7.1942110852907584E-4,3.7743070553968613E-4,3.0592815510847122E-4]
[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,8.537328292728655E-4,8.6891555125451333E-4,8.830930156993015E-4,8.873914435071729E-4,8.8836326862233095E-4]
[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,0.19999999999999993,0.19999999999999996,0.19999999999999996,0.19999999999999993,0.19999999999999993]
[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,0.47350679079679753,0.46462087914751171,0.47046764289958021,0.46929865310543245,0.4691602023322935]
[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,8.2094241790519793E-4,7.3589898361012935E-4,1.0123590336356342E-3,9.8508890733808971E-4,6.5059965256847199E-4]
[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,1.9911417383012296E-2,2.0581580849453503E-2,2.0816933029925842E-2,2.2220130494015427E-2,2.383990583436776E-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,5.2114572316051204E-2,4.5785380711255867E-2,5.299559223462081E-2,3.6802912309610407E-2,3.6046449587810357E-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,7.234959671340838E-3,7.3636256631733872E-3,7.4837725990564482E-3,7.5201996295908213E-3,7.5284353624508931E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,2.0582106585739379]
[null,null,null,null,"Legacy net RAV additions",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,114.41728908039759,116.43023922351342,107.96253856503061,114.3038000133794,105.35300553473601,102.93282532091858,99.038793042786821,100.60788322938575]
[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,55.321625369826343]
[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,298.92782826091013]
[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,715.37181727126813]
[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,875.55911436715246]
[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,186.68782233997828,181.64893179603348]
[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,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,212.72767379000004,239.91912123,236.52108398999999,248.93482041000004,253.91776670000002,240.57798622702518,253.86677667000001,287.32564700999995]
[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,215.842185427282,238.37501705097552,241.87980215255234,247.46776992084204,254.95715497776706,246.84672360821145,236.62257571412823,288.03800504903649]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,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,1.8036948146088898,1.9]
[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,0.24299999999999994,0.44820000000000004]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,4.7433210985036283,3.3859982940442754]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.11215887212219251,9.1758569082641128E-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,0.10942622973480162,0]
[]
[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,1.1359999999999999,1.1786000000000001]
[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,14.1518,14.1518]
[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,4.9061000000000003,7.58]
[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,1.2325999999999999,1.3756999999999999]
[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,0.17180000000000001,0.158]
[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-2,2.1999999999999999E-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,0.42749999999999999,0.81380055666666651]
[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,-1.3253610000000001E-2]
[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,"End of sheet"]

{"sheet":"SWEST","index":23,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,30.26,26.95,28.51,21.16,18.75]
[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,46.25,45.47,48.04,45.38,42.05]
[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,22.7,23.68,24.41,20.89,19.39]
[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,23.11,22.79,22.21,22.11,21.47]
[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,14.06,13.87,13.46,13.29,13.15]
[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,15.85,15.45,15.17,14.78,14.33]
[null,null,null,null,"Non-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,75.099999999999994,73.19,69.75,70.63,70.34]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.2303349999999988},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.24547499999997296},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.8342739999999962},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.1457479999999993},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":7.4070359999999908}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-8.0459660862510232E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.0380140640941322E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.16260820159572012},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.36311559821371231},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.65811308463224472}]
[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,39.700000000000003,39.590000000000003,41.06,44.93,42.58]
[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,7.4234675999103548,8.8096605977903728,12.906644918883689,15.17912054028762,18.2942507002432]
[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,0.99982386459708705,1.2238290032568107,1.8453356297163439,2.5468991732625001,2.9627128498301842]
[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,-9.4444633366015367,3.0255421967667111,21.513812543763038,32.041573453313134,24.198752436001904]
[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,1.51,1.5,1.19,0.25,0.25]
[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,0.99182104728457965,0.99455453049087028,0.9720872577080556,0.97674627573253858,0.96479088878395647]
[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,2.1800000000000002,1.68,0.51,0,0]
[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,1.999159424044483,1.728275082469424,1.1085213261385796,0.97744618869231359,1.2809295046380822]
[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,2.5376009461027867E-2,2.1949574781341498E-2,0.14694957478134149,0.14694957478134149,0.14694957478134149]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt"]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH only)",null,"£m 20/21 prices","SEFECt"]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEH 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,0.1939949286759767,0.19435688900166151,0.19112060873141729,0.19190321100198662,0.17862436258895786]
[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,4.18,3.17,2.81,0,0]
[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,-0.11028656218616226,1.4103754341639005,3.9167056539752112,5.3749000620212319,4.9092173264961314]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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,1.96,6.91,11.94,1.57,0]
[null,null,null,null,"New Control Room (SSES and SSEH 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,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[null,null,null,null,0,null,"£m 20/21 prices"]
[]
[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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.497493895386197E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.32889315602863689},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10419044883086251},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.4436447757357661E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.1278755943966067E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.7137673216054188E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.27908857926926073},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.93887510281538289},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":6.1124897184617104E-2},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.404256896771294,27.628929394168772,28.823278830773361,16.378231280279138,10.820511779607095]
[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,89.135083905494781,79.014547932023916,88.341094831603527,86.161028238616964,79.839851400448651]
[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,26.308828907390097,38.737321746285808,38.31127063501269,19.777346342490471,16.810982422494654]
[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,26.533047273042822,24.478819439376512,24.214687230533624,24.158302834102201,24.029584701360296]
[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,13.806173663752173,13.162295874411299,12.770974975266236,12.61789495070976,12.481868371421465]
[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,17.998208886506625,17.607078399094931,17.635316306739384,16.971829953229193,16.427818586802626]
[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,89.005085796998088,88.239202647607684,87.875472730886443,88.104527032754419,87.978104594837134]
[]
[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,-1.1924660830147804,12.648342647824272,35.404624111657185,48.646182750889608,44.318078302843446]
[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,1.4424460435180053,1.4328934207132504,1.1367621137658452,0.23881557011887505,0.23881557011887505]
[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,1.9334768365415971,1.6714924277356165,1.0721007445045196,0.94533209411537367,1.2388444346524146]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.26269174117653044,0.50604583389236069,0.93882162389580581,1.1637438913023095,1.1804923472677094]
[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,6.6376829612425747E-2,5.7394656563732868E-2,0.16787437798444213,0.16516349231971267,0.17144011034743903]
[]
[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,1.5379118453633789,1.5379118453633789,1.5379118453633789,1.5379118453633789,1.5379118453633789]
[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,18.786711757078074,19.970956243055891,20.017025435265829,20.22013681437198,20.47911818028053]
[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,5.7332124187573266,6.7556810048205627,7.1572318269725574,7.1572318269725574,7.1572318269725583]
[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,1.6345159338464945,1.6377376796476351,1.6463813689065041,1.6389898543691999,1.6476411271182239]
[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 incurred",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,11.460880226759036,-0.20791119868663513,0,0,0]
[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,2.1002301594751024E-2,6.8158594421151769E-2,0,0,0]
[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,0,0.5,0.5,0.5,0.59999999999999987]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,4.3970994873045233E-2,4.3970994873045233E-2,4.3970994873045233E-2,4.3970994873045233E-2,4.3970994873045233E-2]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,-0.32652180000000491,-0.32652180000000491,-0.32652180000000491,-0.32652180000000491,-0.32652180000000491]
[null,null,null,null,"Interruptions incentive scheme ODI",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,0.28747978127554319,0.21672478127554232,0.14284478127554207,6.8964781275542536E-2,-1.7902187244572265E-3]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,0.80757551724244026,0.80757551724244026,0.80757551724244026,0.80757551724244026,0.76969793103023898]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,31.602399999999999,31.724399999999999,30.634599999999999,30.5717,31.1236]
[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,-32.217599999999997,-32.340499999999999,-31.249299999999998,-31.200499999999998,-31.7316]
[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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375.82145955771426,497.18336077315746]
[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,375.72306493563678,502.3650345051293,416.18896859475376]
[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,null,null,null,319.18050009332984]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.827700056415907,-23.779458041432978,-27.126593642452445,-22.646440077251441,-20.235082616856843]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-32.118781336537438,-44.696519979656863,-43.976223573693701,-28.429983777960999]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-44.563893779789268,-50.071954291479287,-65.980451693173521,-64.78219726246833]
[]
[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,1.3538563803454693,1.399085447927888,1.3245039630700681,1.0767587664923539,1.0135822369351568]
[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,5.1993708817626133E-2,4.8537363257911907E-2,4.5582136057655577E-2,5.264092171664559E-2,6.5183550080098324E-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,6.2424176196260797E-3,7.0321717943958775E-3,6.1667296069449909E-3,6.4234652824979865E-3,6.9202313485765147E-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,0.79454328054006129,0.81527174141685943,0.8018025089170574,0.8023572091709481,0.81338785104749989]
[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,6.5787352379541433E-2,6.3046951976366367E-2,5.2639058731353161E-2,5.2854267144868607E-2,5.3079355410274739E-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,0.92947905408298259,0.92719793813845852,0.93692272916141739,0.93696903425135625,0.92534554274639125]
[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,0.33085631345467126,0.3184990643550199,0.31502963215627072,0.29804894947368926,0.28656640085562701]
[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,0.17080585167437437,0.14265833851972637,0.13935583851421635,0.16597250835050087,0.16458168968092782]
[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,0.18659998673682351,0.19176805141005537,0.19456564702762358,0.19481386487466903,0.19528162905191326]
[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,4.9269750664695197E-5,3.7459858322134065E-5,6.0280245325772262E-5,4.5513092903562796E-5,3.1561734382228089E-5]
[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,0.58432605004727745,0.61523127755141471,0.62491890543116002,0.63776722504581851,0.64809754094329042]
[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,1.6134433023638334E-2,2.028944689377345E-2,2.7905515091778306E-2,1.4722368276098644E-2,9.6530788663942071E-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,0.29134732656385587,0.2994126978581319,0.30377388063121102,0.30419230309757206,0.30495017353779569]
[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,7.7488898599160343E-3,8.6098434836039111E-3,8.3200461778356986E-3,8.5732408244917051E-3,8.9094841413168476E-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,5.8034097515468957E-3,4.0363186785980706E-3,4.3598610917502077E-3,5.0061147231896435E-3,5.432271705083442E-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,9.6266243506464249E-4,9.7785457858524309E-4,9.8965667984712564E-4,9.9258598851813479E-4,9.9560373405973169E-4]
[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,0.19999999999999998,0.19999999999999996,0.19999999999999993,0.19999999999999993,0.19999999999999996]
[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,0.45141989806135518,0.44084593532913446,0.4440346230520586,0.44313867107851679,0.44167299382485126]
[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,1.8477967348726462E-2,2.4227238745307526E-2,1.7434854535601205E-2,1.0344530939094465E-2,9.4393454391282199E-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,7.0826329018509215E-2,5.0627642815565796E-2,4.5564686627788495E-2,4.9187119373502647E-2,4.9506342711189089E-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,1.2713025010379199E-2,1.7744154491042819E-2,2.6576276385197717E-2,1.1941799479262738E-2,6.945108700094728E-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,3.8827738233592111E-3,3.9485088477266153E-3,3.9971338779064714E-3,4.0083078158553243E-3,4.0202444411053138E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,0.53141262689488911]
[null,null,null,null,"Legacy net RAV additions",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,170.72458453111471,178.42080669785994,168.24083460824204,166.04019712371516,166.70702696457636,164.57341597367599,162.94951873352761,173.10918076934746]
[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,66.94275087437741]
[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,430.96261777149795]
[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,1124.8423669743242]
[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,1370.3660328800393]
[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,274.65063131343453,257.3806513219555]
[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,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,307.05878120999995,356.05997308000002,343.96866629999994,345.85728770999998,348.44516113000003,337.24597834999997,369.41793551000001,413.09147007999997]
[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,309.86590355016472,343.8932480069127,335.41491838675483,333.32708292910718,352.00797046982314,346.07398061978341,350.1949716658894,408.10232320735844]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.3034246575342467]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,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,2.1772567324293881,2.6758000000000002]
[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,0.37799999999999984,0.69720000000000004]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,4.5798434678072741,2.9718852713625123]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.3,0.29312933227634363]
[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]
[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]
[]
[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,1.6207,1.6859999999999999]
[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,20.688199999999998,20.290600000000001]
[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,5.7285000000000004,5.9078999999999997]
[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,1.7626999999999999,1.9665999999999999]
[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,0.24579999999999999,0.2258]
[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-2,3.6700000000000003E-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,0.61,1.1600288141666668]
[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,-1.9497790000000001E-2]
[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,"End of sheet"]

{"sheet":"LPN","index":24,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,55.02,57.92,33.729999999999997,26.84,23.93]
[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,16.93,16.989999999999998,16.649999999999999,15.22,13.39]
[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,25.31,25.94,20,16.7,15.11]
[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,32.770000000000003,33.21,32.46,31.97,31.37]
[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,0,0,0,0,0]
[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,21.66,21.95,19.850000000000001,19.12,18.59]
[null,null,null,null,"Non-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,85.25,86.11,79.180000000000007,77.31,75.75]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.1723721203591917},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.24777090322833181},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.5375493612480424},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":4.5576079052507987},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":6.3809194158181235}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-1.5152067713630578E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":2.6207314261934571E-3},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":3.4947274774573482E-2},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":7.0059573567609251E-2},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.11413112966200215}]
[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,0.49072587420020741,0.49072587420020741,0.49072587420020741,0.49072587420020741,0.49072587420020741]
[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,28.95,30.46,44.35,37.6,29.53]
[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,0.93850431040392224,1.9798024736277648,2.3579934834056546,2.4567215343716744,2.512193442389218]
[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,0.9321213332541749,0.9321213332541749,0.99574192586625965,1.0115741867971015,1.2175820367611836]
[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,0,0,7.2468000000000005E-2,0,0]
[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,0.79825305000000002,8.522547509999999,7.6434397499999998,3.32237084,3.2887708399999998]
[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,0.19886326000000001,2.1313368800000001,1.91225994,0.82989270999999998,0.82149271000000001]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,0.98560257990035538,1.1424501294656673,1.2361131143652577,0.73754305768707606,0.73016762711020533]
[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,0.20202756951507447,0.31448777114324949,0.36220342420136675,0.37457593788622778,0.40281575174824336]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,"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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.16098818912005983},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.20390152174459764},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.7680424330158033E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.13191181744248012},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.2491770123969063E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.3330262772387354},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.99529636999052074},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":4.7036300094792684E-3},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.783100741775314,46.853686803846003,45.99585647934348,36.628257763453405,30.369970368210012]
[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,44.052702784356747,50.49895039469714,52.702792130355135,45.004243135368732,38.905139561054341]
[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,20.917813842264348,23.715675356115955,20.22613354499347,16.633137421022475,16.787423792429365]
[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,26.946270652985348,32.652471586815196,32.454092973350718,32.306658044843545,29.961788740194518]
[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,4.7071094671976461E-2,2.5503419550491112E-3,2.498631821840196E-3,2.4688428919432252E-3,4.3334908688238659E-3]
[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,21.329147758263158,23.475789918655696,22.61931438596627,21.204398444182345,20.665503714543931]
[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,86.923305902203609,81.675245604002825,78.440926918757725,77.132705319180559,78.254848985654959]
[]
[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,5.2768137071528427,4.0651650331053402,3.9604961354036785,3.9505990713707724,4.2609380286328662]
[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,0.49072587420020741,0.49072587420020741,0.85142205623746903,0.49072587420020741,0.49072587420020741]
[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,0.79825305000000002,8.522547509999999,7.6434397499999998,3.32237084,3.2887708399999998]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.19886326000000001,2.1313368800000001,1.91225994,0.82989270999999998,0.82149271000000001]
[]
[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,2.2331404090148168,2.2331404090148168,2.2331404090148168,2.2331404090148168,2.2331404090148168]
[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,24.048774243090961,25.936266470187832,26.147363283914757,26.147363283914757,26.147363283914757]
[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,27.452243953443816,32.363755884430624,34.183534229148776,34.492668920387409,36.375824680656677]
[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,2.4562325963375429,2.3044022295883648,2.3044022295883648,2.3044022295883648,2.3044022295883648]
[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,0.36669856208638579,0.99120000000000008,0.82600000000000018,0.66080000000000017,0.66080000000000017]
[null,null,null,null,"Ring Fence Costs incurred",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,16.679187401622357,-0.30528552566493505,0,0,0]
[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,3.0986843110432392E-2,7.2539872433634717E-2,0,0,0]
[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,-4.8485582685524307,-4.8485582685524307,-4.8485582685524307,-4.5683333034744269]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.41246477481468413,0.46767699607394997,0.50431299724685186,0.53872589868488963,0.62439999806582336]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,1.186700063721323,1.5215309640399237,1.8580360188601173,2.1962235989544143,2.5361021169491824]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-8.8505062367312926E-2,-8.8505062367312926E-2,1.1696652717986293,1.3917789937162024,1.5688940656757524]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0.45750000000000002,0.45750000000000002,0.61,0.74990000000000001,0.74990000000000001]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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,0.95193542636815776,0.95193542636815776,0.95193542636815776,0.95193542636815776,0.95193542636815776]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance",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,0.85073001300000017,0.85073001300000017,0.85073001300000017,0.85073001300000017,0.85073001300000017]
[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,0.37852978706674589,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,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,"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,-55.426177386166806,-69.224058291722173,-74.047517495428295,-76.995402975150427,-85.39349617135538]
[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,53.761657057538116,67.14557255200036,71.824299090676448,74.683545072949045,82.829840671066165]
[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,"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,-0.60706646225565564,-0.11561912803561133,-2.8464780358889042E-2,0,0]
[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,-2.5550047442753532E-3,-2.5084192239698115E-3,-2.470234933317383E-3,-2.4217989542327277E-3,-2.3743127002281636E-3]
[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,-0.56809760280401878,-0.55773945279656656,-0.54924929087689911,-0.53847969693813624,-0.52792127150797652]
[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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,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,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425.9568973674975,609.14080187858349,0,0,0]
[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,422.9,609.51,0,0,0]
[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,0,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,1,1]
[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,0,0,0,1,1,1]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.892270710371424,-15.081254528677722,-14.480666104391513,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[]
[null,null,null,null,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-13.187307363704626,-18.827391102372381,-17.253808665919841,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-28.938025064461762,-41.2760595013876,-41.443052483527318,0]
[]
[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,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,1.3074390315981681,1.3001216768501926,1.5417405565806881,1.5753974334268079,1.5749617313468214]
[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","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,-39.651882253797048]
[null,null,null,null,"Legacy net RAV additions",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,142.42204718731713,145.4452019110378,145.62621430695293,138.6534562488132,139.81147264019205,135.48220242471805,132.67868596810385,119.39345926651572]
[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,62.43017419233891]
[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,813.18843195715283]
[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,923.98528242321061]
[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,1100.7749393900301]
[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,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,403.49101260662496,444.84300000000002,441.79648950000001,445.58036189740511,459.54769319530567,465.31372172132478,469.490183169521,570.65834008150796]
[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,404.36199596372785,439.62326649068535,428.25529903185674,434.95177156112692,455.33614176625377,469.65254263511213,453.44494022075986,564.95493746063755]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.3034246575342463,0]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3686639999999998E-2,0,0,0,0]
[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,0,0,0,0,0]
[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,1.9949999999999999E-2,2.905E-3,5.8700000000000002E-3,4.0999999999999999E-4,8.3599999999999994E-3,2.82E-3,3.0500000000000002E-3,3.3E-4]
[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,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,1.3612500000000001,1.3619999999999997]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,-9.0566399999999991E-2]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,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-2,9.1957773913043564E-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,0.1770394396039604,5.5687318296892926E-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,2.3521000000000001,2.4415070000000001]
[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,26.854399999999998,26.854399999999998]
[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,29.999906730000003,25.187925270000012]
[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,3.4841495699999996,2.4554615399999999]
[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,0.51652018,0.95110633]
[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,0.92237038000000016,1.7165338300000004]
[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,0.90455353999999999,2.9548335900000011,3.0681170000000004E-2]
[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-2,0,0.19742714]
[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,"End of sheet"]

{"sheet":"SPN","index":25,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,18.97,33.14,19.940000000000001,16.579999999999998,17.21]
[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,29.47,28.64,27.4,23.57,22.88]
[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,31.44,31.75,26.25,25.61,23.64]
[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,29.84,29.83,29.24,28.97,28.51]
[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,8.15,8.19,8.0399999999999991,7.95,7.84]
[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,17.16,17.600000000000001,16.420000000000002,15.94,15.65]
[null,null,null,null,"Non-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,93.35,93.08,89.29,87.45,86]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.1566378051293493},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.25602278275529},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.659144822483448},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.0295998393249786},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":7.5738565535791089}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-6.5725428686524381E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.7338321479228515E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.12478816538656118},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":3.6697912496913426E-2},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":5.5591887247799489E-2}]
[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,1.1018283812284424,1.1018283812284424,1.1018283812284424,1.1018283812284424,1.1018283812284424]
[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,34.4,37.31,38.369999999999997,36.01,36.99]
[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,0.76648952993395891,1.8167283414313582,1.8167283414313582,1.8167283414313582,1.8167283414313582]
[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,3.8692969251925127,13.969609302158005,6.5282895199962248,0,0]
[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,3.4784639999999998,3.4784639999999998,3.889116,0,0]
[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,1.3733140772006571,1.743642389656475,1.7281061790471095,1.7205272955485631,1.594410058547195]
[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,0.78523821999999999,19.770162450000001,20.854578910000001,4.0577993900000005,4.0241993899999997]
[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,0.19560955999999999,4.9432406100000001,5.2150447300000007,1.01374985,1.00534985]
[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,1.0236665805855418,2.0183423466680033,2.992026854988425,5.9010757075002287,7.7914607763630137]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,1.7381206502085096,2.8961315365264291,2.3069008042314056,2.2974461289085379,2.0414008801251153]
[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,1.1294279462478805,1.3328628127521656,1.4352099099068063,0.88240468059185295,0.87358063378593442]
[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,0.5006649371536589,1.7049244655076512,0.9012619290341789,0.19620666087458669,0.19620666087458669]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,1.7279275019700551,1.7279275019700551,1.7279275019700551,1.7279275019700551,1.7279275019700551]
[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,"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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.6004519335599434E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.24087034650743183},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10945861214910135},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.11192550160367873},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":3.0712804149325604E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":6.3283515047042091E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.34774470120782081},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.74920494777982438},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.25079505222017567},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,0,2,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,null,0,2,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,null,0,2,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,null,0,2,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,null,0,2,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,null,0,2,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,null,0,2,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,null,0,2,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.876246310762111,24.013945092716007,35.017919888627425,22.299242006569148,22.305756133207691]
[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,64.100743591494606,62.639742166473432,57.146607694929081,58.067105403590972,53.477700917837083]
[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,24.837652008950823,35.538360430031908,30.512880854165225,27.748818418046692,27.699895970571738]
[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,36.285195531657088,30.635138283892857,30.085049994775972,30.108734708300446,30.070087589999435]
[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,5.434635824780119,6.4940519391849083,6.6567323023264002,6.65461659851323,6.3435508550621726]
[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,19.568625221748196,20.243055239561954,20.024117738344771,19.054153601790496,18.759375758559351]
[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,84.510194870358916,79.737686738125063,79.315635777866675,82.943491125529505,82.04869256614505]
[]
[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,7.1699303588116319,7.3038579323130062,7.5454054834133304,7.6771142171362854,8.1947186436078603]
[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,3.7638809831836157,6.9901392967722487,7.4248632256017313,2.5618283812284424,2.5618283812284424]
[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,0.78523821999999999,19.770162450000001,20.854578910000001,4.0577993900000005,4.0241993899999997]
[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,0,0,0,0,0]
[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,0.26792750197005522,0.26792750197005522,0.26792750197005522,0.26792750197005522,0.26792750197005522]
[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,0,0,0,0,0]
[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,0.19560955999999999,4.9432406100000001,5.2150447300000007,1.01374985,1.00534985]
[]
[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,2.1793742222222399,2.1793742222222399,2.1793742222222399,2.1793742222222399,2.1793742222222399]
[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,24.322924158894605,26.221464743145912,26.434882802560654,26.434882802560654,26.434882802560654]
[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,8.9187020223502067,11.041078493668316,10.960007075855582,11.945613113297782,11.791048461710863]
[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,2.3895233759820957,2.2418165948441588,2.2418165948441588,2.2418165948441588,2.2418165948441588]
[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,0.47068895733780153,0.99120000000000008,0.82600000000000018,0.66080000000000017,0.66080000000000017]
[null,null,null,null,"Ring Fence Costs incurred",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,16.274247756732994,-0.29721122334885991,0,0,0]
[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,2.9898765009462383E-2,0.11720396843876446,0,0,0]
[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,-3.529362711723437,-3.529362711723437,-3.529362711723437,-3.529362711723437]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0,1.5096275421170811E-2,5.4473739407447729E-2,0.13025242743707538,0.20878403769350734]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,0.90203860930540891,1.2468324023519255,1.5933501643636823,1.9416005151854967,2.2915921177614149]
[null,null,null,null,"Interruptions incentive scheme ODI",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,7.1937674331076562E-2,0.14226502536461483,0.56636714343259431,0.8275260690865256,1.0967548620427621]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0.1525,0.30499999999999999,0.45750000000000002,0.45750000000000002,0.61]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Business Plan Incentive 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,4.1422258913848848,4.1422258913848848,4.1422258913848848,4.1422258913848848,4.1422258913848848]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance",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,0.72709347059999996,0.72709347059999996,0.72709347059999996,0.72709347059999996,0.72709347059999996]
[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,0.13441011242969902,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,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,"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,-45.291733651130841,-59.234451188241678,-63.905136145116671,-66.694650588558829,-74.950307896314044]
[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,43.934369030267646,57.458828218099697,61.989415727130698,64.695267819345347,72.703278493469284]
[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,"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,-0.58466591635896326,-0.45069856415540077,-0.11095945675008664,0,0]
[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,-8.438726577202349E-4,-8.2848628831344649E-4,-8.158746957486094E-4,-7.9987715269471489E-4,-7.841932869556026E-4]
[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,-0.62160680637786425,-0.61027302057356747,-0.60098316895217962,-0.5891991852472348,-0.57764626004630837]
[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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,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,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441.51650092121332,641.23832520305041,0,0,0]
[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,447.9,642.4,0,0,0]
[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,0,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,1,1]
[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,0,0,0,1,1,1]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.683752861031184,-15.827562158274873,-16.650894879040692,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[]
[null,null,null,null,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-13.395076388848643,-25.013222468723811,-24.730197975761673,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-31.791275141216829,-38.064494212530363,-42.763607743071333,0]
[]
[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,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,2.0191738224902593,1.5784133044437496,1.7691618048462701,1.741401016001106,1.6345343485877493]
[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","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,-13.193492624236928]
[null,null,null,null,"Legacy net RAV additions",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,131.41363701329226,147.40632003538181,142.14384994985915,140.10473344529373,135.16241288645725,130.3822043483751,131.89186931357952,138.86110302179]
[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,48.949427816780158]
[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,638.33338811898898]
[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,1108.7255851348821]
[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,1326.1368432368454]
[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,341.94278094201542,343.76698365674025]
[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,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,353.84590606353055,412.44099999999997,383.11504969999999,372.68792278743911,398.01,419.98255776344092,458.04546890453599,544.17824284529365]
[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,351.78827251204768,406.64978220743876,367.51897623834998,368.25870430439056,396.49349314981259,425.30991105257431,429.2250344957086,543.28321631845984]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.3034246575342463,0]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3115759999999999E-2,0,0,0,0]
[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,0,0,0,0,0]
[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,4.4104999999999998E-2,3.2294999999999997E-2,1.8304999999999998E-2,1.3735000000000001E-2,6.6600000000000001E-3,3.0950000000000001E-3,3.65E-3,1.835E-3]
[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,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,1.452,1.4527999999999996]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,11.273234610721023,2.8227166954018967]
[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,-0.23218461600000004]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,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,0.21951717272727275,0.3]
[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,3.5140981854436704E-2,0]
[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,0.12336118069254981,9.8302749999999526E-3]
[]
[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,2.2964000000000002,2.3826670000000001]
[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,26.19904,26.19904]
[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,13.858067160000001,15.117256090000003]
[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,3.3935913500000003,2.4492220599999999]
[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,0.51932670000000003,0.48242515999999996]
[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,0.9002381599999999,1.67749163]
[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,1.4490348099999999,5.3413758599999994,8.4383399999999886E-3]
[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-2,0,0.18246008000000002]
[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,"End of sheet"]

{"sheet":"EPN","index":26,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,72.69,76.08,28.29,24.49,33.29]
[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,49.98,47.98,38.840000000000003,37.57,30.2]
[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,48.3,47.7,40.57,39.36,35.67]
[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,51.52,51.12,50.14,49.44,48.72]
[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,15.66,15.58,15.27,14.92,14.72]
[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,32.14,31.95,28.37,27.64,27.11]
[null,null,null,null,"Non-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,134.99,134.06,121.8,118.74,116.76]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-3.7014208324760896},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.41749738883433252},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":3.9276786781454516},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":7.5431526846729318},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":11.178602449042909}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-9.2027761924343726E-2},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":9.8850202936145923E-3},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.16013915421948563},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.17177904374469499},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.29210102797337856}]
[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,1.4074457445713504,1.4074457445713504,1.4074457445713504,1.4074457445713504,1.4074457445713504]
[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,45.64,50.49,50.97,46.8,40.25]
[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,2.8447204274139066,2.4666242197839523,4.9063037480964189,5.3846583789813129,5.8801918408112979]
[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,2.6991616620112495,2.6991616620112495,2.9670693322453294,3.1192546776867576,3.6655933870769033]
[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,5.8175699999999999,5.8175699999999999,7.8265440000000002,0,0]
[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,1.290490120156357,1.5131198944261166,1.4989607663145348,1.48823057322675,1.4191986458762411]
[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,1.2265087299999999,18.417290050000002,17.201981350000001,5.5098297599999997,5.4570297600000002]
[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,0.30552718000000001,4.6054225099999995,4.3026953399999996,1.37635744,1.3631574399999999]
[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,2.2455422163960717,4.4316177922691873,6.5614074298337624,12.954481797806254,17.097986678881639]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,2.301779699607291,4.3579910365754575,3.4693771037482311,3.4381077231214743,2.9727444369475449]
[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,1.7280855305288298,2.0137857966846688,2.1757587427359426,1.3099588130127646,1.2968592248826372]
[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,0.59873926565791691,0.55790487523388177,0.85032429267690879,0.91842261012015158,1.0309448046119256]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,2.6600945626477541,2.6600945626477541,2.6600945626477541,2.6600945626477541,2.6600945626477541]
[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,"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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.13602832743294596},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.21456917821131019},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.10692745372964113},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.12272973554965852},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":3.7243442106107028E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":7.1997467005121663E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.31050439596521556},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.65305492342107907},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.34694507657892093},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9261660952599762,69.147367341308211,49.274641956571884,49.8780985310528,53.342548987831492]
[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,94.200856718559109,89.003945533691805,76.291497558987544,73.624699175955698,59.423473383133157]
[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,35.484089520205025,49.844767357258988,43.63631914803743,41.422106779657646,40.518370012927768]
[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,56.930960525076813,51.328201221407028,49.97248146535027,49.841963036707661,49.65198805478304]
[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,11.381598691096553,13.372194578387857,13.03714460027523,12.916999779621817,12.89038741134077]
[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,28.553695429059967,30.050203877671603,27.148098965195345,26.215965749289673,25.973889376151405]
[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,133.31125478420498,123.09559143634148,121.16997543009697,121.15953401969709,122.4009630142716]
[]
[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,28.801726008109586,5.5385454636814249,6.5802905848393101,7.3282350790653927,8.446675026831695]
[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,7.1966042643686183,9.983773381979848,11.969792166075216,3.5474457445713501,3.5474457445713501]
[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,1.2265087299999999,18.417290050000002,17.201981350000001,5.5098297599999997,5.4570297600000002]
[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,0,0,0,0,0]
[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,0.52009456264775422,0.52009456264775422,0.52009456264775422,0.52009456264775422,0.52009456264775422]
[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,0,0,0,0,0]
[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,0.30552718000000001,4.6054225099999995,4.3026953399999996,1.37635744,1.3631574399999999]
[]
[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,3.4452377779351937,3.4452377779351937,3.4452377779351937,3.4452377779351937,3.4452377779351937]
[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,36.33323704768334,39.21895662398552,39.538162042025704,39.538162042025704,39.538162042025704]
[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,17.97,23.69,25.9,28.08,27.97]
[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,3.7707357750489829,3.5376502779777366,3.5376502779777366,3.5376502779777366,3.5376502779777366]
[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,0.66459769024574888,1.5576000000000001,1.298,1.0384000000000002,1.0384000000000002]
[null,null,null,null,"Ring Fence Costs incurred",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,25.726452368161091,-0.46907851550531582,0,0,0]
[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,6.2315854047745749E-2,0.19629413973415968,0,0,0]
[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,7.1015811464101422,0.16114330838358404,0.16114330838358404,0.16114330838358404,3.9973129586345468E-2]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.28186100836739592,0.39006242294902616,0.51638197214119397,0.70895338100653305,0.91793889695620656]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,2.9180182018849226,3.4640654928943375,4.0128430203587975,4.5240078765237088,4.7306545159063251]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-0.25384096904457282,-0.25384096904457282,1.612700869060455,2.0263251921545589,2.4606209939368635]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0,0,0,0]
[null,null,null,null,"Distribution System Operator ODI",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,0,0,0,0,0]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0.30499999999999999,0.45750000000000002,0.61,0.61,0.76249999999999996]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Business Plan Incentive 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",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,1.1221765163999999,1.1221765163999999,1.1221765163999999,1.1221765163999999,1.1221765163999999]
[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,0.50391269710121434,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,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,"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,-137.48471972202304,-140.55369000585307,-135.42469629142266,-131.63149603571898,-139.55264930805939]
[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,133.3608476058028,136.33777603036344,131.36201814204225,127.68260464124666,135.36610050399906]
[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,"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,-0.26543281556925297,-0.11561912803561133,-2.8464780358889042E-2,0,0]
[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,-6.7782658280623031E-3,-6.6546773920419565E-3,-6.5533768864056898E-3,-6.4248793003977333E-3,-6.2989012748997366E-3]
[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,-0.99839428353029014,-0.9801905141351267,-0.96526961130961897,-0.9463427561859008,-0.92778701586852985]
[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,"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-2,3.1099999999999999E-2,3.1699999999999999E-2,3.1800000000000002E-2,3.2000000000000001E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,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,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652.24815134790015,921.26962500329466,0,0,0]
[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,664.976,922.55399999999997,0,0,0]
[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,0,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,1,1]
[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,0,0,0,1,1,1]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.746320227720275,-27.959314330212607,-24.009841223657141,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[]
[null,null,null,null,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-20.759107722405375,-35.705409830505211,-32.379064409856213,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-55.608834825487591,-75.721080887854797,-64.943966614101996,0]
[]
[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,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,1.9633660656588319,2.1083575561921606,2.5083164621053555,2.4606563837546958,2.3736687667861531]
[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","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,-4.5516854324168845]
[null,null,null,null,"Legacy net RAV additions",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,205.14839698789464,216.2286559870268,216.53994585084573,211.86470550578423,214.08175523419857,206.73879372777262,207.89287207332458,196.3236585831232]
[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,79.135120950232874]
[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,1302.4046034864123]
[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,1479.0623234637367]
[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,1770.1705504409963]
[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,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,534.10964196812506,574.726,577.68091330000004,570.07531854014258,599.87,613.38099625526809,655.93769137351478,805.33027177683368]
[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,537.41009466443757,562.9710844709806,567.34130225588615,563.52801722254526,606.68509902442167,628.73866624926688,638.21110839655364,811.23807979226513]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.3034246575342463,0]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6541570000000002E-2,0,0,0,0]
[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,0,0,0,0,0]
[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,4.6769999999999999E-2,4.8309999999999999E-2,1.6590000000000001E-2,8.7799999999999996E-3,1.2805E-2,2.5950000000000001E-3,1.7049999999999999E-3,3.2950000000000002E-3]
[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,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,2.08725,2.0883999999999991]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,20.3,18.757352758233225]
[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,-0.22961978400000005]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.32058367619047629,0.13347635662650612]
[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,0.28537493105924583,0.24895641731658941]
[]
[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,3.6278000000000001,3.766775]
[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,38.394881000000005,38.394880000000001]
[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,23.069413640000004,20.222538910000004]
[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,5.6600643699999997,3.5941550600000007]
[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,0.82008977000000005,1.1150168300000001]
[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,1.4227598000000001,2.655961060000001]
[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,1.5897845399999999,6.6198307400000003,1.7171609999999986E-2]
[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-2,0,0.26051188000000003]
[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,"End of sheet"]

{"sheet":"SPD","index":27,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,21.76,25.6,22.64,22.21,22.87]
[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,40.21,43.95,44.23,44.77,42.96]
[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,32.65,34.369999999999997,29.04,30.35,27.41]
[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,25.36,25.05,24.51,24.1,23.66]
[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,3.85,3.87,3.81,3.87,3.68]
[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,16.309999999999999,16.100000000000001,15.68,15.11,14.78]
[null,null,null,null,"Non-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,93.05,90.23,88.25,83.89,82.16]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.1564909092819065},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.24610026119054965},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.5942235398789002},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.0505317986666656},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":7.4416893371999899}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.12166199999999994},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.8278999999997988E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.20308199999999973},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.41652399999999984},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.73409399999999903}]
[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,30.88,33.01,24.84,25.69,25.63]
[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,5.37,7.08,8.3000000000000007,9.5299999999999994,11.2]
[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,5.56,7.33,8.59,9.8699999999999992,11.6]
[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,4.09,5.9,3.02,1.22,1.19]
[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,0.36033142051566824,0.360267512960804,0.63835173619186925,0.63784892055668874,0.63702883441548086]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,3.5799572624089184,0.75056653453408528,0.65358027462275858,0.40159982171170605,0.40429610672253347]
[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,0.427211883418812,0.42162529716953834,0.41630259855310764,0.4108189629349881,0.40671077330563821]
[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,0.25314584035892851,0.18963707286303194,0.19770474793173215,0,0]
[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,1.1804399999999999,1.5562800000000001,1.82412,2.0951999999999997,2.4623999999999997]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.9401091223941881E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.27669435750114163},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.12276112427505496},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.5305230025662047E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":1.482249583379224E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":6.0579571547123616E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.34043612959328368},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.84556835252879314},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.1544316474712068},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.062744874587551,26.256633725542301,23.552910527075589,23.37489599793485,24.356077188886964]
[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,72.038963733548812,78.924691175231843,71.819950372141761,74.141997761154585,73.008583421162527]
[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,39.108619945280566,37.54223762930944,32.773829531886363,33.031320819680865,30.280228039167664]
[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,25.734761019934329,25.753699105006561,25.58126029442905,25.48743963162817,25.334289622667896]
[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,3.9022987964861073,3.9690314938295033,3.9596121844982095,4.0797491080946422,3.9239345194905262]
[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,17.474926847075945,17.210305207837308,16.862159761511659,16.28268567928939,15.99237615240127]
[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,93.814950214510958,92.195887592651971,91.463492332288155,87.940493033155761,87.122658916294853]
[]
[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,11.075369000000002,14.773131999999999,17.553776999999997,20.402979999999999,24.247799999999998]
[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,4.1443970000000006,6.0486800000000001,3.1386859999999999,1.283074,1.2655649999999998]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,1.1961398519999999,1.5954982559999999,1.8958079159999999,2.2035218400000001,2.6187623999999996]
[]
[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,1.8771274460783018,1.9855610088639688,2.1235536836425322,2.2671338884903296,2.2656079090589465]
[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,29.335358944190091,30.426176162300891,30.551044020964824,33.574736881727247,33.55213814675367]
[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,21.187377653277103,21.190860564699427,20.791354697308087,20.729808099153111,20.726026831586598]
[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,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.40250000000000002,0.40250000000000002]
[null,null,null,null,"Ring Fence Costs incurred",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,14.024045617407259,0.44157488289182811,0,0,0]
[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,4.0977050640224583E-2,0.11563922834623423,0,0,0]
[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,-5.75,-5.75,-5.75,-5.7448273360144393]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"Broad Measure of Customer Service ODI",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"Major connections ODI",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"Distribution System Operator ODI",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4424811502568935]
[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","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547.0915874521213,600.65324851456569]
[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,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-27.415067105893893,-31.176005756466083,-19.521256715085865,-19.762216331630821,-2.8453140567095758]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-42.808694565112809,-44.760922349997102,-39.176461592370018,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-85.811654745522375,-97.050890365460916,-93.08123534659272,0]
[]
[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,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,1.5418188657920666,1.5421689490890813,1.1986919632990878,1.2051150219812068,1.2030871425295599]
[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","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,6.6656170487336492]
[null,null,null,null,"Legacy net RAV additions",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,155.47644391004582,160.27143604571083,163.61468448169003,166.78837935150085,160.69090523259601,155.11765893586826,147.25037059693383,148.39957411124954]
[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,51.721008685999216]
[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,1427.8796549963229]
[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,342.88656016559275,325.72322677223258]
[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,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,391.37700000000001,386.80900000000003,377.35319400333327,406.1183723095557,421.42452208894213,415.57624345133331,428.82277486266662,518.44197616319991]
[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,383.79577345479782,393.23197966848056,381.74368173121564,422.12102735578259,418.91002804350404,438.53533338917987,429.48435268814097,526.5732407258464]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.3034246575342463]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,2.5300000000000001E-3,7.92E-3,6.0000000000000001E-3,4.7064999999999996E-2,2.5995000000000001E-2,1.4789999999999999E-2,2.6445E-2,0.19011499999999998]
[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,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,2.9778065564794178,3.1]
[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,0.41199999999999998,0]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,9.2764180650742869,9.9076516067560423]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,0.17924521810699581,0]
[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,6.2918142857142853E-2,0]
[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,0.12835590379746831,0.18356650157480323]
[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,0.1793547533225284,0.28926906929133861]
[]
[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,1.9773689999999999,2.0779999999999998]
[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,36.578758150000006,37.1232592]
[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,21.446964000000001,22.565357879683813]
[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,2.2310092300000002,2.4654400954419997]
[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,1.3559367199999999,1.3669798720040001]
[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,0.86829281000000003,1.3081697499999905]
[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,0.92268770833333325,1.8407718500000003,3.8819858333333332E-2]
[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,-7.6545141666666663E-2]
[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,"End of sheet"]

{"sheet":"SPMW","index":28,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,22.48,26.25,16.84,17.079999999999998,17.63]
[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,47.12,53.83,51.4,50.23,45.99]
[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,32.24,32.28,29.55,27.47,25.94]
[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,23.77,23.5,22.76,22.73,22.27]
[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,8.81,8.61,8.6,8.6,8.44]
[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,15.44,15.44,15.02,14.56,14.36]
[null,null,null,null,"Non-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,81.58,79.849999999999994,79.760000000000005,76.55,76.239999999999995]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.2114102151183843},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.25870679896692916},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.8211414992150625},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":5.1588037986666651},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":7.4468913371999905}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.10829699999999996},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":1.5830999999998256E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.14912399999999978},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.26239799999999996},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.45318599999999942}]
[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,39.159999999999997,46.43,51.32,38.130000000000003,32.450000000000003]
[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,3.91,4.55,5.6,6.41,7.38]
[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,3.46,4.03,4.96,5.68,6.54]
[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,6,9.01,4.0599999999999996,0.9,0.89]
[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,0.50493930860045111,0.49808441181503926,0.90394217651283981,0.90598842487777442,0.90704567819389537]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,3.1278950113454398,1.1672532218591016,2.0088746266849795,0.89886750327177478,0.78574781796339233]
[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,0.39426546848515681,0.38910971760300411,0.38419750344168829,0.3791367636779015,0.37534539604112249]
[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,0.2477070547389133,0.18690126884183156,0.1945635063790323,0,0]
[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,0.79596,0.92664000000000002,1.1404799999999999,1.30572,1.50336]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":7.5071292972691564E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.34141417902997323},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.11374313196195723},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.611339081221292E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":3.2235439523375542E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.6011509176473698E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.29541105652331573},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.71572635595530121},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.28427364404469885},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.788729035771752,26.925441802224782,17.510412024092243,17.977076626856878,18.788781870934031]
[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,87.445018730027257,102.81165626165105,106.79386621497946,92.984278974577208,83.486569788864671]
[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,38.634904265598422,35.950118668737588,34.913020186099054,30.763314469177192,29.365468033103692]
[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,24.119659973398655,24.164572963951279,23.761312849439108,24.04537829487089,23.849945243899143]
[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,8.9271092376935233,8.8271142442186878,8.9452101701961233,9.0460780065707453,8.9849805247249979]
[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,16.628060123798512,16.551892751512622,16.206192886863825,15.722093474845384,15.56483871517667]
[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,82.131528125754812,81.487328102759804,82.558288596879052,80.14438625611362,80.74713745148857]
[]
[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,7.4680210000000002,8.7962159999999994,10.975007999999999,12.715053000000001,14.803919999999998]
[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,6.0798000000000005,9.2370519999999985,4.2195579999999993,0.94653000000000009,0.94651499999999988]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0.80654626800000007,0.94999132799999997,1.1853008639999998,1.3732257240000001,1.5988233599999999]
[]
[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,1.4237281352667939,1.5059707738621135,1.6106328488604913,1.7195328480247742,1.7183754519966901]
[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,20.655193200216587,23.206437328227913,23.318426500473766,24.744032583501902,24.727377685013735]
[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,13.551181982501012,14.886540691860079,15.285319415191383,15.0991516945511,14.92609634516656]
[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,0.28749999999999998,0.35,0.46562499999999996,0.28125,0.375]
[null,null,null,null,"Ring Fence Costs incurred",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,10.63659379956264,0.33492058684941589,0,0,0]
[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,3.7310178865883066E-2,0.11578552819032994,0,0,0]
[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,31.328920756105038,33.284375532168539,33.284375532168539,33.284375532168539,13.585020219878594]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"Broad Measure of Customer Service ODI",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"Major connections ODI",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"Distribution System Operator ODI",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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",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,1.0430637366,1.0430637366,1.0430637366,1.0430637366,1.0277450536000003]
[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,1.258291276115272]
[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","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,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,"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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.5]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt"]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.42286167021672,591.05512579049582]
[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,"Valid Bad Debt Claim",null,"£m nominal","BDAt"]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",null,"£m nominal","RBDt"]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-23.273594424574544,-27.985482683291185,-28.011956239216726,-24.238284411536124,2.525377636359849E-4]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-39.886146060461549,-38.943987045885187,-36.59677401116646,0]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-90.409157469944532,-105.66950873344263,-103.36440375145378,2.2737367544323206E-13]
[]
[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,1.3630193716187557,1.3768904698776971,1.3602523162213354,1.3398436564847218,1.3157905788825448]
[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","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,4.8562825605961981]
[null,null,null,null,"Legacy net RAV additions",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,185.38366878672252,193.26897291911357,185.90278009227768,182.19723489716034,173.64379520270279,167.04938454954873,163.80121238767154,160.32912222836248]
[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,58.033138190916105]
[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,1567.0935671484806]
[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,314.93906890800383,290.65481530668848]
[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,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,370.27699999999999,340.73899999999998,337.19600000000003,337.70793424667971,388.42029730985303,386.17471033866661,398.39964135733345,447.13390750680003]
[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,360.17240003989406,343.93361019461713,334.58568715012842,348.14576361924065,370.75746244916132,406.34487730880119,378.79144323149745,461.33317925751771]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.3034246575342463]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,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,0.01,2.0899999999999998E-3,1.4999999999999999E-2,3.2504999999999999E-2,1.1699999999999998E-3,7.9699999999999997E-3,2.4160000000000001E-2,6.9599999999999995E-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,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,2.9776650194666887,3.4000000000000004]
[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,0.43774999999999997,0]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,2.7017748525052174,1.9647374818862349]
[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,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,0,0,0]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[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,9.1615550995405928E-2,0.15299718260869574]
[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,0.18690283708609265,0.20718017419354834]
[]
[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,1.4978629999999999,1.5747180000000001]
[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,23.692231549999995,22.969622200000003]
[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,15.785852033181968,13.504190137980313]
[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,1.60284654,1.7724563945579999]
[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,1.02586727,1.0353046579960001]
[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,0.65759904000000002,0.99869389999999925]
[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,0.83359867500000007,2.4256667083333343,4.0428750000000006E-2]
[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,-6.0679558333333342E-2]
[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,"End of sheet"]

{"sheet":"SSEH","index":29,"n_rows":421,"n_cols":48,"rows_kept":421,"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!E30","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,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,33.409999999999997,23.33,19.87,18.920000000000002,17.09]
[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,27.35,30.51,33.840000000000003,34.619999999999997,31.47]
[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,13.79,19.350000000000001,18.239999999999998,18.12,15.48]
[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,13.43,12.9,14.16,12.52,12.73]
[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,7.41,8.1199999999999992,8.7100000000000009,7.58,7.48]
[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,11.1,10.72,9.26,8.94,8.68]
[null,null,null,null,"Non-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,118.47,110.95,91.86,89.22,87.93]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-2.0463029999999991},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.21461400011272838},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":2.2011600277966501},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":4.5105385048348774},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":6.0073307732090457}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.12302689859999995},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":2.7997910999996916E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.19605878999999976},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.32637180399999993},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":0.44887042079999939}]
[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,0,0,1.5,1.5,1.5]
[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,0,0,7,7,7]
[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,25.68,17.62,15.08,25.68,12.45]
[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,3.52,15.92,14.58,13.82,12.72]
[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,1.68,1.44,1.32,1.25,0.87]
[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,0,0,0,10,12]
[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,9.9885059999999992,13.74879,3.32145,1.0870200000000001,1.0789679999999999]
[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,0.90999766699245921,0.89000008138631026,0.91000073153317318,0.88999805608371996,0.88999960843526049]
[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,1.55,2.56,0.56999999999999995,0.21199999999999999,0.254]
[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,1.43,2.2000000000000002,1.45,1.1819999999999999,1.1739999999999999]
[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,0.52,0.67,0.65,0.71799999999999997,0.76600000000000001]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,9.5,9.5,9.5,9.5]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEH 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 (SSEH 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,35,0,10,25,30]
[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,4.4099886938865334,5.2900004837455965,1.3600010932803466,3.349992683011755,6.4599971578559359]
[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,0.44,1.03,0.82,0.79200000000000004,0.76400000000000001]
[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,0,1.5,1.5,1.5,1.5]
[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,0.56159999999999999,1.8748799999999999,1.7172000000000001,2.70756,2.7637199999999997]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,0,1.3700001252800507,3.3900027251620406,6.6899853878652653,1.9899991244788409]
[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,0,0.5,2,2,2]
[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,17.399999999999999,0,0,0,0]
[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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.9973192469594005E-2},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.2376737816411516},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":8.0005185087148198E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":5.8357642274472647E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":3.4886756029613247E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":4.3231170957815909E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.44587227154020426},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.69666495731878819},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.30333504268121181},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2599337015659309,18.98000332312192,18.480027637484064,34.159870631279468,35.549973100822285]
[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,98.059646049427386,92.930009366741288,73.860268786188726,80.24974936585042,65.389953852555607]
[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,9.2599456486155329,10.930002683919327,7.1285690922119365,11.342924237997043,11.931020495036028]
[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,11.779969799089198,14.150001293950888,14.120011350822422,13.96996948706693,12.119994667680176]
[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,7.3799810795652174,8.0700007562525684,8.6300075806129914,7.4899818931843116,7.359996409923288]
[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,9.7299750547655233,10.200000932741981,10.150008159408468,10.109977917984729,9.9399956267938077]
[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,87.819774851953582,89.130008150518918,89.870072244929972,88.309807115453154,88.719960966714964]
[]
[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,22.599999999999998,17.36,15.9,25.07,25.59]
[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,40,9.5,260.5,34.5,39.5]
[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,11.94,18.420000000000002,16.621449999999999,14.18702,14.218967999999998]
[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,0,0,0,0,0]
[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,0,0.2,0.8,0.8,0.8]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[]
[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,0.73808505414539838,0.73808505414539838,0.73808505414539838,0.73808505414539838,0.73808505414539838]
[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,20.85,21.62,21.756,23.2,23.2]
[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,10.97,12.98,12.47,12.53,22.5]
[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,0.87,0.8,0.78,0.77,0.76]
[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,0.41,0.22,0.23,0.24,0.25]
[null,null,null,null,"Ring Fence Costs incurred",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,5.49,-0.1,"             -  ","             -  ","             -  "]
[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,6.6477316477105679E-3,1.2782988284540468E-2,0,0,0]
[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,-4.8,-4.8,-4.8,-4.8]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1.2203607744666503,1.5358388914193437,0.61214135319933849,0.61214135319933849,0.61214135319933849]
[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,81.62,84.34,85.51,75.48,74.290000000000006]
[null,null,null,null,"Spare",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0.69721389999999983,0.69721389999999983,0.69721389999999983,0.69721389999999983,0.69721389999999983]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,2.0188100000000051,2.4214500000000001,2.4214500000000001,2.4214500000000001,2.4214500000000001]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-0.82175655700000061,0.41885338956666573,0.2749736402333337,0.68533435089999883,0.59225775856666596]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,0.69439999999999924,0,0,1.7360000000000009]
[null,null,null,null,"Distribution System Operator ODI",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,0.37879999999999958,0.82331999999999916,0.91014000000000006,1.0019199999999997,1.0208599999999992]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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,1.2350000000000001,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance",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,0.72000000000000008,0.9,1.08,0,0]
[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,0.30299019812313926,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,-5.3960658801024097,-7.0294763404046803,-6.4288151355331999,-6.4288151355331999,-6.4288151355331999]
[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,5.3941218023499902,7.0328295313627498,6.4305703735153301,6.4305703735153301,6.4305703735153301]
[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,-0.55675801813675896,-0.71908670186635104,-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,0.53606898776106404,0.69892411519726605,0.63907147023540301,0.63907147023540301,0.63907147023540301]
[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,"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-2,3.1699999999999999E-2,3.2300000000000002E-2,3.2399999999999998E-2,3.2599999999999997E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.49299999999999999]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289.11348782544087]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244.17076374000001,304.5]
[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,253.53287609466773,296.61979455246637]
[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,280.71103574702408,207.34591763016039,205.29328410658101]
[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,3.9449999999999997E-3,0]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,-1.389366E-2,0]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.924266585805825,-18.290597005922177,-18.09118918524188,-17.564907257597543,-14.30436551755861]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-13.893105743451502,-14.192829680796507,-26.057989621083159,-14.470651223778084]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-63.163035774891028,-58.700840508795281,-137.07447028325018,-75.632993657019071]
[]
[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,0.88691188538891907,0.97956684032180519,0.7570821246417444,0.71183271144208338,0.66972194319581801]
[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,0.05,0.05,0.05,0.05,0.05]
[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,0.2,0.2,0.2,0.2,0.2]
[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,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[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,0.02,0.02,0.02,0.02,0.02]
[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,0.8,0.8,0.8,0.8,0.8]
[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,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[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,0.1,0.1,0.1,0.1,0.1]
[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,0.11,0.11,0.11,0.11,0.11]
[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,0.1,0.1,0.1,0.1,0.1]
[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,0.25,0.25,0.25,0.25,0.25]
[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,0.44,0.44,0.44,0.44,0.44]
[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,0.32500000000000001,0.32500000000000001,0.32500000000000001,0.32500000000000001,0.32500000000000001]
[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,0.2,0.2,0.2,0.2,0.2]
[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,0.2,0.2,0.2,0.2,0.2]
[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,0.03,0.03,0.03,0.03,0.03]
[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,0.01,0.01,0.01,0.01,0.01]
[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,0.2,0.2,0.2,0.2,0.2]
[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,0.05,0.05,0.05,0.05,0.05]
[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,0.25,0.25,0.25,0.25,0.25]
[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,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004]
[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,0.65,0.65,0.65,0.65,0.65]
[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,0.66500000000000004,0.66500000000000004,0.66500000000000004,0.66500000000000004,0.66500000000000004]
[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,0.05,0.05,0.05,0.05,0.05]
[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,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[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,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,3.3532378456486569]
[null,null,null,null,"Legacy net RAV additions",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,94.987690760736712,101.99097550417763,99.186980501153272,103.72998755665556,106.86030797708973,107.43207170806413,117.52059019020274,115.34318248195176]
[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,14.982641827544063]
[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,353.75738152288858]
[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,707.75188065231339]
[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,854.10350591881138]
[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,308.51228463311736,257.93768570840086]
[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,1.0820000000000001,1.087,1.121,1.159,1.198,1.2170000000000001,1.238,1.321]
[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,220.81409839000005,244.73361199999999,238.83937044000007,233.93916957600001,245.46941799999999,245.25521499000001,257.71426278999996,249.82685455999999]
[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,220.14906921297555,242.24649041964364,230.4082250802592,234.74044363842469,207.99997751648363,231.24292365717966,248.20666307883542,257.86312294126367]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19289999999999999,2.3034246575342467,5.03]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8301499999999993E-3,0,0,0,0]
[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,0,0,0,0,0]
[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,8.4700000000000001E-3,5.6899999999999997E-3,4.1845E-2,1.4855E-2,4.8799999999999998E-3,1.6424999999999999E-2,6.6950000000000004E-3,6.1995000000000001E-2]
[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,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,0.375,0]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,0.93419012730802242,-0.46205344189469355]
[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,0,0]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,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,0.12377072801058668,1.1174371247357222E-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,0.2,0.18281224771573604]
[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,0.77740000000000009,0.8609]
[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,23.22,23.58]
[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,-3.4525368259415199,13.811120354110004]
[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,0.96337651999999996,1.04005595]
[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-2,0.16566771999999999]
[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,-1.222645941933088]
[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,0.29082092999999998,0.55322096999999815]
[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,0.56107638000000004,1.2711079999999999,7.7704340000000011E-2]
[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,0,0.14598559999999999,8.890785000000001E-2]
[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,"End of sheet"]

{"sheet":"SSES","index":30,"n_rows":421,"n_cols":48,"rows_kept":421,"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$30","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,"Real to nominal prices conversion factor"]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"SelectedInputs!K8","v":""},{"$f":"SelectedInputs!L8","v":""},{"$f":"SelectedInputs!M8","v":""},{"$f":"SelectedInputs!N8","v":""},{"$f":"SelectedInputs!O8","v":""},{"$f":"SelectedInputs!P8","v":""},{"$f":"SelectedInputs!Q8","v":""},{"$f":"SelectedInputs!R8","v":""},{"$f":"SelectedInputs!S8","v":""},{"$f":"SelectedInputs!T8","v":0.56549575070821523},{"$f":"SelectedInputs!U8","v":0.58237960339943329},{"$f":"SelectedInputs!V8","v":0.59107648725212458},{"$f":"SelectedInputs!W8","v":0.60345609065155803},{"$f":"SelectedInputs!X8","v":0.62031161473087815},{"$f":"SelectedInputs!Y8","v":0.6396033994334277},{"$f":"SelectedInputs!Z8","v":0.65645892351274782},{"$f":"SelectedInputs!AA8","v":0.68096317280453267},{"$f":"SelectedInputs!AB8","v":0.70909348441926356},{"$f":"SelectedInputs!AC8","v":0.73014164305949025},{"$f":"SelectedInputs!AD8","v":0.73348441926345587},{"$f":"SelectedInputs!AE8","v":0.76988668555240791},{"$f":"SelectedInputs!AF8","v":0.8068271954674221},{"$f":"SelectedInputs!AG8","v":0.83175637393767698},{"$f":"SelectedInputs!AH8","v":0.85575070821529742},{"$f":"SelectedInputs!AI8","v":0.87252124645892348},{"$f":"SelectedInputs!AJ8","v":0.88192634560906513},{"$f":"SelectedInputs!AK8","v":0.9008215297450427},{"$f":"SelectedInputs!AL8","v":0.93453257790368272},{"$f":"SelectedInputs!AM8","v":0.96308781869688376},{"$f":"SelectedInputs!AN8","v":0.98801699716713864},{"$f":"SelectedInputs!AO8","v":1},{"$f":"SelectedInputs!AP8","v":1.0577620396600564},{"$f":"SelectedInputs!AQ8","v":1.1939376770538244},{"$f":"SelectedInputs!AR8","v":1.2891506141768156},{"$f":"SelectedInputs!AS8","v":1.3284361388165782},{"$f":"SelectedInputs!AT8","v":1.3511547218960771},{"$f":"SelectedInputs!AU8","v":1.3719916643626167},{"$f":"SelectedInputs!AV8","v":1.3966351746111914}]
[]
[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,93.1,84.93,82.27,52.43,31.95]
[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,61.6,73.77,73.849999999999994,84.46,77.239999999999995]
[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,24.84,39.200000000000003,37.840000000000003,36.92,33.24]
[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,42.89,44.37,44.14,42.71,42.33]
[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,18.18,19.8,17.93,17.329999999999998,17.62]
[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,18.16,19.07,18.600000000000001,17.97,17.87]
[null,null,null,null,"Non-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,142.75,149.6,145.66999999999999,140.86000000000001,141.19999999999999]
[]
[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(AR15:AR21)+SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AR$223-1)","v":-3.5352449999999989},{"$f":"(SUM(AS15:AS21)+SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AS$223-1)","v":0.43038000023368678},{"$f":"(SUM(AT15:AT21)+SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AT$223-1)","v":4.7586060574792084},{"$f":"(SUM(AU15:AU21)+SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AU$223-1)","v":8.9791821902568039},{"$f":"(SUM(AV15:AV21)+SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))) * (AV$223-1)","v":12.254626744802554}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$26:AR$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AR$223-1)","v":-0.14910570719999991},{"$f":"SUMPRODUCT((AS$26:AS$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AS$223-1)","v":4.6905262199994829E-2},{"$f":"SUMPRODUCT((AT$26:AT$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AT$223-1)","v":0.4940896931999994},{"$f":"SUMPRODUCT((AU$26:AU$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AU$223-1)","v":0.88797386039999981},{"$f":"SUMPRODUCT((AV$26:AV$71)*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2)) * (AV$223-1)","v":1.2031406531999984}]
[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,0,0,3,3,3]
[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,0,0,16.5,16.5,16.5]
[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,32.65,40.15,37.14,36.33,33.26]
[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,7.53,38.46,40.39,39.89,36.15]
[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,1.57,2.0499999999999998,2.4500000000000002,2.35,1.57]
[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,0,0,0,30,35]
[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,9.3081119999999995,11.606958000000001,5.6001659999999998,1.7191019999999999,1.598322]
[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,2.1799944110368803,2.1500001966073783,2.1800017524640851,2.0599955005982729,1.9800081392933837]
[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,1.55,2.56,0.56999999999999995,0.21199999999999999,0.254]
[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,1.43,2.2000000000000002,1.45,1.1819999999999999,1.1739999999999999]
[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,0.97,1.22,1.22,1.3169999999999999,1.417]
[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 Enduring Solution Re-opener (SSEH only)",null,"£m 20/21 prices","SESt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (SSEH 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 (SSEH 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,0.61999841047837878,0.6100000557816283,0.62000049840721683,0.58999871133639858,0.58999974042337489]
[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,0.73,1.91,1.51,1.472,1.4139999999999999]
[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,0,14,15,15,15]
[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,0.9827999999999999,4.3750799999999996,4.6267200000000006,7.8019199999999991,7.8537599999999994]
[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,"New Depot (EMID, SWALES, SWEST and WMID only)",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 (SSES and SSEH 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,0,2.8400002597046301,7.0100056352170812,13.81996981469327,4.099998196162435]
[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,0,0.5,1,1,1]
[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,31.7,0,0,0,0]
[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,"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)",null,"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",null,0,1,null,{"$f":"(SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$15:$AV$15))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.15483080554431083},{"$f":"(SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$16:$AV$16))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.25973733416978617},{"$f":"(SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$17:$AV$17))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":7.95922336984283E-2},{"$f":"(SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":9.7225193083470579E-2},{"$f":"(SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":4.0814456863630277E-2},{"$f":"(SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":4.1178310155062597E-2},{"$f":"(SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=1)*($AL$76:$AL$121=\"RPEs Apply\"))+SUM($AR$15:$AV$21))","v":0.32662166648531132},{"$f":"SUM(AO74:AU74)","v":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",null,0,2,null,{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$76:AO$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.8524907653014453},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$76:AP$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0.1475092346985547},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$76:AQ$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$76:AR$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$76:AS$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$76:AT$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$76:AU$121)*(($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AL$76:$AL$121=\"RPEs Apply\")*($AM$76:$AM$121=2))/SUMPRODUCT((($AR$26:$AR$71)+($AS$26:$AS$71)+($AT$26:$AT$71)+($AU$26:$AU$71)+($AV$26:$AV$71))*($AM$76:$AM$121=2)*($AL$76:$AL$121=\"RPEs Apply\")))","v":0},{"$f":"SUM(AO75:AU75)","v":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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't 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,"PCD",null,"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",null,"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",null,"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",null,"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",null,"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",null,"RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Enduring Solution Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (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,"Re-opener",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (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,"Re-opener",null,"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",null,"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",null,"RPEs Don't 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",null,"RPEs Don't 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",null,"RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[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",null,"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",null,"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",null,"RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"New Depot (EMID, SWALES, SWEST and WMID 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",null,"RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSES and 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,"PCD",null,"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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,0,0,0,1,0,0,0,1]
[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",null,"RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.749872197334156,76.387392446782485,75.691016976349431,83.511440846188037,82.919670970121928]
[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,108.23972250028986,144.97001325682402,164.38013214222306,178.23961069254187,158.00993048186012]
[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,21.341803268242614,18.293046372913878,2.6498713162306444,5.4717992971048375,1.9106596976481356]
[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,43.939887349064456,43.760004001645989,44.190035523572433,43.699904551526473,43.129981024508744]
[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,18.659952160526693,19.670001798728904,17.940014421653984,17.249962322970976,17.48999230509293]
[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,15.169961107995171,15.980006523778091,15.541221860171337,14.884371441293277,14.73271734425569]
[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,154.74960326053082,156.52001431301716,155.97012538157034,150.93967032053561,151.40993338559863]
[]
[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,9.1,40.51,42.84,72.240000000000009,72.72]
[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,0,0,0,0,0]
[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,11.708112,29.526958,43.770166000000003,39.718101999999995,39.689322000000004]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,0,0,0,0,0]
[]
[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,2.9179823319999998,2.9179823319999998,2.9179823319999998,2.9179823319999998,2.9179823319999998]
[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,31.37,33.35,33.56,40.770000000000003,40.770000000000003]
[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,11.07,13.19,13.27,13.14,11.4]
[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,3.12,2.84,2.8,2.75,2.7]
[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,1.65,0.88,0.91,0.95,1]
[null,null,null,null,"Ring Fence Costs incurred",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,21.77,-0.39,"             -  ","             -  ","             -  "]
[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,3.1366836854861573E-2,0.11407002733772824,0,0,0]
[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,7.24,-1,-1,-0.5,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"Time to connect ODI",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,0,5.7443199999999896E-2,0.14719819999999989,0.14719819999999989,0.2048863999999998]
[null,null,null,null,"Broad Measure of Customer Service ODI",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,-0.60200000000000697,-0.11,-0.11,0.24142000000000496,0.73342000000000451]
[null,null,null,null,"Interruptions incentive scheme ODI",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,-5.3283563249999988,-3.1782674699999989,-0.42877195999999917,1.182376689999999,1.3219203399999997]
[null,null,null,null,"Major connections ODI",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,0,0,0,0,0]
[null,null,null,null,"Consumer Vulnerability ODI",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,0,1.3083999999999989,0,0,2.9251760000000004]
[null,null,null,null,"Distribution System Operator ODI",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,0.71419999999999906,1.3132499999999985,1.4503800000000002,1.5968599999999993,1.6325699999999985]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",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,0,0,0,0,0]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",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,0,0,0,0,0]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[null,null,null,null,"Spare",null,"£m 20/21 prices"]
[]
[null,null,null,null,"Business Plan Incentive 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,2.3050000000000002,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance",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,1.26,1.62,1.9800000000000002,0,0]
[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,0.51173229314345858,0,0,0,0]
[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,0,0,0,0,0]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices","PADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","TPADt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,0,0,0,0,0]
[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,0,0,0,0,0]
[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,-6.93,-7.13,-7.01,-6.62,-6.42]
[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,6.93,7.13,7.01,6.62,6.42]
[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,-4.74,-4.87,-4.79,-4.5199999999999996,-4.38]
[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,4.74,4.87,4.79,4.5199999999999996,4.38]
[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,"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-2,3.1099999999999999E-2,3.1699999999999999E-2,3.1800000000000002E-2,3.2000000000000001E-2]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,2.7199999999999998E-2,2.4299999999999999E-2,2.4899999999999999E-2,2.5600000000000001E-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",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,0.9919,1.0008999999999999,1.0102,1.0202,1.0306]
[]
[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,"Totex Incentive Strength Rate",null,"%","TISt",0.49299999999999999]
[]
[null,"RAV"]
[]
[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,"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,"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","ED1BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490.38163766603412]
[null,null,null,null,"Revenue as billed (ignoring bad debt)",null,"£m nominal","BILLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619.54337955999995,1047.9000000000001]
[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,666.90236382000001,1035.2098338986534]
[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,472.38525937809663,541.81548143659347,548.59211391052384]
[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,4.8129999999999996E-3,0]
[null,null,null,null,"Recovered Bad Debt (enter as a -ve)",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,-5.9041629999999998E-2,0]
[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]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-23.453439537884712,-36.994302541403087,-38.322209715730082,-44.252075219768813,-42.586452950910292]
[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,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-20.612566937217558,-28.133918143687453,-29.200045479386414,-29.858526571928373]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-70.092481017251089,-119.29978713525389,-126.13765835331509,-152.28190842488229]
[]
[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,2.5538076548384012,2.7027627943750261,2.4755882180772915,2.1518380701030111,1.7678169461084547]
[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,0.05,0.05,0.05,0.05,0.05]
[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,0.3,0.3,0.3,0.3,0.3]
[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,0.02,0.02,0.02,0.02,0.02]
[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,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-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,0.98,0.98,0.98,0.98,0.98]
[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,0.35,0.35,0.35,0.35,0.35]
[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,0.1,0.1,0.1,0.1,0.1]
[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,0.17,0.17,0.17,0.17,0.17]
[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,0.2,0.2,0.2,0.2,0.2]
[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,0.4,0.4,0.4,0.4,0.4]
[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,0.44,0.44,0.44,0.44,0.44]
[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,0.32500000000000001,0.32500000000000001,0.32500000000000001,0.32500000000000001,0.32500000000000001]
[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,0.21,0.21,0.21,0.21,0.21]
[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,0.2,0.2,0.2,0.2,0.2]
[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,0.03,0.03,0.03,0.03,0.03]
[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,0.01,0.01,0.01,0.01,0.01]
[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,0.02,0.02,0.02,0.02,0.02]
[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,0.02,0.02,0.02,0.02,0.02]
[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,0.15,0.15,0.15,0.15,0.15]
[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,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004]
[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,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996]
[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,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[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,0.15,0.15,0.15,0.15,0.15]
[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,0.02,0.02,0.02,0.02,0.02]
[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,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 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,-9.3362579840222715]
[null,null,null,null,"Legacy net RAV additions",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,202.26345052255641,210.95947032872306,217.74568090976194,212.62445742120082,207.98001786043127,206.6154938211499,199.20161444772711,197.65386711332337]
[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,57.919130229920313]
[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,793.90986620726881]
[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,1568.5883376766328]
[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,1933.0521038385218]
[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,453.12471502371858,450.93508159714747]
[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,1.0820000000000001,1.087,1.121,1.159,1.198,1.2170000000000001,1.238,1.321]
[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,526.16413163000004,577.80679599999996,560.21135780999998,549.04647326359998,538.290029,498.79019738,577.46477448999997,728.62666856999999]
[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,531.16688928852034,570.69295410846405,544.32299063205494,543.74019252494202,538.40784805375677,543.44130819080578,568.94672292529617,749.63297766984476]
[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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19289999999999999,2.3034246575342467,5.03]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1066119999999999E-2,0,0,0,0]
[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,0,0,0,0,0]
[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,1.193E-2,3.2980000000000002E-2,6.5000000000000002E-2,0.598495,6.7724999999999994E-2,8.5769999999999999E-2,0.25201499999999999,0.58786499999999997]
[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,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,0.11238440690535761,1.2755447732178418]
[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,0.78749999999999998,0]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)"]
[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,8.0468543872294163,0.65818852443869291]
[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,-5.6298000000000042E-2]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[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,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,0.23404952764486239,0.10758025527788123]
[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,3.0584669999999994,3.4156000000000009]
[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,40.775679999999994,40.775680000000001]
[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,17.146839750000002,9.9569514698148911]
[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,3.5045167799999999,3.7635333800000002]
[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,0.33903225999999997,0.66267087999999996]
[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,1.1491058900000002,2.2151009500000072]
[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,1.4221012700000002,4.8894719999999996,7.4793250000000019E-2]
[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-2,0.13876327999999999,0.13452517999999999]
[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,"End of sheet"]