{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Orientation","UserInput","RPE","UCAallowances","Baselines","ConnectionsCapacity","ConnectionsCostForecastAtypical","GCE","DGCE","DSLE","OSLE","OPSL","FSLA","DSHE","OSHE","OPSH","FSHA","DASLE","OASLE","OPASL","FASLA","DASHE","OASHE","OPASHE","FASHA","FGCE","FSL","FSH","FASL","FASH","SheetToRightAreViewOfFinal","DGCE_View","DSLE_View","OSLE_View","OPSL_View","DSHE_View","OSHE_View","OPSH_View","DASLE_View","OASLE_View","OPASL_View","DASHE_View","OASHE_View","OPASHE_View"],"not_rendered":{"charts":0,"images":21,"macros":1,"external_links":0,"defined_names":127,"comments":17,"pivot_tables":2},"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":"Orientation","index":0,"n_rows":35,"n_cols":16,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This workbook calculates term \"Special Condition 6F. Baseline Generation Connection Outputs and Generation Connections volume driver\" in the RIIO-T1 licence \"Scottish Hydro Electric Transmission Plc Electricity transmission licence Special Conditions”"]
[]
[null,"Colour coding throughout this workbook",null,"How to use this workbook"]
[null,"Blue text indicates user input",null,"On sheet \"User Input\" populate the table (named \"Connections\") with a view of the projects that form the capacity delivery schedule"]
[null,"Black text that users should not directly modify the cell",null,"Ensure that you have overwritten/deleted any unwanted rows from the table (leaving rows blank does not interfere with calculations)"]
[null,"Red text indicates the name of ranges, tables, pivot tables",null,"When satisfied with your inputs, click the macro button (above the table). This refreshes all pivot tables and recalculates all formulae"]
[null,"Grey highlight indicates values taken form the licence",null,"The GCE term gives the outputs to be used as inputs to the PCFM, choose the output row that the current AIP requires"]
[]
[]
[null,null,null,"* All purple and green sheets are named after licence terms. Note that baseline licence terms (BSLE and BSHE) require minimal calculation and so this has been integrated into sheets for DSLE and DSHE, respectively"]
[]
[]
[]
[null,null,"ForecastA is for spending not yet reported"]
[null,null,"ForecastB is for planned spending"]
[null,null,null,null,null,null,null,"[Sole/Shared]-[Typical/Atypical]"]
[null,null,null,null,null,null,null,"Capex ForecastB"]
[]
[]
[null,null,null,null,null,null,"Capex","Opex","Capex ForecastA"]
[]
[null,null,"Sole-Typical",null,null,"BSLE*",null,null,null,null,null,null,null,null,null,"BSLE*"]
[]
[]
[]
[null,null,"Shared-Typical",null,null,"BSHE*",null,null,null,null,null,null,null,null,null,"BSHE*"]
[]
[]
[]
[null,null,"Sole-Atypical"]
[]
[]
[]
[null,null,"Shared-Atypical"]

{"sheet":"UserInput","index":1,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Generation Capacity Connections"]
[]
[null,null,null,null,"OptionsConnectionStatus","OptionsUsage"]
[null,null,null,null,"Delivered","Sole"]
[null,null,null,null,"Forecast","Shared"]
[]
[]
[null,"Connections"]
[null,"Scheme Name","Scheme reference","Delivery year ending March","ConnectionStatus (Delivered/Forecast)","Usage?","Generation connection capacity (MW/MVA)","Actual expenditure (£2009/10 million prices)","UCA (£m/MW / £m/MVA)","Type?"]
[null,"Example A, a name of the project delivering capacity. Does not impact calculations","Serial number that does not impact calculations",2017,"Delivered","Sole",1000,150,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0.15},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":"Typical"}]
[null,"Example B, a shared use connection","xxxxx01",2018,"Delivered","shared",800,100,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0.125},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":"Typical"}]
[null,"Example C, an atypical scheme. This status is determined by formulae","xxxxx02",2018,"Delivered","Sole",400,100,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0.25},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":"Atypical"}]
[null,"Example D, forecast capacity","xxxxx03",2020,"Forecast","Shared",1000,110,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0.11},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":"Typical"}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]
[null,"These blank rows do not interfer with formulae, but can be deleted if the user prefers. The talbe will auto-extend if more rows are required. After any changes to this table the macro button (above) must be clicked before calcualtions will refresh. The macro exists only as a conveninet way of refreshing pivot tables. It has no other functionality",null,null,null,null,null,null,{"$f":"IFERROR(\n    Connections[[#This Row],[Actual expenditure (£2009/10 million prices)]]/Connections[[#This Row],[Generation connection capacity (MW/MVA)]],\n    0\n)","v":0},{"$f":"IF(\n    Connections[[#This Row],[UCA (£m/MW / £m/MVA)]] > INDEX(UCAallowances!$F$7:$F$8, MATCH(Connections[[#This Row],[Usage?]], UCAallowances!$B$7:$B$8, FALSE)),\n    \"Atypical\",\n    \"Typical\"\n)","v":{"$error":"#N/A"}}]

{"sheet":"RPE","index":2,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["RPE - Real Price Effects"]
[]
[null,"Real Price Effect factors as set out in Appendix 1 of Special Condition 6F.  "]
[null,"For years beyond 2021 the licence does not stipulate the RPE value. This will be resolved as part of determination of the next price control. For now a simple extrapolation has been used"]
[null,"Extrapolation factor:",1.4999999999999999E-2]
[]
[null,"RIIO-T1 Year",1,2,3,4,5,6,7,8,9,10,11]
[null,"Relevant Year ending March",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"RPE factor",1.046,1.0609999999999999,1.077,1.093,1.1100000000000001,1.1259999999999999,1.143,1.161,{"$f":"ROUND((1+$C$5)^(K7+2),3)","v":1.1779999999999999},{"$f":"ROUND((1+$C$5)^(L7+2),3)","v":1.196},{"$f":"ROUND((1+$C$5)^(M7+2),3)","v":1.214}]

{"sheet":"UCAallowances","index":3,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["UCA - Unit Cost Allowances"]
[]
[]
[]
[]
[null,"Usage?","Typical Capacity Threshold (MW)","Typical UCA (£m/MW)","Atypical UCA (£m/MVA)","Type Threshold (Typical/Atypical)"]
[null,"Sole",1168,7.4999999999999997E-2,0.29399999999999998,0.15]
[null,"Shared",1006,8.3000000000000004E-2,0.182,0.16600000000000001]

{"sheet":"Baselines","index":4,"n_rows":8,"n_cols":13,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Baseline allowances"]
[]
[]
[]
[null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Parameter","Units","Constant"]
[null,"BSLE","£m 2009/10 Prices",null,null,17.645,21.922999999999998,22.030999999999999,17.582000000000001,14.161,5.5060000000000002,0,0]
[null,"BSHE","£m 2009/10 Prices",null,null,0.215,6.02,45.944000000000003,30.881,0,0,0,0]

{"sheet":"ConnectionsCapacity","index":5,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Cumulative Connection Capacity"]
[]
[]
[]
["ConnectionsCapacity"]
["Cummulative sum of generation connection capacity (MW/MVA)","Connection Status and Type"]
[null,"Forecast",null,null,null,"Delivered"]
[null,"Sole",null,"shared",null,"Sole",null,"shared"]
["Delivery Year ending March","Typical","Atypical","Typical","Atypical","Typical","Atypical","Typical","Atypical"]
[2017,0,0,0,0,1000,0,0,0]
[2018,0,0,0,0,1000,400,800,0]
[2020,0,0,1000,0,1000,400,800,0]
["(blank)",0,0,1000,0,1000,400,800,0]

{"sheet":"ConnectionsCostForecastAtypical","index":6,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Cumulative Connection Cost (Forecast-Atypical)"]
[]
[]
[]
["ConnectionsCost"]
["Incremental Actual expenditure (£2009/10 million prices)","Connection Status and Type"]
[null,"Forecast",null,"Delivered"]
[null,"Sole","shared","Sole","shared"]
["Delivery Year ending March","Atypical","Atypical","Atypical","Atypical"]
[2017]
[2018,null,null,100]
[2020]
["(blank)"]

{"sheet":"GCE","index":7,"n_rows":44,"n_cols":19,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["GCE - Allowed expenditure for Generation Connections"]
[]
[null,null,null,null,null,null,"For any given revenue year, t, for its MOD calculation the PCFM considers allowances only up to n <= t."]
[null,null,null,null,null,null,"Values for n>t are never used by the PCFM"]
[null,null,null,null,null,null,"Data for all years, n, may be revised as each year, t, has its values calculated for use in the PCFM. For a view of what values the allowances will finally take, use the green sheets of this workbook instead of the purple"]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"GCE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G22+G35","v":18.681559999999998},{"$f":"H22+H35","v":29.647522999999996},73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":196.426683},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":18.681559999999998}]
[null,2015,null,null,null,null,{"$f":"G23+G36","v":18.681559999999998},29.647522999999996,73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,196.426683,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":48.329082999999997}]
[null,2016,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,196.426683,121.538158]
[null,2017,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,15.718710000000002,6.1997559999999998,0,0,0,0,null,214.4344045,192.5159385]
[null,2018,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,34.006515000000007,6.1997559999999998,0,0,0,0,null,232.72220950000002,226.52245350000001]
[null,2019,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,34.006515000000007,24.751169000000001,0,0,0,0,null,251.27362250000002,251.27362250000002]
[null,2020,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,100.7073805,65.406195000000011,24.751169000000001,18.8314965,0,0,0,null,389.38799900000004,389.38799900000004]
[null,2021,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,100.7073805,65.406195000000011,24.751169000000001,18.8314965,0,0,0,null,389.38799900000004,389.38799900000004]
[null,2022,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,98.766759000000008,63.435390000000005,22.751956,17.474184000000001,0,0,0,null,382.120047,382.120047]
[null,2023,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,98.766759000000008,63.435390000000005,22.751956,17.474184000000001,0,0,0,null,382.120047,382.120047]
[]
[null,"FGCE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FGCE!G9","v":0},{"$f":"FGCE!H9","v":0},{"$f":"FGCE!I9","v":0},{"$f":"FGCE!J9","v":0},{"$f":"FGCE!K9","v":0},{"$f":"FGCE!L9","v":0},{"$f":"FGCE!M9","v":0},{"$f":"FGCE!N9","v":0},{"$f":"FGCE!O9","v":0},{"$f":"FGCE!P9","v":0},null,{"$f":"SUM(G22:P22)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B22, $G22:$P22)","v":0}]
[null,2015,null,null,null,null,{"$f":"FGCE!G10","v":0},{"$f":"FGCE!H10","v":0},{"$f":"FGCE!I10","v":0},{"$f":"FGCE!J10","v":0},{"$f":"FGCE!K10","v":0},{"$f":"FGCE!L10","v":0},{"$f":"FGCE!M10","v":0},{"$f":"FGCE!N10","v":0},{"$f":"FGCE!O10","v":0},{"$f":"FGCE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B23, $G23:$P23)","v":0}]
[null,2016,null,null,null,null,{"$f":"FGCE!G11","v":0},{"$f":"FGCE!H11","v":0},{"$f":"FGCE!I11","v":0},{"$f":"FGCE!J11","v":0},{"$f":"FGCE!K11","v":0},{"$f":"FGCE!L11","v":0},{"$f":"FGCE!M11","v":0},{"$f":"FGCE!N11","v":0},{"$f":"FGCE!O11","v":0},{"$f":"FGCE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FGCE!G12","v":0},{"$f":"FGCE!H12","v":0},{"$f":"FGCE!I12","v":0},{"$f":"FGCE!J12","v":0},{"$f":"FGCE!K12","v":0},{"$f":"FGCE!L12","v":0},{"$f":"FGCE!M12","v":0},{"$f":"FGCE!N12","v":0},{"$f":"FGCE!O12","v":0},{"$f":"FGCE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FGCE!G13","v":0},{"$f":"FGCE!H13","v":0},{"$f":"FGCE!I13","v":0},{"$f":"FGCE!J13","v":0},{"$f":"FGCE!K13","v":0},{"$f":"FGCE!L13","v":0},{"$f":"FGCE!M13","v":0},{"$f":"FGCE!N13","v":0},{"$f":"FGCE!O13","v":0},{"$f":"FGCE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FGCE!G14","v":0},{"$f":"FGCE!H14","v":0},{"$f":"FGCE!I14","v":0},{"$f":"FGCE!J14","v":0},{"$f":"FGCE!K14","v":0},{"$f":"FGCE!L14","v":0},{"$f":"FGCE!M14","v":0},{"$f":"FGCE!N14","v":0},{"$f":"FGCE!O14","v":0},{"$f":"FGCE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FGCE!G15","v":0},{"$f":"FGCE!H15","v":0},{"$f":"FGCE!I15","v":0},{"$f":"FGCE!J15","v":18.007721499999999},{"$f":"FGCE!K15","v":18.287805000000002},{"$f":"FGCE!L15","v":18.551413},{"$f":"FGCE!M15","v":18.8314965},{"$f":"FGCE!N15","v":0},{"$f":"FGCE!O15","v":0},{"$f":"FGCE!P15","v":0},null,73.678436000000005,73.678436000000005]
[null,2021,null,null,null,null,{"$f":"FGCE!G16","v":0},{"$f":"FGCE!H16","v":0},{"$f":"FGCE!I16","v":0},{"$f":"FGCE!J16","v":18.007721499999999},{"$f":"FGCE!K16","v":18.287805000000002},{"$f":"FGCE!L16","v":18.551413},{"$f":"FGCE!M16","v":18.8314965},{"$f":"FGCE!N16","v":0},{"$f":"FGCE!O16","v":0},{"$f":"FGCE!P16","v":0},null,73.678436000000005,73.678436000000005]
[null,2022,null,null,null,null,{"$f":"FGCE!G17","v":0},{"$f":"FGCE!H17","v":0},{"$f":"FGCE!I17","v":0},{"$f":"FGCE!J17","v":0},{"$f":"FGCE!K17","v":0},{"$f":"FGCE!L17","v":0},{"$f":"FGCE!M17","v":0},{"$f":"FGCE!N17","v":0},{"$f":"FGCE!O17","v":0},{"$f":"FGCE!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FGCE!G18","v":0},{"$f":"FGCE!H18","v":0},{"$f":"FGCE!I18","v":0},{"$f":"FGCE!J18","v":0},{"$f":"FGCE!K18","v":0},{"$f":"FGCE!L18","v":0},{"$f":"FGCE!M18","v":0},{"$f":"FGCE!N18","v":0},{"$f":"FGCE!O18","v":0},{"$f":"FGCE!P18","v":0},null,0,0]
[]
[null,"DGCE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"DGCE!G9","v":18.681559999999998},{"$f":"DGCE!H9","v":29.647522999999996},{"$f":"DGCE!I9","v":73.209074999999999},{"$f":"DGCE!J9","v":52.970058999999999},{"$f":"DGCE!K9","v":15.718710000000002},{"$f":"DGCE!L9","v":6.1997559999999998},{"$f":"DGCE!M9","v":0},{"$f":"DGCE!N9","v":0},{"$f":"DGCE!O9","v":0},{"$f":"DGCE!P9","v":0},null,{"$f":"SUM(G35:P35)","v":196.426683},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B35, $G35:$P35)","v":18.681559999999998}]
[null,2015,null,null,null,null,{"$f":"DGCE!G10","v":18.681559999999998},{"$f":"DGCE!H10","v":29.647522999999996},{"$f":"DGCE!I10","v":73.209074999999999},{"$f":"DGCE!J10","v":52.970058999999999},{"$f":"DGCE!K10","v":15.718710000000002},{"$f":"DGCE!L10","v":6.1997559999999998},{"$f":"DGCE!M10","v":0},{"$f":"DGCE!N10","v":0},{"$f":"DGCE!O10","v":0},{"$f":"DGCE!P10","v":0},null,196.426683,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B36, $G36:$P36)","v":48.329082999999997}]
[null,2016,null,null,null,null,{"$f":"DGCE!G11","v":18.681559999999998},{"$f":"DGCE!H11","v":29.647522999999996},{"$f":"DGCE!I11","v":73.209074999999999},{"$f":"DGCE!J11","v":52.970058999999999},{"$f":"DGCE!K11","v":15.718710000000002},{"$f":"DGCE!L11","v":6.1997559999999998},{"$f":"DGCE!M11","v":0},{"$f":"DGCE!N11","v":0},{"$f":"DGCE!O11","v":0},{"$f":"DGCE!P11","v":0},null,196.426683,121.538158]
[null,2017,null,null,null,null,{"$f":"DGCE!G12","v":18.681559999999998},{"$f":"DGCE!H12","v":29.647522999999996},{"$f":"DGCE!I12","v":73.209074999999999},{"$f":"DGCE!J12","v":70.977780499999994},{"$f":"DGCE!K12","v":15.718710000000002},{"$f":"DGCE!L12","v":6.1997559999999998},{"$f":"DGCE!M12","v":0},{"$f":"DGCE!N12","v":0},{"$f":"DGCE!O12","v":0},{"$f":"DGCE!P12","v":0},null,214.4344045,192.5159385]
[null,2018,null,null,null,null,{"$f":"DGCE!G13","v":18.681559999999998},{"$f":"DGCE!H13","v":29.647522999999996},{"$f":"DGCE!I13","v":73.209074999999999},{"$f":"DGCE!J13","v":70.977780499999994},{"$f":"DGCE!K13","v":34.006515000000007},{"$f":"DGCE!L13","v":6.1997559999999998},{"$f":"DGCE!M13","v":0},{"$f":"DGCE!N13","v":0},{"$f":"DGCE!O13","v":0},{"$f":"DGCE!P13","v":0},null,232.72220950000002,226.52245350000001]
[null,2019,null,null,null,null,{"$f":"DGCE!G14","v":18.681559999999998},{"$f":"DGCE!H14","v":29.647522999999996},{"$f":"DGCE!I14","v":73.209074999999999},{"$f":"DGCE!J14","v":70.977780499999994},{"$f":"DGCE!K14","v":34.006515000000007},{"$f":"DGCE!L14","v":24.751169000000001},{"$f":"DGCE!M14","v":0},{"$f":"DGCE!N14","v":0},{"$f":"DGCE!O14","v":0},{"$f":"DGCE!P14","v":0},null,251.27362250000002,251.27362250000002]
[null,2020,null,null,null,null,{"$f":"DGCE!G15","v":18.681559999999998},{"$f":"DGCE!H15","v":58.506722999999994},{"$f":"DGCE!I15","v":102.50347499999999},{"$f":"DGCE!J15","v":82.699658999999997},{"$f":"DGCE!K15","v":47.118390000000005},{"$f":"DGCE!L15","v":6.1997559999999998},{"$f":"DGCE!M15","v":0},{"$f":"DGCE!N15","v":0},{"$f":"DGCE!O15","v":0},{"$f":"DGCE!P15","v":0},null,315.709563,315.709563]
[null,2021,null,null,null,null,{"$f":"DGCE!G16","v":18.681559999999998},{"$f":"DGCE!H16","v":58.506722999999994},{"$f":"DGCE!I16","v":102.50347499999999},{"$f":"DGCE!J16","v":82.699658999999997},{"$f":"DGCE!K16","v":47.118390000000005},{"$f":"DGCE!L16","v":6.1997559999999998},{"$f":"DGCE!M16","v":0},{"$f":"DGCE!N16","v":0},{"$f":"DGCE!O16","v":0},{"$f":"DGCE!P16","v":0},null,315.709563,315.709563]
[null,2022,null,null,null,null,{"$f":"DGCE!G17","v":18.681559999999998},{"$f":"DGCE!H17","v":58.506722999999994},{"$f":"DGCE!I17","v":102.50347499999999},{"$f":"DGCE!J17","v":98.766759000000008},{"$f":"DGCE!K17","v":63.435390000000005},{"$f":"DGCE!L17","v":22.751956},{"$f":"DGCE!M17","v":17.474184000000001},{"$f":"DGCE!N17","v":0},{"$f":"DGCE!O17","v":0},{"$f":"DGCE!P17","v":0},null,382.120047,382.120047]
[null,2023,null,null,null,null,{"$f":"DGCE!G18","v":18.681559999999998},{"$f":"DGCE!H18","v":58.506722999999994},{"$f":"DGCE!I18","v":102.50347499999999},{"$f":"DGCE!J18","v":98.766759000000008},{"$f":"DGCE!K18","v":63.435390000000005},{"$f":"DGCE!L18","v":22.751956},{"$f":"DGCE!M18","v":17.474184000000001},{"$f":"DGCE!N18","v":0},{"$f":"DGCE!O18","v":0},{"$f":"DGCE!P18","v":0},null,382.120047,382.120047]

{"sheet":"DGCE","index":8,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["FGCE - Total Forecast Expenditure for Generation Connections"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DGCE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G22+G35+G48+G61","v":18.681559999999998},{"$f":"H22+H35+H48+H61","v":29.647522999999996},73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":196.426683},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":18.681559999999998}]
[null,2015,null,null,null,null,{"$f":"G23+G36+G49+G62","v":18.681559999999998},29.647522999999996,73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,196.426683,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":48.329082999999997}]
[null,2016,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,52.970058999999999,15.718710000000002,6.1997559999999998,0,0,0,0,null,196.426683,121.538158]
[null,2017,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,15.718710000000002,6.1997559999999998,0,0,0,0,null,214.4344045,192.5159385]
[null,2018,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,34.006515000000007,6.1997559999999998,0,0,0,0,null,232.72220950000002,226.52245350000001]
[null,2019,null,null,null,null,18.681559999999998,29.647522999999996,73.209074999999999,70.977780499999994,34.006515000000007,24.751169000000001,0,0,0,0,null,251.27362250000002,251.27362250000002]
[null,2020,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,82.699658999999997,47.118390000000005,6.1997559999999998,0,0,0,0,null,315.709563,315.709563]
[null,2021,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,82.699658999999997,47.118390000000005,6.1997559999999998,0,0,0,0,null,315.709563,315.709563]
[null,2022,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,98.766759000000008,63.435390000000005,22.751956,17.474184000000001,0,0,0,null,382.120047,382.120047]
[null,2023,null,null,null,null,18.681559999999998,58.506722999999994,102.50347499999999,98.766759000000008,63.435390000000005,22.751956,17.474184000000001,0,0,0,null,382.120047,382.120047]
[]
[null,"DSLE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"DSLE!G9","v":18.456669999999999},{"$f":"DSLE!H9","v":23.260302999999997},{"$f":"DSLE!I9","v":23.727386999999997},{"$f":"DSLE!J9","v":19.217126},{"$f":"DSLE!K9","v":15.718710000000002},{"$f":"DSLE!L9","v":6.1997559999999998},{"$f":"DSLE!M9","v":0},{"$f":"DSLE!N9","v":0},{"$f":"DSLE!O9","v":0},{"$f":"DSLE!P9","v":0},null,{"$f":"SUM(G22:P22)","v":106.57995199999999},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B22, $G22:$P22)","v":18.456669999999999}]
[null,2015,null,null,null,null,{"$f":"DSLE!G10","v":18.456669999999999},{"$f":"DSLE!H10","v":23.260302999999997},{"$f":"DSLE!I10","v":23.727386999999997},{"$f":"DSLE!J10","v":19.217126},{"$f":"DSLE!K10","v":15.718710000000002},{"$f":"DSLE!L10","v":6.1997559999999998},{"$f":"DSLE!M10","v":0},{"$f":"DSLE!N10","v":0},{"$f":"DSLE!O10","v":0},{"$f":"DSLE!P10","v":0},null,106.57995199999999,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B23, $G23:$P23)","v":41.716972999999996}]
[null,2016,null,null,null,null,{"$f":"DSLE!G11","v":18.456669999999999},{"$f":"DSLE!H11","v":23.260302999999997},{"$f":"DSLE!I11","v":23.727386999999997},{"$f":"DSLE!J11","v":19.217126},{"$f":"DSLE!K11","v":15.718710000000002},{"$f":"DSLE!L11","v":6.1997559999999998},{"$f":"DSLE!M11","v":0},{"$f":"DSLE!N11","v":0},{"$f":"DSLE!O11","v":0},{"$f":"DSLE!P11","v":0},null,106.57995199999999,65.444359999999989]
[null,2017,null,null,null,null,{"$f":"DSLE!G12","v":18.456669999999999},{"$f":"DSLE!H12","v":23.260302999999997},{"$f":"DSLE!I12","v":23.727386999999997},{"$f":"DSLE!J12","v":19.217126},{"$f":"DSLE!K12","v":15.718710000000002},{"$f":"DSLE!L12","v":6.1997559999999998},{"$f":"DSLE!M12","v":0},{"$f":"DSLE!N12","v":0},{"$f":"DSLE!O12","v":0},{"$f":"DSLE!P12","v":0},null,106.57995199999999,84.661485999999996]
[null,2018,null,null,null,null,{"$f":"DSLE!G13","v":18.456669999999999},{"$f":"DSLE!H13","v":23.260302999999997},{"$f":"DSLE!I13","v":23.727386999999997},{"$f":"DSLE!J13","v":19.217126},{"$f":"DSLE!K13","v":15.718710000000002},{"$f":"DSLE!L13","v":6.1997559999999998},{"$f":"DSLE!M13","v":0},{"$f":"DSLE!N13","v":0},{"$f":"DSLE!O13","v":0},{"$f":"DSLE!P13","v":0},null,106.57995199999999,100.380196]
[null,2019,null,null,null,null,{"$f":"DSLE!G14","v":18.456669999999999},{"$f":"DSLE!H14","v":23.260302999999997},{"$f":"DSLE!I14","v":23.727386999999997},{"$f":"DSLE!J14","v":19.217126},{"$f":"DSLE!K14","v":15.718710000000002},{"$f":"DSLE!L14","v":6.1997559999999998},{"$f":"DSLE!M14","v":0},{"$f":"DSLE!N14","v":0},{"$f":"DSLE!O14","v":0},{"$f":"DSLE!P14","v":0},null,106.57995199999999,106.57995199999999]
[null,2020,null,null,null,null,{"$f":"DSLE!G15","v":18.456669999999999},{"$f":"DSLE!H15","v":23.260302999999997},{"$f":"DSLE!I15","v":23.727386999999997},{"$f":"DSLE!J15","v":19.217126},{"$f":"DSLE!K15","v":15.718710000000002},{"$f":"DSLE!L15","v":6.1997559999999998},{"$f":"DSLE!M15","v":0},{"$f":"DSLE!N15","v":0},{"$f":"DSLE!O15","v":0},{"$f":"DSLE!P15","v":0},null,106.57995199999999,106.57995199999999]
[null,2021,null,null,null,null,{"$f":"DSLE!G16","v":18.456669999999999},{"$f":"DSLE!H16","v":23.260302999999997},{"$f":"DSLE!I16","v":23.727386999999997},{"$f":"DSLE!J16","v":19.217126},{"$f":"DSLE!K16","v":15.718710000000002},{"$f":"DSLE!L16","v":6.1997559999999998},{"$f":"DSLE!M16","v":0},{"$f":"DSLE!N16","v":0},{"$f":"DSLE!O16","v":0},{"$f":"DSLE!P16","v":0},null,106.57995199999999,106.57995199999999]
[null,2022,null,null,null,null,{"$f":"DSLE!G17","v":18.456669999999999},{"$f":"DSLE!H17","v":23.260302999999997},{"$f":"DSLE!I17","v":23.727386999999997},{"$f":"DSLE!J17","v":19.217126},{"$f":"DSLE!K17","v":15.718710000000002},{"$f":"DSLE!L17","v":6.1997559999999998},{"$f":"DSLE!M17","v":0},{"$f":"DSLE!N17","v":0},{"$f":"DSLE!O17","v":0},{"$f":"DSLE!P17","v":0},null,106.57995199999999,106.57995199999999]
[null,2023,null,null,null,null,{"$f":"DSLE!G18","v":18.456669999999999},{"$f":"DSLE!H18","v":23.260302999999997},{"$f":"DSLE!I18","v":23.727386999999997},{"$f":"DSLE!J18","v":19.217126},{"$f":"DSLE!K18","v":15.718710000000002},{"$f":"DSLE!L18","v":6.1997559999999998},{"$f":"DSLE!M18","v":0},{"$f":"DSLE!N18","v":0},{"$f":"DSLE!O18","v":0},{"$f":"DSLE!P18","v":0},null,106.57995199999999,106.57995199999999]
[]
[null,"DSHE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"DSHE!G9","v":0.22489000000000001},{"$f":"DSHE!H9","v":6.3872199999999992},{"$f":"DSHE!I9","v":49.481687999999998},{"$f":"DSHE!J9","v":33.752932999999999},{"$f":"DSHE!K9","v":0},{"$f":"DSHE!L9","v":0},{"$f":"DSHE!M9","v":0},{"$f":"DSHE!N9","v":0},{"$f":"DSHE!O9","v":0},{"$f":"DSHE!P9","v":0},null,{"$f":"SUM(G35:P35)","v":89.846731000000005},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B35, $G35:$P35)","v":0.22489000000000001}]
[null,2015,null,null,null,null,{"$f":"DSHE!G10","v":0.22489000000000001},{"$f":"DSHE!H10","v":6.3872199999999992},{"$f":"DSHE!I10","v":49.481687999999998},{"$f":"DSHE!J10","v":33.752932999999999},{"$f":"DSHE!K10","v":0},{"$f":"DSHE!L10","v":0},{"$f":"DSHE!M10","v":0},{"$f":"DSHE!N10","v":0},{"$f":"DSHE!O10","v":0},{"$f":"DSHE!P10","v":0},null,89.846731000000005,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B36, $G36:$P36)","v":6.6121099999999995}]
[null,2016,null,null,null,null,{"$f":"DSHE!G11","v":0.22489000000000001},{"$f":"DSHE!H11","v":6.3872199999999992},{"$f":"DSHE!I11","v":49.481687999999998},{"$f":"DSHE!J11","v":33.752932999999999},{"$f":"DSHE!K11","v":0},{"$f":"DSHE!L11","v":0},{"$f":"DSHE!M11","v":0},{"$f":"DSHE!N11","v":0},{"$f":"DSHE!O11","v":0},{"$f":"DSHE!P11","v":0},null,89.846731000000005,56.093798]
[null,2017,null,null,null,null,{"$f":"DSHE!G12","v":0.22489000000000001},{"$f":"DSHE!H12","v":6.3872199999999992},{"$f":"DSHE!I12","v":49.481687999999998},{"$f":"DSHE!J12","v":51.760654500000001},{"$f":"DSHE!K12","v":0},{"$f":"DSHE!L12","v":0},{"$f":"DSHE!M12","v":0},{"$f":"DSHE!N12","v":0},{"$f":"DSHE!O12","v":0},{"$f":"DSHE!P12","v":0},null,107.85445250000001,107.85445250000001]
[null,2018,null,null,null,null,{"$f":"DSHE!G13","v":0.22489000000000001},{"$f":"DSHE!H13","v":6.3872199999999992},{"$f":"DSHE!I13","v":49.481687999999998},{"$f":"DSHE!J13","v":51.760654500000001},{"$f":"DSHE!K13","v":18.287805000000002},{"$f":"DSHE!L13","v":0},{"$f":"DSHE!M13","v":0},{"$f":"DSHE!N13","v":0},{"$f":"DSHE!O13","v":0},{"$f":"DSHE!P13","v":0},null,126.14225750000001,126.14225750000001]
[null,2019,null,null,null,null,{"$f":"DSHE!G14","v":0.22489000000000001},{"$f":"DSHE!H14","v":6.3872199999999992},{"$f":"DSHE!I14","v":49.481687999999998},{"$f":"DSHE!J14","v":51.760654500000001},{"$f":"DSHE!K14","v":18.287805000000002},{"$f":"DSHE!L14","v":18.551413},{"$f":"DSHE!M14","v":0},{"$f":"DSHE!N14","v":0},{"$f":"DSHE!O14","v":0},{"$f":"DSHE!P14","v":0},null,144.69367050000002,144.69367050000002]
[null,2020,null,null,null,null,{"$f":"DSHE!G15","v":0.22489000000000001},{"$f":"DSHE!H15","v":6.3872199999999992},{"$f":"DSHE!I15","v":49.481687999999998},{"$f":"DSHE!J15","v":33.752932999999999},{"$f":"DSHE!K15","v":0},{"$f":"DSHE!L15","v":0},{"$f":"DSHE!M15","v":0},{"$f":"DSHE!N15","v":0},{"$f":"DSHE!O15","v":0},{"$f":"DSHE!P15","v":0},null,89.846731000000005,89.846731000000005]
[null,2021,null,null,null,null,{"$f":"DSHE!G16","v":0.22489000000000001},{"$f":"DSHE!H16","v":6.3872199999999992},{"$f":"DSHE!I16","v":49.481687999999998},{"$f":"DSHE!J16","v":33.752932999999999},{"$f":"DSHE!K16","v":0},{"$f":"DSHE!L16","v":0},{"$f":"DSHE!M16","v":0},{"$f":"DSHE!N16","v":0},{"$f":"DSHE!O16","v":0},{"$f":"DSHE!P16","v":0},null,89.846731000000005,89.846731000000005]
[null,2022,null,null,null,null,{"$f":"DSHE!G17","v":0.22489000000000001},{"$f":"DSHE!H17","v":6.3872199999999992},{"$f":"DSHE!I17","v":49.481687999999998},{"$f":"DSHE!J17","v":33.752932999999999},{"$f":"DSHE!K17","v":0},{"$f":"DSHE!L17","v":0},{"$f":"DSHE!M17","v":0},{"$f":"DSHE!N17","v":0},{"$f":"DSHE!O17","v":0},{"$f":"DSHE!P17","v":0},null,89.846731000000005,89.846731000000005]
[null,2023,null,null,null,null,{"$f":"DSHE!G18","v":0.22489000000000001},{"$f":"DSHE!H18","v":6.3872199999999992},{"$f":"DSHE!I18","v":49.481687999999998},{"$f":"DSHE!J18","v":33.752932999999999},{"$f":"DSHE!K18","v":0},{"$f":"DSHE!L18","v":0},{"$f":"DSHE!M18","v":0},{"$f":"DSHE!N18","v":0},{"$f":"DSHE!O18","v":0},{"$f":"DSHE!P18","v":0},null,89.846731000000005,89.846731000000005]
[]
[null,"DASLE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"DASLE!G9","v":0},{"$f":"DASLE!H9","v":0},{"$f":"DASLE!I9","v":0},{"$f":"DASLE!J9","v":0},{"$f":"DASLE!K9","v":0},{"$f":"DASLE!L9","v":0},{"$f":"DASLE!M9","v":0},{"$f":"DASLE!N9","v":0},{"$f":"DASLE!O9","v":0},{"$f":"DASLE!P9","v":0},null,{"$f":"SUM(G48:P48)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B48, $G48:$P48)","v":0}]
[null,2015,null,null,null,null,{"$f":"DASLE!G10","v":0},{"$f":"DASLE!H10","v":0},{"$f":"DASLE!I10","v":0},{"$f":"DASLE!J10","v":0},{"$f":"DASLE!K10","v":0},{"$f":"DASLE!L10","v":0},{"$f":"DASLE!M10","v":0},{"$f":"DASLE!N10","v":0},{"$f":"DASLE!O10","v":0},{"$f":"DASLE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B49, $G49:$P49)","v":0}]
[null,2016,null,null,null,null,{"$f":"DASLE!G11","v":0},{"$f":"DASLE!H11","v":0},{"$f":"DASLE!I11","v":0},{"$f":"DASLE!J11","v":0},{"$f":"DASLE!K11","v":0},{"$f":"DASLE!L11","v":0},{"$f":"DASLE!M11","v":0},{"$f":"DASLE!N11","v":0},{"$f":"DASLE!O11","v":0},{"$f":"DASLE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"DASLE!G12","v":0},{"$f":"DASLE!H12","v":0},{"$f":"DASLE!I12","v":0},{"$f":"DASLE!J12","v":0},{"$f":"DASLE!K12","v":0},{"$f":"DASLE!L12","v":0},{"$f":"DASLE!M12","v":0},{"$f":"DASLE!N12","v":0},{"$f":"DASLE!O12","v":0},{"$f":"DASLE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"DASLE!G13","v":0},{"$f":"DASLE!H13","v":0},{"$f":"DASLE!I13","v":0},{"$f":"DASLE!J13","v":0},{"$f":"DASLE!K13","v":0},{"$f":"DASLE!L13","v":0},{"$f":"DASLE!M13","v":0},{"$f":"DASLE!N13","v":0},{"$f":"DASLE!O13","v":0},{"$f":"DASLE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"DASLE!G14","v":0},{"$f":"DASLE!H14","v":0},{"$f":"DASLE!I14","v":0},{"$f":"DASLE!J14","v":0},{"$f":"DASLE!K14","v":0},{"$f":"DASLE!L14","v":0},{"$f":"DASLE!M14","v":0},{"$f":"DASLE!N14","v":0},{"$f":"DASLE!O14","v":0},{"$f":"DASLE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"DASLE!G15","v":0},{"$f":"DASLE!H15","v":28.859199999999998},{"$f":"DASLE!I15","v":29.2944},{"$f":"DASLE!J15","v":29.729599999999998},{"$f":"DASLE!K15","v":31.39968},{"$f":"DASLE!L15","v":0},{"$f":"DASLE!M15","v":0},{"$f":"DASLE!N15","v":0},{"$f":"DASLE!O15","v":0},{"$f":"DASLE!P15","v":0},null,119.28287999999999,119.28287999999999]
[null,2021,null,null,null,null,{"$f":"DASLE!G16","v":0},{"$f":"DASLE!H16","v":28.859199999999998},{"$f":"DASLE!I16","v":29.2944},{"$f":"DASLE!J16","v":29.729599999999998},{"$f":"DASLE!K16","v":31.39968},{"$f":"DASLE!L16","v":0},{"$f":"DASLE!M16","v":0},{"$f":"DASLE!N16","v":0},{"$f":"DASLE!O16","v":0},{"$f":"DASLE!P16","v":0},null,119.28287999999999,119.28287999999999]
[null,2022,null,null,null,null,{"$f":"DASLE!G17","v":0},{"$f":"DASLE!H17","v":28.859199999999998},{"$f":"DASLE!I17","v":29.2944},{"$f":"DASLE!J17","v":45.796700000000001},{"$f":"DASLE!K17","v":47.716680000000004},{"$f":"DASLE!L17","v":16.552199999999999},{"$f":"DASLE!M17","v":17.474184000000001},{"$f":"DASLE!N17","v":0},{"$f":"DASLE!O17","v":0},{"$f":"DASLE!P17","v":0},null,185.693364,185.693364]
[null,2023,null,null,null,null,{"$f":"DASLE!G18","v":0},{"$f":"DASLE!H18","v":28.859199999999998},{"$f":"DASLE!I18","v":29.2944},{"$f":"DASLE!J18","v":45.796700000000001},{"$f":"DASLE!K18","v":47.716680000000004},{"$f":"DASLE!L18","v":16.552199999999999},{"$f":"DASLE!M18","v":17.474184000000001},{"$f":"DASLE!N18","v":0},{"$f":"DASLE!O18","v":0},{"$f":"DASLE!P18","v":0},null,185.693364,185.693364]
[]
[null,"DASHE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"DASHE!G9","v":0},{"$f":"DASHE!H9","v":0},{"$f":"DASHE!I9","v":0},{"$f":"DASHE!J9","v":0},{"$f":"DASHE!K9","v":0},{"$f":"DASHE!L9","v":0},{"$f":"DASHE!M9","v":0},{"$f":"DASHE!N9","v":0},{"$f":"DASHE!O9","v":0},{"$f":"DASHE!P9","v":0},null,{"$f":"SUM(G61:P61)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B61, $G61:$P61)","v":0}]
[null,2015,null,null,null,null,{"$f":"DASHE!G10","v":0},{"$f":"DASHE!H10","v":0},{"$f":"DASHE!I10","v":0},{"$f":"DASHE!J10","v":0},{"$f":"DASHE!K10","v":0},{"$f":"DASHE!L10","v":0},{"$f":"DASHE!M10","v":0},{"$f":"DASHE!N10","v":0},{"$f":"DASHE!O10","v":0},{"$f":"DASHE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B62, $G62:$P62)","v":0}]
[null,2016,null,null,null,null,{"$f":"DASHE!G11","v":0},{"$f":"DASHE!H11","v":0},{"$f":"DASHE!I11","v":0},{"$f":"DASHE!J11","v":0},{"$f":"DASHE!K11","v":0},{"$f":"DASHE!L11","v":0},{"$f":"DASHE!M11","v":0},{"$f":"DASHE!N11","v":0},{"$f":"DASHE!O11","v":0},{"$f":"DASHE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"DASHE!G12","v":0},{"$f":"DASHE!H12","v":0},{"$f":"DASHE!I12","v":0},{"$f":"DASHE!J12","v":0},{"$f":"DASHE!K12","v":0},{"$f":"DASHE!L12","v":0},{"$f":"DASHE!M12","v":0},{"$f":"DASHE!N12","v":0},{"$f":"DASHE!O12","v":0},{"$f":"DASHE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"DASHE!G13","v":0},{"$f":"DASHE!H13","v":0},{"$f":"DASHE!I13","v":0},{"$f":"DASHE!J13","v":0},{"$f":"DASHE!K13","v":0},{"$f":"DASHE!L13","v":0},{"$f":"DASHE!M13","v":0},{"$f":"DASHE!N13","v":0},{"$f":"DASHE!O13","v":0},{"$f":"DASHE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"DASHE!G14","v":0},{"$f":"DASHE!H14","v":0},{"$f":"DASHE!I14","v":0},{"$f":"DASHE!J14","v":0},{"$f":"DASHE!K14","v":0},{"$f":"DASHE!L14","v":0},{"$f":"DASHE!M14","v":0},{"$f":"DASHE!N14","v":0},{"$f":"DASHE!O14","v":0},{"$f":"DASHE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"DASHE!G15","v":0},{"$f":"DASHE!H15","v":0},{"$f":"DASHE!I15","v":0},{"$f":"DASHE!J15","v":0},{"$f":"DASHE!K15","v":0},{"$f":"DASHE!L15","v":0},{"$f":"DASHE!M15","v":0},{"$f":"DASHE!N15","v":0},{"$f":"DASHE!O15","v":0},{"$f":"DASHE!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"DASHE!G16","v":0},{"$f":"DASHE!H16","v":0},{"$f":"DASHE!I16","v":0},{"$f":"DASHE!J16","v":0},{"$f":"DASHE!K16","v":0},{"$f":"DASHE!L16","v":0},{"$f":"DASHE!M16","v":0},{"$f":"DASHE!N16","v":0},{"$f":"DASHE!O16","v":0},{"$f":"DASHE!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"DASHE!G17","v":0},{"$f":"DASHE!H17","v":0},{"$f":"DASHE!I17","v":0},{"$f":"DASHE!J17","v":0},{"$f":"DASHE!K17","v":0},{"$f":"DASHE!L17","v":0},{"$f":"DASHE!M17","v":0},{"$f":"DASHE!N17","v":0},{"$f":"DASHE!O17","v":0},{"$f":"DASHE!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"DASHE!G18","v":0},{"$f":"DASHE!H18","v":0},{"$f":"DASHE!I18","v":0},{"$f":"DASHE!J18","v":0},{"$f":"DASHE!K18","v":0},{"$f":"DASHE!L18","v":0},{"$f":"DASHE!M18","v":0},{"$f":"DASHE!N18","v":0},{"$f":"DASHE!O18","v":0},{"$f":"DASHE!P18","v":0},null,0,0]

{"sheet":"DSLE","index":9,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["DSLE - Sole-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DSLE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G$21* G$22 + G52 + G26 + G39","v":18.456669999999999},{"$f":"H$21* H$22 + H52 + H26 + H39","v":23.260302999999997},23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":106.57995199999999},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":18.456669999999999}]
[null,2015,null,null,null,null,{"$f":"G$21* G$22 + G53 + G27 + G40","v":18.456669999999999},23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":41.716972999999996}]
[null,2016,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,65.444359999999989]
[null,2017,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,84.661485999999996]
[null,2018,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,100.380196]
[null,2019,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,106.57995199999999]
[null,2020,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,106.57995199999999]
[null,2021,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,106.57995199999999]
[null,2022,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,106.57995199999999]
[null,2023,null,null,null,null,18.456669999999999,23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,106.57995199999999,106.57995199999999]
[]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"BSLE n","£m 2009/10 Prices",null,null,null,{"$f":"Baselines!F7","v":17.645},{"$f":"Baselines!G7","v":21.922999999999998},{"$f":"Baselines!H7","v":22.030999999999999},{"$f":"Baselines!I7","v":17.582000000000001},{"$f":"Baselines!J7","v":14.161},{"$f":"Baselines!K7","v":5.5060000000000002},{"$f":"Baselines!L7","v":0},{"$f":"Baselines!M7","v":0},{"$f":"Baselines!N7","v":0},{"$f":"Baselines!O7","v":0},null,{"$f":"SUM(G21:P21)","v":98.847999999999999}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OLSE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OSLE!G9","v":0},{"$f":"OSLE!H9","v":0},{"$f":"OSLE!I9","v":0},{"$f":"OSLE!J9","v":0},{"$f":"OSLE!K9","v":0},{"$f":"OSLE!L9","v":0},{"$f":"OSLE!M9","v":0},{"$f":"OSLE!N9","v":0},{"$f":"OSLE!O9","v":0},{"$f":"OSLE!P9","v":0},null,{"$f":"SUM(G26:P26)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B26, $G26:$P26)","v":0}]
[null,2015,null,null,null,null,{"$f":"OSLE!G10","v":0},{"$f":"OSLE!H10","v":0},{"$f":"OSLE!I10","v":0},{"$f":"OSLE!J10","v":0},{"$f":"OSLE!K10","v":0},{"$f":"OSLE!L10","v":0},{"$f":"OSLE!M10","v":0},{"$f":"OSLE!N10","v":0},{"$f":"OSLE!O10","v":0},{"$f":"OSLE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B27, $G27:$P27)","v":0}]
[null,2016,null,null,null,null,{"$f":"OSLE!G11","v":0},{"$f":"OSLE!H11","v":0},{"$f":"OSLE!I11","v":0},{"$f":"OSLE!J11","v":0},{"$f":"OSLE!K11","v":0},{"$f":"OSLE!L11","v":0},{"$f":"OSLE!M11","v":0},{"$f":"OSLE!N11","v":0},{"$f":"OSLE!O11","v":0},{"$f":"OSLE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OSLE!G12","v":0},{"$f":"OSLE!H12","v":0},{"$f":"OSLE!I12","v":0},{"$f":"OSLE!J12","v":0},{"$f":"OSLE!K12","v":0},{"$f":"OSLE!L12","v":0},{"$f":"OSLE!M12","v":0},{"$f":"OSLE!N12","v":0},{"$f":"OSLE!O12","v":0},{"$f":"OSLE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OSLE!G13","v":0},{"$f":"OSLE!H13","v":0},{"$f":"OSLE!I13","v":0},{"$f":"OSLE!J13","v":0},{"$f":"OSLE!K13","v":0},{"$f":"OSLE!L13","v":0},{"$f":"OSLE!M13","v":0},{"$f":"OSLE!N13","v":0},{"$f":"OSLE!O13","v":0},{"$f":"OSLE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OSLE!G14","v":0},{"$f":"OSLE!H14","v":0},{"$f":"OSLE!I14","v":0},{"$f":"OSLE!J14","v":0},{"$f":"OSLE!K14","v":0},{"$f":"OSLE!L14","v":0},{"$f":"OSLE!M14","v":0},{"$f":"OSLE!N14","v":0},{"$f":"OSLE!O14","v":0},{"$f":"OSLE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OSLE!G15","v":0},{"$f":"OSLE!H15","v":0},{"$f":"OSLE!I15","v":0},{"$f":"OSLE!J15","v":0},{"$f":"OSLE!K15","v":0},{"$f":"OSLE!L15","v":0},{"$f":"OSLE!M15","v":0},{"$f":"OSLE!N15","v":0},{"$f":"OSLE!O15","v":0},{"$f":"OSLE!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OSLE!G16","v":0},{"$f":"OSLE!H16","v":0},{"$f":"OSLE!I16","v":0},{"$f":"OSLE!J16","v":0},{"$f":"OSLE!K16","v":0},{"$f":"OSLE!L16","v":0},{"$f":"OSLE!M16","v":0},{"$f":"OSLE!N16","v":0},{"$f":"OSLE!O16","v":0},{"$f":"OSLE!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OSLE!G17","v":0},{"$f":"OSLE!H17","v":0},{"$f":"OSLE!I17","v":0},{"$f":"OSLE!J17","v":0},{"$f":"OSLE!K17","v":0},{"$f":"OSLE!L17","v":0},{"$f":"OSLE!M17","v":0},{"$f":"OSLE!N17","v":0},{"$f":"OSLE!O17","v":0},{"$f":"OSLE!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OSLE!G18","v":0},{"$f":"OSLE!H18","v":0},{"$f":"OSLE!I18","v":0},{"$f":"OSLE!J18","v":0},{"$f":"OSLE!K18","v":0},{"$f":"OSLE!L18","v":0},{"$f":"OSLE!M18","v":0},{"$f":"OSLE!N18","v":0},{"$f":"OSLE!O18","v":0},{"$f":"OSLE!P18","v":0},null,0,0]
[]
[null,"OPSL t - n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OPSL!G16","v":0},{"$f":"OPSL!H16","v":0},{"$f":"OPSL!I16","v":0},{"$f":"OPSL!J16","v":0},{"$f":"OPSL!K16","v":0},{"$f":"OPSL!L16","v":0},{"$f":"OPSL!M16","v":0},{"$f":"OPSL!N16","v":0},{"$f":"OPSL!O16","v":0},{"$f":"OPSL!P16","v":0},null,{"$f":"SUM(G39:P39)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B39, $G39:$P39)","v":0}]
[null,2015,null,null,null,null,{"$f":"OPSL!G17","v":0},{"$f":"OPSL!H17","v":0},{"$f":"OPSL!I17","v":0},{"$f":"OPSL!J17","v":0},{"$f":"OPSL!K17","v":0},{"$f":"OPSL!L17","v":0},{"$f":"OPSL!M17","v":0},{"$f":"OPSL!N17","v":0},{"$f":"OPSL!O17","v":0},{"$f":"OPSL!P17","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B40, $G40:$P40)","v":0}]
[null,2016,null,null,null,null,{"$f":"OPSL!G18","v":0},{"$f":"OPSL!H18","v":0},{"$f":"OPSL!I18","v":0},{"$f":"OPSL!J18","v":0},{"$f":"OPSL!K18","v":0},{"$f":"OPSL!L18","v":0},{"$f":"OPSL!M18","v":0},{"$f":"OPSL!N18","v":0},{"$f":"OPSL!O18","v":0},{"$f":"OPSL!P18","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OPSL!G19","v":0},{"$f":"OPSL!H19","v":0},{"$f":"OPSL!I19","v":0},{"$f":"OPSL!J19","v":0},{"$f":"OPSL!K19","v":0},{"$f":"OPSL!L19","v":0},{"$f":"OPSL!M19","v":0},{"$f":"OPSL!N19","v":0},{"$f":"OPSL!O19","v":0},{"$f":"OPSL!P19","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OPSL!G20","v":0},{"$f":"OPSL!H20","v":0},{"$f":"OPSL!I20","v":0},{"$f":"OPSL!J20","v":0},{"$f":"OPSL!K20","v":0},{"$f":"OPSL!L20","v":0},{"$f":"OPSL!M20","v":0},{"$f":"OPSL!N20","v":0},{"$f":"OPSL!O20","v":0},{"$f":"OPSL!P20","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OPSL!G21","v":0},{"$f":"OPSL!H21","v":0},{"$f":"OPSL!I21","v":0},{"$f":"OPSL!J21","v":0},{"$f":"OPSL!K21","v":0},{"$f":"OPSL!L21","v":0},{"$f":"OPSL!M21","v":0},{"$f":"OPSL!N21","v":0},{"$f":"OPSL!O21","v":0},{"$f":"OPSL!P21","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OPSL!G22","v":0},{"$f":"OPSL!H22","v":0},{"$f":"OPSL!I22","v":0},{"$f":"OPSL!J22","v":0},{"$f":"OPSL!K22","v":0},{"$f":"OPSL!L22","v":0},{"$f":"OPSL!M22","v":0},{"$f":"OPSL!N22","v":0},{"$f":"OPSL!O22","v":0},{"$f":"OPSL!P22","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OPSL!G23","v":0},{"$f":"OPSL!H23","v":0},{"$f":"OPSL!I23","v":0},{"$f":"OPSL!J23","v":0},{"$f":"OPSL!K23","v":0},{"$f":"OPSL!L23","v":0},{"$f":"OPSL!M23","v":0},{"$f":"OPSL!N23","v":0},{"$f":"OPSL!O23","v":0},{"$f":"OPSL!P23","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OPSL!G24","v":0},{"$f":"OPSL!H24","v":0},{"$f":"OPSL!I24","v":0},{"$f":"OPSL!J24","v":0},{"$f":"OPSL!K24","v":0},{"$f":"OPSL!L24","v":0},{"$f":"OPSL!M24","v":0},{"$f":"OPSL!N24","v":0},{"$f":"OPSL!O24","v":0},{"$f":"OPSL!P24","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OPSL!G25","v":0},{"$f":"OPSL!H25","v":0},{"$f":"OPSL!I25","v":0},{"$f":"OPSL!J25","v":0},{"$f":"OPSL!K25","v":0},{"$f":"OPSL!L25","v":0},{"$f":"OPSL!M25","v":0},{"$f":"OPSL!N25","v":0},{"$f":"OPSL!O25","v":0},{"$f":"OPSL!P25","v":0},null,0,0]
[]
[null,"FSLA t - n - 2","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FSLA!G9","v":0},{"$f":"FSLA!H9","v":0},{"$f":"FSLA!I9","v":0},{"$f":"FSLA!J9","v":0},{"$f":"FSLA!K9","v":0},{"$f":"FSLA!L9","v":0},{"$f":"FSLA!M9","v":0},{"$f":"FSLA!N9","v":0},{"$f":"FSLA!O9","v":0},{"$f":"FSLA!P9","v":0},null,{"$f":"SUM(G52:P52)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B52, $G52:$P52)","v":0}]
[null,2015,null,null,null,null,{"$f":"FSLA!G10","v":0},{"$f":"FSLA!H10","v":0},{"$f":"FSLA!I10","v":0},{"$f":"FSLA!J10","v":0},{"$f":"FSLA!K10","v":0},{"$f":"FSLA!L10","v":0},{"$f":"FSLA!M10","v":0},{"$f":"FSLA!N10","v":0},{"$f":"FSLA!O10","v":0},{"$f":"FSLA!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B53, $G53:$P53)","v":0}]
[null,2016,null,null,null,null,{"$f":"FSLA!G11","v":0},{"$f":"FSLA!H11","v":0},{"$f":"FSLA!I11","v":0},{"$f":"FSLA!J11","v":0},{"$f":"FSLA!K11","v":0},{"$f":"FSLA!L11","v":0},{"$f":"FSLA!M11","v":0},{"$f":"FSLA!N11","v":0},{"$f":"FSLA!O11","v":0},{"$f":"FSLA!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FSLA!G12","v":0},{"$f":"FSLA!H12","v":0},{"$f":"FSLA!I12","v":0},{"$f":"FSLA!J12","v":0},{"$f":"FSLA!K12","v":0},{"$f":"FSLA!L12","v":0},{"$f":"FSLA!M12","v":0},{"$f":"FSLA!N12","v":0},{"$f":"FSLA!O12","v":0},{"$f":"FSLA!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FSLA!G13","v":0},{"$f":"FSLA!H13","v":0},{"$f":"FSLA!I13","v":0},{"$f":"FSLA!J13","v":0},{"$f":"FSLA!K13","v":0},{"$f":"FSLA!L13","v":0},{"$f":"FSLA!M13","v":0},{"$f":"FSLA!N13","v":0},{"$f":"FSLA!O13","v":0},{"$f":"FSLA!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FSLA!G14","v":0},{"$f":"FSLA!H14","v":0},{"$f":"FSLA!I14","v":0},{"$f":"FSLA!J14","v":0},{"$f":"FSLA!K14","v":0},{"$f":"FSLA!L14","v":0},{"$f":"FSLA!M14","v":0},{"$f":"FSLA!N14","v":0},{"$f":"FSLA!O14","v":0},{"$f":"FSLA!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FSLA!G15","v":0},{"$f":"FSLA!H15","v":0},{"$f":"FSLA!I15","v":0},{"$f":"FSLA!J15","v":0},{"$f":"FSLA!K15","v":0},{"$f":"FSLA!L15","v":0},{"$f":"FSLA!M15","v":0},{"$f":"FSLA!N15","v":0},{"$f":"FSLA!O15","v":0},{"$f":"FSLA!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FSLA!G16","v":0},{"$f":"FSLA!H16","v":0},{"$f":"FSLA!I16","v":0},{"$f":"FSLA!J16","v":0},{"$f":"FSLA!K16","v":0},{"$f":"FSLA!L16","v":0},{"$f":"FSLA!M16","v":0},{"$f":"FSLA!N16","v":0},{"$f":"FSLA!O16","v":0},{"$f":"FSLA!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FSLA!G17","v":0},{"$f":"FSLA!H17","v":0},{"$f":"FSLA!I17","v":0},{"$f":"FSLA!J17","v":0},{"$f":"FSLA!K17","v":0},{"$f":"FSLA!L17","v":0},{"$f":"FSLA!M17","v":0},{"$f":"FSLA!N17","v":0},{"$f":"FSLA!O17","v":0},{"$f":"FSLA!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FSLA!G18","v":0},{"$f":"FSLA!H18","v":0},{"$f":"FSLA!I18","v":0},{"$f":"FSLA!J18","v":0},{"$f":"FSLA!K18","v":0},{"$f":"FSLA!L18","v":0},{"$f":"FSLA!M18","v":0},{"$f":"FSLA!N18","v":0},{"$f":"FSLA!O18","v":0},{"$f":"FSLA!P18","v":0},null,0,0]

{"sheet":"OSLE","index":10,"n_rows":89,"n_cols":19,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["OSLE - Sole-Use Allowed Expenditure for delivered capacity beyond the capacity threshold"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OLSE t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G41:$P41,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G54:$P54,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G67:$P67,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G80:$P80,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G42:$P42,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G55:$P55,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G68:$P68,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G81:$P81,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,{"$f":"IFERROR(  INDEX($G43:$P43,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G56:$P56,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G69:$P69,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G82:$P82,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,{"$f":"IFERROR(  INDEX($G44:$P44,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G57:$P57,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G70:$P70,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G83:$P83,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,{"$f":"IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G84:$P84,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,{"$f":"IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G72:$P72,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G85:$P85,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,{"$f":"IFERROR(  INDEX($G47:$P47,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G60:$P60,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G73:$P73,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G86:$P86,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,{"$f":"IFERROR(  INDEX($G48:$P48,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G61:$P61,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G74:$P74,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G87:$P87,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,{"$f":"IFERROR(  INDEX($G49:$P49,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G62:$P62,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G75:$P75,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G88:$P88,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,{"$f":"IFERROR(  INDEX($G50:$P50,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G63:$P63,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G76:$P76,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G89:$P89,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSLG n - 1","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF($B28 > G$6, MIN($E$26, G$6 - 2014 + 1), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,1,2,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,1,2,3,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,1,2,3,4,0,0,0,0,0,0]
[null,2019,null,null,null,null,1,2,3,4,4,0,0,0,0,0]
[null,2020,null,null,null,null,1,2,3,4,4,4,0,0,0,0]
[null,2021,null,null,null,null,1,2,3,4,4,4,4,0,0,0]
[null,2022,null,null,null,null,1,2,3,4,4,4,4,4,0,0]
[null,2023,null,null,null,null,1,2,3,4,4,4,4,4,4,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E39 < 2014,\n    \"exclude\",\n    G$6 - $E39\n)","v":2014},{"$f":"IF(\n    H$6 - $E39 < 2014,\n    \"exclude\",\n    H$6 - $E39\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B41 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G28 * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE))\n    )\n)","v":0},{"$f":"IF(\n    H$39 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B41 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 / H28 * INDEX($G$22:$P$22, 1, MATCH(H$39,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G29 <=0, $B42 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G29 * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E52 < 2014,\n    \"exclude\",\n    G$6 - $E52\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E52 < 2014,\n    \"exclude\",\n    H$6 - $E52\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G41 <=0, $B54 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G28 * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE))\n    )\n)","v":0},{"$f":"IF(\n    H$52 = \"exclude\",\n    0,\n    IF(OR(H41 <=0, $B54 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 / H28 * INDEX($G$22:$P$22, 1, MATCH(H$52,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G42 <=0, $B55 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G29 * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E65 < 2014,\n    \"exclude\",\n    G$6 - $E65\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E65 < 2014,\n    \"exclude\",\n    H$6 - $E65\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G54 <=0, $B67 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G28 * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE))\n    )\n)","v":0},{"$f":"IF(\n    H$65 = \"exclude\",\n    0,\n    IF(OR(H54 <=0, $B67 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 / H28 * INDEX($G$22:$P$22, 1, MATCH(H$65,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G55 <=0, $B68 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G29 * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E78 < 2014,\n    \"exclude\",\n    G$6 - $E78\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E78 < 2014,\n    \"exclude\",\n    H$6 - $E78\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G67 <=0, $B80 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G28 * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE))\n    )\n)","v":0},{"$f":"IF(\n    H$78 = \"exclude\",\n    0,\n    IF(OR(H67 <=0, $B80 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 / H28 * INDEX($G$22:$P$22, 1, MATCH(H$78,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G68 <=0, $B81 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 / G29 * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE))\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OPSL","index":11,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["OPSL - Sole-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"Cumulative over threshold","MW",null,null,null,{"$f":"MAX(0,G9-$E$8)","v":0},{"$f":"MAX(0,H9-$E$8)","v":0},0,0,0,0,0,0,0,0]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPSL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    H$10 * $E$11 * H$12 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B16, $G16:$P16)","v":0}]
[null,2015,null,null,null,null,{"$f":"IF(\n    OR($B17 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G17:P17)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B17, $G17:$P17)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"FSLA","index":12,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["FSLA - Sole-Use Adjusted Allowed Expenditure for works still to be delivered"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FSLA t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G33:$P33,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,{"$f":"IFERROR(  INDEX($G34:$P34,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G47:$P47,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G60:$P60,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,{"$f":"IFERROR(  INDEX($G35:$P35,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G48:$P48,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G61:$P61,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,{"$f":"IFERROR(  INDEX($G36:$P36,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G49:$P49,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G62:$P62,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,{"$f":"IFERROR(  INDEX($G37:$P37,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G50:$P50,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G63:$P63,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,{"$f":"IFERROR(  INDEX($G38:$P38,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G51:$P51,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G64:$P64,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,{"$f":"IFERROR(  INDEX($G39:$P39,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G52:$P52,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G65:$P65,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,{"$f":"IFERROR(  INDEX($G40:$P40,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G53:$P53,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G66:$P66,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,{"$f":"IFERROR(  INDEX($G41:$P41,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G54:$P54,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G67:$P67,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSLG n - 1     (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n         (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n - 1     (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n         (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"SLF n - 1        (Delivered + Forecast)","MW",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,1000,1000,0,1000,0,0]
[null,"SLF n            (Delivered + Forecast)","MW",null,null,null,{"$f":"G24+G26","v":0},{"$f":"H24+H26","v":0},0,1000,1000,0,1000,0,0,0]
[]
[null,"FSLA t, n","£m 2009/10 Prices","m =",0,"n - m - 1=",{"$f":"IF(\n    G$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E30 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E30 - 1\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= G$30 + 3, G$30 > $B32, G$6 <= $B32),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= H$30 + 3, H$30 > $B32, H$6 <= $B32),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 >= G$30 + 3, G$30 > $B33, G$6 <= $B33),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSLA t, n","£m 2009/10 Prices","m =",1,"n - m - 1=",{"$f":"IF(\n    G$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E43 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E43 - 1\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= G$43 + 3, G$43 > $B45, G$6 <= $B45),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= H$43 + 3, H$43 > $B45, H$6 <= $B45),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 >= G$43 + 3, G$43 > $B46, G$6 <= $B46),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSLA t, n","£m 2009/10 Prices","m =",2,"n - m - 1=",{"$f":"IF(\n    G$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E56 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E56 - 1\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= G$56 + 3, G$56 > $B58, G$6 <= $B58),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= H$56 + 3, H$56 > $B58, H$6 <= $B58),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 >= G$56 + 3, G$56 > $B59, G$6 <= $B59),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DSHE","index":13,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["DSHE - Shared-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DSLE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G$21* G$22 + G52 + G26 + G39","v":0.22489000000000001},{"$f":"H$21* H$22 + H52 + H26 + H39","v":6.3872199999999992},49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":89.846731000000005},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0.22489000000000001}]
[null,2015,null,null,null,null,{"$f":"G$21* G$22 + G53 + G27 + G40","v":0.22489000000000001},6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":6.6121099999999995}]
[null,2016,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,56.093798]
[null,2017,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,51.760654500000001,0,0,0,0,0,0,null,107.85445250000001,107.85445250000001]
[null,2018,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,51.760654500000001,18.287805000000002,0,0,0,0,0,null,126.14225750000001,126.14225750000001]
[null,2019,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,51.760654500000001,18.287805000000002,18.551413,0,0,0,0,null,144.69367050000002,144.69367050000002]
[null,2020,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,89.846731000000005]
[null,2021,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,89.846731000000005]
[null,2022,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,89.846731000000005]
[null,2023,null,null,null,null,0.22489000000000001,6.3872199999999992,49.481687999999998,33.752932999999999,0,0,0,0,0,0,null,89.846731000000005,89.846731000000005]
[]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"BSHE n","£m 2009/10 Prices",null,null,null,{"$f":"Baselines!F8","v":0.215},{"$f":"Baselines!G8","v":6.02},{"$f":"Baselines!H8","v":45.944000000000003},{"$f":"Baselines!I8","v":30.881},{"$f":"Baselines!J8","v":0},{"$f":"Baselines!K8","v":0},{"$f":"Baselines!L8","v":0},{"$f":"Baselines!M8","v":0},{"$f":"Baselines!N8","v":0},{"$f":"Baselines!O8","v":0},null,{"$f":"SUM(G21:P21)","v":83.06}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OSHE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OSHE!G9","v":0},{"$f":"OSHE!H9","v":0},{"$f":"OSHE!I9","v":0},{"$f":"OSHE!J9","v":0},{"$f":"OSHE!K9","v":0},{"$f":"OSHE!L9","v":0},{"$f":"OSHE!M9","v":0},{"$f":"OSHE!N9","v":0},{"$f":"OSHE!O9","v":0},{"$f":"OSHE!P9","v":0},null,{"$f":"SUM(G26:P26)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B26, $G26:$P26)","v":0}]
[null,2015,null,null,null,null,{"$f":"OSHE!G10","v":0},{"$f":"OSHE!H10","v":0},{"$f":"OSHE!I10","v":0},{"$f":"OSHE!J10","v":0},{"$f":"OSHE!K10","v":0},{"$f":"OSHE!L10","v":0},{"$f":"OSHE!M10","v":0},{"$f":"OSHE!N10","v":0},{"$f":"OSHE!O10","v":0},{"$f":"OSHE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B27, $G27:$P27)","v":0}]
[null,2016,null,null,null,null,{"$f":"OSHE!G11","v":0},{"$f":"OSHE!H11","v":0},{"$f":"OSHE!I11","v":0},{"$f":"OSHE!J11","v":0},{"$f":"OSHE!K11","v":0},{"$f":"OSHE!L11","v":0},{"$f":"OSHE!M11","v":0},{"$f":"OSHE!N11","v":0},{"$f":"OSHE!O11","v":0},{"$f":"OSHE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OSHE!G12","v":0},{"$f":"OSHE!H12","v":0},{"$f":"OSHE!I12","v":0},{"$f":"OSHE!J12","v":0},{"$f":"OSHE!K12","v":0},{"$f":"OSHE!L12","v":0},{"$f":"OSHE!M12","v":0},{"$f":"OSHE!N12","v":0},{"$f":"OSHE!O12","v":0},{"$f":"OSHE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OSHE!G13","v":0},{"$f":"OSHE!H13","v":0},{"$f":"OSHE!I13","v":0},{"$f":"OSHE!J13","v":0},{"$f":"OSHE!K13","v":0},{"$f":"OSHE!L13","v":0},{"$f":"OSHE!M13","v":0},{"$f":"OSHE!N13","v":0},{"$f":"OSHE!O13","v":0},{"$f":"OSHE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OSHE!G14","v":0},{"$f":"OSHE!H14","v":0},{"$f":"OSHE!I14","v":0},{"$f":"OSHE!J14","v":0},{"$f":"OSHE!K14","v":0},{"$f":"OSHE!L14","v":0},{"$f":"OSHE!M14","v":0},{"$f":"OSHE!N14","v":0},{"$f":"OSHE!O14","v":0},{"$f":"OSHE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OSHE!G15","v":0},{"$f":"OSHE!H15","v":0},{"$f":"OSHE!I15","v":0},{"$f":"OSHE!J15","v":0},{"$f":"OSHE!K15","v":0},{"$f":"OSHE!L15","v":0},{"$f":"OSHE!M15","v":0},{"$f":"OSHE!N15","v":0},{"$f":"OSHE!O15","v":0},{"$f":"OSHE!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OSHE!G16","v":0},{"$f":"OSHE!H16","v":0},{"$f":"OSHE!I16","v":0},{"$f":"OSHE!J16","v":0},{"$f":"OSHE!K16","v":0},{"$f":"OSHE!L16","v":0},{"$f":"OSHE!M16","v":0},{"$f":"OSHE!N16","v":0},{"$f":"OSHE!O16","v":0},{"$f":"OSHE!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OSHE!G17","v":0},{"$f":"OSHE!H17","v":0},{"$f":"OSHE!I17","v":0},{"$f":"OSHE!J17","v":0},{"$f":"OSHE!K17","v":0},{"$f":"OSHE!L17","v":0},{"$f":"OSHE!M17","v":0},{"$f":"OSHE!N17","v":0},{"$f":"OSHE!O17","v":0},{"$f":"OSHE!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OSHE!G18","v":0},{"$f":"OSHE!H18","v":0},{"$f":"OSHE!I18","v":0},{"$f":"OSHE!J18","v":0},{"$f":"OSHE!K18","v":0},{"$f":"OSHE!L18","v":0},{"$f":"OSHE!M18","v":0},{"$f":"OSHE!N18","v":0},{"$f":"OSHE!O18","v":0},{"$f":"OSHE!P18","v":0},null,0,0]
[]
[null,"OPSH t - n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OPSH!G16","v":0},{"$f":"OPSH!H16","v":0},{"$f":"OPSH!I16","v":0},{"$f":"OPSH!J16","v":0},{"$f":"OPSH!K16","v":0},{"$f":"OPSH!L16","v":0},{"$f":"OPSH!M16","v":0},{"$f":"OPSH!N16","v":0},{"$f":"OPSH!O16","v":0},{"$f":"OPSH!P16","v":0},null,{"$f":"SUM(G39:P39)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B39, $G39:$P39)","v":0}]
[null,2015,null,null,null,null,{"$f":"OPSH!G17","v":0},{"$f":"OPSH!H17","v":0},{"$f":"OPSH!I17","v":0},{"$f":"OPSH!J17","v":0},{"$f":"OPSH!K17","v":0},{"$f":"OPSH!L17","v":0},{"$f":"OPSH!M17","v":0},{"$f":"OPSH!N17","v":0},{"$f":"OPSH!O17","v":0},{"$f":"OPSH!P17","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B40, $G40:$P40)","v":0}]
[null,2016,null,null,null,null,{"$f":"OPSH!G18","v":0},{"$f":"OPSH!H18","v":0},{"$f":"OPSH!I18","v":0},{"$f":"OPSH!J18","v":0},{"$f":"OPSH!K18","v":0},{"$f":"OPSH!L18","v":0},{"$f":"OPSH!M18","v":0},{"$f":"OPSH!N18","v":0},{"$f":"OPSH!O18","v":0},{"$f":"OPSH!P18","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OPSH!G19","v":0},{"$f":"OPSH!H19","v":0},{"$f":"OPSH!I19","v":0},{"$f":"OPSH!J19","v":0},{"$f":"OPSH!K19","v":0},{"$f":"OPSH!L19","v":0},{"$f":"OPSH!M19","v":0},{"$f":"OPSH!N19","v":0},{"$f":"OPSH!O19","v":0},{"$f":"OPSH!P19","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OPSH!G20","v":0},{"$f":"OPSH!H20","v":0},{"$f":"OPSH!I20","v":0},{"$f":"OPSH!J20","v":0},{"$f":"OPSH!K20","v":0},{"$f":"OPSH!L20","v":0},{"$f":"OPSH!M20","v":0},{"$f":"OPSH!N20","v":0},{"$f":"OPSH!O20","v":0},{"$f":"OPSH!P20","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OPSH!G21","v":0},{"$f":"OPSH!H21","v":0},{"$f":"OPSH!I21","v":0},{"$f":"OPSH!J21","v":0},{"$f":"OPSH!K21","v":0},{"$f":"OPSH!L21","v":0},{"$f":"OPSH!M21","v":0},{"$f":"OPSH!N21","v":0},{"$f":"OPSH!O21","v":0},{"$f":"OPSH!P21","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OPSH!G22","v":0},{"$f":"OPSH!H22","v":0},{"$f":"OPSH!I22","v":0},{"$f":"OPSH!J22","v":0},{"$f":"OPSH!K22","v":0},{"$f":"OPSH!L22","v":0},{"$f":"OPSH!M22","v":0},{"$f":"OPSH!N22","v":0},{"$f":"OPSH!O22","v":0},{"$f":"OPSH!P22","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OPSH!G23","v":0},{"$f":"OPSH!H23","v":0},{"$f":"OPSH!I23","v":0},{"$f":"OPSH!J23","v":0},{"$f":"OPSH!K23","v":0},{"$f":"OPSH!L23","v":0},{"$f":"OPSH!M23","v":0},{"$f":"OPSH!N23","v":0},{"$f":"OPSH!O23","v":0},{"$f":"OPSH!P23","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OPSH!G24","v":0},{"$f":"OPSH!H24","v":0},{"$f":"OPSH!I24","v":0},{"$f":"OPSH!J24","v":0},{"$f":"OPSH!K24","v":0},{"$f":"OPSH!L24","v":0},{"$f":"OPSH!M24","v":0},{"$f":"OPSH!N24","v":0},{"$f":"OPSH!O24","v":0},{"$f":"OPSH!P24","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OPSH!G25","v":0},{"$f":"OPSH!H25","v":0},{"$f":"OPSH!I25","v":0},{"$f":"OPSH!J25","v":0},{"$f":"OPSH!K25","v":0},{"$f":"OPSH!L25","v":0},{"$f":"OPSH!M25","v":0},{"$f":"OPSH!N25","v":0},{"$f":"OPSH!O25","v":0},{"$f":"OPSH!P25","v":0},null,0,0]
[]
[null,"FSHA t - n - 2","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FSHA!G9","v":0},{"$f":"FSHA!H9","v":0},{"$f":"FSHA!I9","v":0},{"$f":"FSHA!J9","v":0},{"$f":"FSHA!K9","v":0},{"$f":"FSHA!L9","v":0},{"$f":"FSHA!M9","v":0},{"$f":"FSHA!N9","v":0},{"$f":"FSHA!O9","v":0},{"$f":"FSHA!P9","v":0},null,{"$f":"SUM(G52:P52)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B52, $G52:$P52)","v":0}]
[null,2015,null,null,null,null,{"$f":"FSHA!G10","v":0},{"$f":"FSHA!H10","v":0},{"$f":"FSHA!I10","v":0},{"$f":"FSHA!J10","v":0},{"$f":"FSHA!K10","v":0},{"$f":"FSHA!L10","v":0},{"$f":"FSHA!M10","v":0},{"$f":"FSHA!N10","v":0},{"$f":"FSHA!O10","v":0},{"$f":"FSHA!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B53, $G53:$P53)","v":0}]
[null,2016,null,null,null,null,{"$f":"FSHA!G11","v":0},{"$f":"FSHA!H11","v":0},{"$f":"FSHA!I11","v":0},{"$f":"FSHA!J11","v":0},{"$f":"FSHA!K11","v":0},{"$f":"FSHA!L11","v":0},{"$f":"FSHA!M11","v":0},{"$f":"FSHA!N11","v":0},{"$f":"FSHA!O11","v":0},{"$f":"FSHA!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FSHA!G12","v":0},{"$f":"FSHA!H12","v":0},{"$f":"FSHA!I12","v":0},{"$f":"FSHA!J12","v":18.007721499999999},{"$f":"FSHA!K12","v":0},{"$f":"FSHA!L12","v":0},{"$f":"FSHA!M12","v":0},{"$f":"FSHA!N12","v":0},{"$f":"FSHA!O12","v":0},{"$f":"FSHA!P12","v":0},null,18.007721499999999,18.007721499999999]
[null,2018,null,null,null,null,{"$f":"FSHA!G13","v":0},{"$f":"FSHA!H13","v":0},{"$f":"FSHA!I13","v":0},{"$f":"FSHA!J13","v":18.007721499999999},{"$f":"FSHA!K13","v":18.287805000000002},{"$f":"FSHA!L13","v":0},{"$f":"FSHA!M13","v":0},{"$f":"FSHA!N13","v":0},{"$f":"FSHA!O13","v":0},{"$f":"FSHA!P13","v":0},null,36.295526500000001,36.295526500000001]
[null,2019,null,null,null,null,{"$f":"FSHA!G14","v":0},{"$f":"FSHA!H14","v":0},{"$f":"FSHA!I14","v":0},{"$f":"FSHA!J14","v":18.007721499999999},{"$f":"FSHA!K14","v":18.287805000000002},{"$f":"FSHA!L14","v":18.551413},{"$f":"FSHA!M14","v":0},{"$f":"FSHA!N14","v":0},{"$f":"FSHA!O14","v":0},{"$f":"FSHA!P14","v":0},null,54.846939500000005,54.846939500000005]
[null,2020,null,null,null,null,{"$f":"FSHA!G15","v":0},{"$f":"FSHA!H15","v":0},{"$f":"FSHA!I15","v":0},{"$f":"FSHA!J15","v":0},{"$f":"FSHA!K15","v":0},{"$f":"FSHA!L15","v":0},{"$f":"FSHA!M15","v":0},{"$f":"FSHA!N15","v":0},{"$f":"FSHA!O15","v":0},{"$f":"FSHA!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FSHA!G16","v":0},{"$f":"FSHA!H16","v":0},{"$f":"FSHA!I16","v":0},{"$f":"FSHA!J16","v":0},{"$f":"FSHA!K16","v":0},{"$f":"FSHA!L16","v":0},{"$f":"FSHA!M16","v":0},{"$f":"FSHA!N16","v":0},{"$f":"FSHA!O16","v":0},{"$f":"FSHA!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FSHA!G17","v":0},{"$f":"FSHA!H17","v":0},{"$f":"FSHA!I17","v":0},{"$f":"FSHA!J17","v":0},{"$f":"FSHA!K17","v":0},{"$f":"FSHA!L17","v":0},{"$f":"FSHA!M17","v":0},{"$f":"FSHA!N17","v":0},{"$f":"FSHA!O17","v":0},{"$f":"FSHA!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FSHA!G18","v":0},{"$f":"FSHA!H18","v":0},{"$f":"FSHA!I18","v":0},{"$f":"FSHA!J18","v":0},{"$f":"FSHA!K18","v":0},{"$f":"FSHA!L18","v":0},{"$f":"FSHA!M18","v":0},{"$f":"FSHA!N18","v":0},{"$f":"FSHA!O18","v":0},{"$f":"FSHA!P18","v":0},null,0,0]

{"sheet":"OSHE","index":14,"n_rows":89,"n_cols":19,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["OSHE - Shared-Use Allowed Expenditure for delivered capacity beyond the capacity threshold"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OHSE t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G41:$P41,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G54:$P54,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G67:$P67,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G80:$P80,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSHG n - 1","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF($B28 > G$6, MIN($E$26, G$6 - 2014 + 1), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,1,2,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,1,2,3,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,1,2,3,4,0,0,0,0,0,0]
[null,2019,null,null,null,null,1,2,3,4,4,0,0,0,0,0]
[null,2020,null,null,null,null,1,2,3,4,4,4,0,0,0,0]
[null,2021,null,null,null,null,1,2,3,4,4,4,4,0,0,0]
[null,2022,null,null,null,null,1,2,3,4,4,4,4,4,0,0]
[null,2023,null,null,null,null,1,2,3,4,4,4,4,4,4,0]
[]
[null,"OHSE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E39 < 2014,\n    \"exclude\",\n    G$6 - $E39\n)","v":2014},{"$f":"IF(\n    H$6 - $E39 < 2014,\n    \"exclude\",\n    H$6 - $E39\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B41 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) / G28\n    )\n)","v":0},{"$f":"IF(\n    H$39 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B41 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$39,$G$6:$P$6,FALSE)) / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G29 <=0, $B42 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OHSE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E52 < 2014,\n    \"exclude\",\n    G$6 - $E52\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E52 < 2014,\n    \"exclude\",\n    H$6 - $E52\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G41 <=0, $B54 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) / G28\n    )\n)","v":0},{"$f":"IF(\n    H$52 = \"exclude\",\n    0,\n    IF(OR(H41 <=0, $B54 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$52,$G$6:$P$6,FALSE)) / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G42 <=0, $B55 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OHSE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E65 < 2014,\n    \"exclude\",\n    G$6 - $E65\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E65 < 2014,\n    \"exclude\",\n    H$6 - $E65\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G54 <=0, $B67 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) / G28\n    )\n)","v":0},{"$f":"IF(\n    H$65 = \"exclude\",\n    0,\n    IF(OR(H54 <=0, $B67 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$65,$G$6:$P$6,FALSE)) / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G55 <=0, $B68 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OHSE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E78 < 2014,\n    \"exclude\",\n    G$6 - $E78\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E78 < 2014,\n    \"exclude\",\n    H$6 - $E78\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G67 <=0, $B80 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) / G28\n    )\n)","v":0},{"$f":"IF(\n    H$78 = \"exclude\",\n    0,\n    IF(OR(H67 <=0, $B80 - 2 < H$6),\n        0,\n        MAX(0, (H$24 - MAX($E$21,H$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$78,$G$6:$P$6,FALSE)) / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G68 <=0, $B81 - 2 < G$6),\n        0,\n        MAX(0, (G$24 - MAX($E$21,G$23))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OPSH","index":15,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["OPSH - Shared-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"Cumulative over threshold","MW",null,null,null,{"$f":"MAX(0,G9-$E$8)","v":0},{"$f":"MAX(0,H9-$E$8)","v":0},0,0,0,0,0,0,0,0]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPSH t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    H$10 * $E$11 * H$12 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B16, $G16:$P16)","v":0}]
[null,2015,null,null,null,null,{"$f":"IF(\n    OR($B17 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G17:P17)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B17, $G17:$P17)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"FSHA","index":16,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["FSHA - Shared-Use Adjusted Allowed Expenditure for works still to be delivered"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FSHA t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,18.007721499999999,0,0,0,0,0,0,null,18.007721499999999,18.007721499999999]
[null,2018,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,0,0,0,0,0,null,36.295526500000001,36.295526500000001]
[null,2019,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,18.551413,0,0,0,0,null,54.846939500000005,54.846939500000005]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSHG n - 1     (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n         (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n - 1     (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n         (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"SHF n - 1        (Delivered + Forecast)","MW",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,800,0,1800,0,0]
[null,"SHF n            (Delivered + Forecast)","MW",null,null,null,{"$f":"G24+G26","v":0},0,0,0,800,0,1800,0,0,0]
[]
[null,"FSHA t, n","£m 2009/10 Prices","m =",0,"n - m - 1=",{"$f":"IF(\n    G$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E30 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E30 - 1\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= G$30 + 3, G$30 > $B32, G$6 <= $B32),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= H$30 + 3, H$30 > $B32, H$6 <= $B32),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 >= G$30 + 3, G$30 > $B33, G$6 <= $B33),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,18.551413,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSHA t, n","£m 2009/10 Prices","m =",1,"n - m - 1=",{"$f":"IF(\n    G$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E43 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E43 - 1\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= G$43 + 3, G$43 > $B45, G$6 <= $B45),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= H$43 + 3, H$43 > $B45, H$6 <= $B45),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 >= G$43 + 3, G$43 > $B46, G$6 <= $B46),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,18.287805000000002,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,18.287805000000002,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSHA t, n","£m 2009/10 Prices","m =",2,"n - m - 1=",{"$f":"IF(\n    G$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E56 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E56 - 1\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= G$56 + 3, G$56 > $B58, G$6 <= $B58),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= H$56 + 3, H$56 > $B58, H$6 <= $B58),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 >= G$56 + 3, G$56 > $B59, G$6 <= $B59),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,18.007721499999999,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,18.007721499999999,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,18.007721499999999,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DASLE","index":17,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["DASLE - Atypical Sole-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DASLE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G50 + G24 + G37","v":0},{"$f":"H50 + H24 + H37","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"G51 + G25 + G38","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,28.859199999999998,29.2944,29.729599999999998,31.39968,0,0,0,0,0,null,119.28287999999999,119.28287999999999]
[null,2021,null,null,null,null,0,28.859199999999998,29.2944,29.729599999999998,31.39968,0,0,0,0,0,null,119.28287999999999,119.28287999999999]
[null,2022,null,null,null,null,0,28.859199999999998,29.2944,45.796700000000001,47.716680000000004,16.552199999999999,17.474184000000001,0,0,0,null,185.693364,185.693364]
[null,2023,null,null,null,null,0,28.859199999999998,29.2944,45.796700000000001,47.716680000000004,16.552199999999999,17.474184000000001,0,0,0,null,185.693364,185.693364]
[]
[null,"DASLG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"OALSE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OASLE!G9","v":0},{"$f":"OASLE!H9","v":0},{"$f":"OASLE!I9","v":0},{"$f":"OASLE!J9","v":0},{"$f":"OASLE!K9","v":0},{"$f":"OASLE!L9","v":0},{"$f":"OASLE!M9","v":0},{"$f":"OASLE!N9","v":0},{"$f":"OASLE!O9","v":0},{"$f":"OASLE!P9","v":0},null,{"$f":"SUM(G24:P24)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B24, $G24:$P24)","v":0}]
[null,2015,null,null,null,null,{"$f":"OASLE!G10","v":0},{"$f":"OASLE!H10","v":0},{"$f":"OASLE!I10","v":0},{"$f":"OASLE!J10","v":0},{"$f":"OASLE!K10","v":0},{"$f":"OASLE!L10","v":0},{"$f":"OASLE!M10","v":0},{"$f":"OASLE!N10","v":0},{"$f":"OASLE!O10","v":0},{"$f":"OASLE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B25, $G25:$P25)","v":0}]
[null,2016,null,null,null,null,{"$f":"OASLE!G11","v":0},{"$f":"OASLE!H11","v":0},{"$f":"OASLE!I11","v":0},{"$f":"OASLE!J11","v":0},{"$f":"OASLE!K11","v":0},{"$f":"OASLE!L11","v":0},{"$f":"OASLE!M11","v":0},{"$f":"OASLE!N11","v":0},{"$f":"OASLE!O11","v":0},{"$f":"OASLE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OASLE!G12","v":0},{"$f":"OASLE!H12","v":0},{"$f":"OASLE!I12","v":0},{"$f":"OASLE!J12","v":0},{"$f":"OASLE!K12","v":0},{"$f":"OASLE!L12","v":0},{"$f":"OASLE!M12","v":0},{"$f":"OASLE!N12","v":0},{"$f":"OASLE!O12","v":0},{"$f":"OASLE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OASLE!G13","v":0},{"$f":"OASLE!H13","v":0},{"$f":"OASLE!I13","v":0},{"$f":"OASLE!J13","v":0},{"$f":"OASLE!K13","v":0},{"$f":"OASLE!L13","v":0},{"$f":"OASLE!M13","v":0},{"$f":"OASLE!N13","v":0},{"$f":"OASLE!O13","v":0},{"$f":"OASLE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OASLE!G14","v":0},{"$f":"OASLE!H14","v":0},{"$f":"OASLE!I14","v":0},{"$f":"OASLE!J14","v":0},{"$f":"OASLE!K14","v":0},{"$f":"OASLE!L14","v":0},{"$f":"OASLE!M14","v":0},{"$f":"OASLE!N14","v":0},{"$f":"OASLE!O14","v":0},{"$f":"OASLE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OASLE!G15","v":0},{"$f":"OASLE!H15","v":28.859199999999998},{"$f":"OASLE!I15","v":29.2944},{"$f":"OASLE!J15","v":29.729599999999998},{"$f":"OASLE!K15","v":30.192},{"$f":"OASLE!L15","v":0},{"$f":"OASLE!M15","v":0},{"$f":"OASLE!N15","v":0},{"$f":"OASLE!O15","v":0},{"$f":"OASLE!P15","v":0},null,118.0752,118.0752]
[null,2021,null,null,null,null,{"$f":"OASLE!G16","v":0},{"$f":"OASLE!H16","v":28.859199999999998},{"$f":"OASLE!I16","v":29.2944},{"$f":"OASLE!J16","v":29.729599999999998},{"$f":"OASLE!K16","v":30.192},{"$f":"OASLE!L16","v":0},{"$f":"OASLE!M16","v":0},{"$f":"OASLE!N16","v":0},{"$f":"OASLE!O16","v":0},{"$f":"OASLE!P16","v":0},null,118.0752,118.0752]
[null,2022,null,null,null,null,{"$f":"OASLE!G17","v":0},{"$f":"OASLE!H17","v":28.859199999999998},{"$f":"OASLE!I17","v":29.2944},{"$f":"OASLE!J17","v":45.796700000000001},{"$f":"OASLE!K17","v":46.509},{"$f":"OASLE!L17","v":16.552199999999999},{"$f":"OASLE!M17","v":16.802099999999999},{"$f":"OASLE!N17","v":0},{"$f":"OASLE!O17","v":0},{"$f":"OASLE!P17","v":0},null,183.81359999999998,183.81359999999998]
[null,2023,null,null,null,null,{"$f":"OASLE!G18","v":0},{"$f":"OASLE!H18","v":28.859199999999998},{"$f":"OASLE!I18","v":29.2944},{"$f":"OASLE!J18","v":45.796700000000001},{"$f":"OASLE!K18","v":46.509},{"$f":"OASLE!L18","v":16.552199999999999},{"$f":"OASLE!M18","v":16.802099999999999},{"$f":"OASLE!N18","v":0},{"$f":"OASLE!O18","v":0},{"$f":"OASLE!P18","v":0},null,183.81359999999998,183.81359999999998]
[]
[null,"OPASL t - n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OPASL!G16","v":0},{"$f":"OPASL!H16","v":0},{"$f":"OPASL!I16","v":0},{"$f":"OPASL!J16","v":0},{"$f":"OPASL!K16","v":0},{"$f":"OPASL!L16","v":0},{"$f":"OPASL!M16","v":0},{"$f":"OPASL!N16","v":0},{"$f":"OPASL!O16","v":0},{"$f":"OPASL!P16","v":0},null,{"$f":"SUM(G37:P37)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B37, $G37:$P37)","v":0}]
[null,2015,null,null,null,null,{"$f":"OPASL!G17","v":0},{"$f":"OPASL!H17","v":0},{"$f":"OPASL!I17","v":0},{"$f":"OPASL!J17","v":0},{"$f":"OPASL!K17","v":0},{"$f":"OPASL!L17","v":0},{"$f":"OPASL!M17","v":0},{"$f":"OPASL!N17","v":0},{"$f":"OPASL!O17","v":0},{"$f":"OPASL!P17","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B38, $G38:$P38)","v":0}]
[null,2016,null,null,null,null,{"$f":"OPASL!G18","v":0},{"$f":"OPASL!H18","v":0},{"$f":"OPASL!I18","v":0},{"$f":"OPASL!J18","v":0},{"$f":"OPASL!K18","v":0},{"$f":"OPASL!L18","v":0},{"$f":"OPASL!M18","v":0},{"$f":"OPASL!N18","v":0},{"$f":"OPASL!O18","v":0},{"$f":"OPASL!P18","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OPASL!G19","v":0},{"$f":"OPASL!H19","v":0},{"$f":"OPASL!I19","v":0},{"$f":"OPASL!J19","v":0},{"$f":"OPASL!K19","v":0},{"$f":"OPASL!L19","v":0},{"$f":"OPASL!M19","v":0},{"$f":"OPASL!N19","v":0},{"$f":"OPASL!O19","v":0},{"$f":"OPASL!P19","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OPASL!G20","v":0},{"$f":"OPASL!H20","v":0},{"$f":"OPASL!I20","v":0},{"$f":"OPASL!J20","v":0},{"$f":"OPASL!K20","v":0},{"$f":"OPASL!L20","v":0},{"$f":"OPASL!M20","v":0},{"$f":"OPASL!N20","v":0},{"$f":"OPASL!O20","v":0},{"$f":"OPASL!P20","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OPASL!G21","v":0},{"$f":"OPASL!H21","v":0},{"$f":"OPASL!I21","v":0},{"$f":"OPASL!J21","v":0},{"$f":"OPASL!K21","v":0},{"$f":"OPASL!L21","v":0},{"$f":"OPASL!M21","v":0},{"$f":"OPASL!N21","v":0},{"$f":"OPASL!O21","v":0},{"$f":"OPASL!P21","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OPASL!G22","v":0},{"$f":"OPASL!H22","v":0},{"$f":"OPASL!I22","v":0},{"$f":"OPASL!J22","v":0},{"$f":"OPASL!K22","v":1.2076800000000001},{"$f":"OPASL!L22","v":0},{"$f":"OPASL!M22","v":0},{"$f":"OPASL!N22","v":0},{"$f":"OPASL!O22","v":0},{"$f":"OPASL!P22","v":0},null,1.2076800000000001,1.2076800000000001]
[null,2021,null,null,null,null,{"$f":"OPASL!G23","v":0},{"$f":"OPASL!H23","v":0},{"$f":"OPASL!I23","v":0},{"$f":"OPASL!J23","v":0},{"$f":"OPASL!K23","v":1.2076800000000001},{"$f":"OPASL!L23","v":0},{"$f":"OPASL!M23","v":0},{"$f":"OPASL!N23","v":0},{"$f":"OPASL!O23","v":0},{"$f":"OPASL!P23","v":0},null,1.2076800000000001,1.2076800000000001]
[null,2022,null,null,null,null,{"$f":"OPASL!G24","v":0},{"$f":"OPASL!H24","v":0},{"$f":"OPASL!I24","v":0},{"$f":"OPASL!J24","v":0},{"$f":"OPASL!K24","v":1.2076800000000001},{"$f":"OPASL!L24","v":0},{"$f":"OPASL!M24","v":0.67208400000000001},{"$f":"OPASL!N24","v":0},{"$f":"OPASL!O24","v":0},{"$f":"OPASL!P24","v":0},null,1.8797640000000002,1.8797640000000002]
[null,2023,null,null,null,null,{"$f":"OPASL!G25","v":0},{"$f":"OPASL!H25","v":0},{"$f":"OPASL!I25","v":0},{"$f":"OPASL!J25","v":0},{"$f":"OPASL!K25","v":1.2076800000000001},{"$f":"OPASL!L25","v":0},{"$f":"OPASL!M25","v":0.67208400000000001},{"$f":"OPASL!N25","v":0},{"$f":"OPASL!O25","v":0},{"$f":"OPASL!P25","v":0},null,1.8797640000000002,1.8797640000000002]
[]
[null,"FSLA t - n - 2","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FASLA!G9","v":0},{"$f":"FASLA!H9","v":0},{"$f":"FASLA!I9","v":0},{"$f":"FASLA!J9","v":0},{"$f":"FASLA!K9","v":0},{"$f":"FASLA!L9","v":0},{"$f":"FASLA!M9","v":0},{"$f":"FASLA!N9","v":0},{"$f":"FASLA!O9","v":0},{"$f":"FASLA!P9","v":0},null,{"$f":"SUM(G50:P50)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B50, $G50:$P50)","v":0}]
[null,2015,null,null,null,null,{"$f":"FASLA!G10","v":0},{"$f":"FASLA!H10","v":0},{"$f":"FASLA!I10","v":0},{"$f":"FASLA!J10","v":0},{"$f":"FASLA!K10","v":0},{"$f":"FASLA!L10","v":0},{"$f":"FASLA!M10","v":0},{"$f":"FASLA!N10","v":0},{"$f":"FASLA!O10","v":0},{"$f":"FASLA!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B51, $G51:$P51)","v":0}]
[null,2016,null,null,null,null,{"$f":"FASLA!G11","v":0},{"$f":"FASLA!H11","v":0},{"$f":"FASLA!I11","v":0},{"$f":"FASLA!J11","v":0},{"$f":"FASLA!K11","v":0},{"$f":"FASLA!L11","v":0},{"$f":"FASLA!M11","v":0},{"$f":"FASLA!N11","v":0},{"$f":"FASLA!O11","v":0},{"$f":"FASLA!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FASLA!G12","v":0},{"$f":"FASLA!H12","v":0},{"$f":"FASLA!I12","v":0},{"$f":"FASLA!J12","v":0},{"$f":"FASLA!K12","v":0},{"$f":"FASLA!L12","v":0},{"$f":"FASLA!M12","v":0},{"$f":"FASLA!N12","v":0},{"$f":"FASLA!O12","v":0},{"$f":"FASLA!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FASLA!G13","v":0},{"$f":"FASLA!H13","v":0},{"$f":"FASLA!I13","v":0},{"$f":"FASLA!J13","v":0},{"$f":"FASLA!K13","v":0},{"$f":"FASLA!L13","v":0},{"$f":"FASLA!M13","v":0},{"$f":"FASLA!N13","v":0},{"$f":"FASLA!O13","v":0},{"$f":"FASLA!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FASLA!G14","v":0},{"$f":"FASLA!H14","v":0},{"$f":"FASLA!I14","v":0},{"$f":"FASLA!J14","v":0},{"$f":"FASLA!K14","v":0},{"$f":"FASLA!L14","v":0},{"$f":"FASLA!M14","v":0},{"$f":"FASLA!N14","v":0},{"$f":"FASLA!O14","v":0},{"$f":"FASLA!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FASLA!G15","v":0},{"$f":"FASLA!H15","v":0},{"$f":"FASLA!I15","v":0},{"$f":"FASLA!J15","v":0},{"$f":"FASLA!K15","v":0},{"$f":"FASLA!L15","v":0},{"$f":"FASLA!M15","v":0},{"$f":"FASLA!N15","v":0},{"$f":"FASLA!O15","v":0},{"$f":"FASLA!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FASLA!G16","v":0},{"$f":"FASLA!H16","v":0},{"$f":"FASLA!I16","v":0},{"$f":"FASLA!J16","v":0},{"$f":"FASLA!K16","v":0},{"$f":"FASLA!L16","v":0},{"$f":"FASLA!M16","v":0},{"$f":"FASLA!N16","v":0},{"$f":"FASLA!O16","v":0},{"$f":"FASLA!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FASLA!G17","v":0},{"$f":"FASLA!H17","v":0},{"$f":"FASLA!I17","v":0},{"$f":"FASLA!J17","v":0},{"$f":"FASLA!K17","v":0},{"$f":"FASLA!L17","v":0},{"$f":"FASLA!M17","v":0},{"$f":"FASLA!N17","v":0},{"$f":"FASLA!O17","v":0},{"$f":"FASLA!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FASLA!G18","v":0},{"$f":"FASLA!H18","v":0},{"$f":"FASLA!I18","v":0},{"$f":"FASLA!J18","v":0},{"$f":"FASLA!K18","v":0},{"$f":"FASLA!L18","v":0},{"$f":"FASLA!M18","v":0},{"$f":"FASLA!N18","v":0},{"$f":"FASLA!O18","v":0},{"$f":"FASLA!P18","v":0},null,0,0]

{"sheet":"OASLE","index":18,"n_rows":89,"n_cols":19,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["OASLE - Atypical Sole-Use Allowed Expenditure for delivered capacity "]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OALSE t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G41:$P41,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G54:$P54,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G67:$P67,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G80:$P80,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,28.859199999999998,29.2944,29.729599999999998,30.192,0,0,0,0,0,null,118.0752,118.0752]
[null,2021,null,null,null,null,0,28.859199999999998,29.2944,29.729599999999998,30.192,0,0,0,0,0,null,118.0752,118.0752]
[null,2022,null,null,null,null,0,28.859199999999998,29.2944,45.796700000000001,46.509,16.552199999999999,16.802099999999999,0,0,0,null,183.81359999999998,183.81359999999998]
[null,2023,null,null,null,null,0,28.859199999999998,29.2944,45.796700000000001,46.509,16.552199999999999,16.802099999999999,0,0,0,null,183.81359999999998,183.81359999999998]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[null,"ASLCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":100},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASLG n - 1","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF($B28 > G$6, MIN($E$26, G$6 - 2014 + 1), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,1,2,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,1,2,3,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,1,2,3,4,0,0,0,0,0,0]
[null,2019,null,null,null,null,1,2,3,4,4,0,0,0,0,0]
[null,2020,null,null,null,null,1,2,3,4,4,4,0,0,0,0]
[null,2021,null,null,null,null,1,2,3,4,4,4,4,0,0,0]
[null,2022,null,null,null,null,1,2,3,4,4,4,4,4,0,0]
[null,2023,null,null,null,null,1,2,3,4,4,4,4,4,4,0]
[]
[null,"OALSE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E39 < 2014,\n    \"exclude\",\n    G$6 - $E39\n)","v":2014},{"$f":"IF(\n    H$6 - $E39 < 2014,\n    \"exclude\",\n    H$6 - $E39\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B41 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$39 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B41 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$39,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G29 <=0, $B42 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,30.192,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,30.192,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,30.192,0,16.802099999999999,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,30.192,0,16.802099999999999,0,0,0]
[]
[null,"OALSE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E52 < 2014,\n    \"exclude\",\n    G$6 - $E52\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E52 < 2014,\n    \"exclude\",\n    H$6 - $E52\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G41 <=0, $B54 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$52 = \"exclude\",\n    0,\n    IF(OR(H41 <=0, $B54 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$52,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G42 <=0, $B55 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,29.729599999999998,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,29.729599999999998,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,29.729599999999998,0,16.552199999999999,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,29.729599999999998,0,16.552199999999999,0,0,0]
[]
[null,"OALSE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E65 < 2014,\n    \"exclude\",\n    G$6 - $E65\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E65 < 2014,\n    \"exclude\",\n    H$6 - $E65\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G54 <=0, $B67 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$65 = \"exclude\",\n    0,\n    IF(OR(H54 <=0, $B67 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$65,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G55 <=0, $B68 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,29.2944,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,29.2944,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,29.2944,0,16.317,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,29.2944,0,16.317,0,0,0]
[]
[null,"OALSE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E78 < 2014,\n    \"exclude\",\n    G$6 - $E78\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E78 < 2014,\n    \"exclude\",\n    H$6 - $E78\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G67 <=0, $B80 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$78 = \"exclude\",\n    0,\n    IF(OR(H67 <=0, $B80 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$78,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G68 <=0, $B81 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,28.859199999999998,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,28.859199999999998,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,28.859199999999998,0,16.0671,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,28.859199999999998,0,16.0671,0,0,0]

{"sheet":"OPASL","index":19,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["OPASL - Atypical Sole-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"DASLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"Cumulative over threshold","MW",null,null,null,{"$f":"G8","v":0},{"$f":"H8","v":0},0,0,400,0,400,0,0,0]
[null,"ASLCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":100},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPASL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    ((H$9 * $E$11) + H$10) * H$12 / 2 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B16, $G16:$P16)","v":0}]
[null,2015,null,null,null,null,{"$f":"IF(\n    OR($B17 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G17:P17)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B17, $G17:$P17)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,1.2076800000000001,0,0,0,0,0,null,1.2076800000000001,1.2076800000000001]
[null,2021,null,null,null,null,0,0,0,0,1.2076800000000001,0,0,0,0,0,null,1.2076800000000001,1.2076800000000001]
[null,2022,null,null,null,null,0,0,0,0,1.2076800000000001,0,0.67208400000000001,0,0,0,null,1.8797640000000002,1.8797640000000002]
[null,2023,null,null,null,null,0,0,0,0,1.2076800000000001,0,0.67208400000000001,0,0,0,null,1.8797640000000002,1.8797640000000002]

{"sheet":"FASLA","index":20,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["FASLA - Atypical Sole-Use Adjusted Allowed Expenditure for works still to be delivered"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FASLA t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASLG n - 1     (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n         (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n - 1     (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n         (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASLF n - 1        (Delivered + Forecast)","MVA",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,400,0,400,0,0]
[null,"ASLF n            (Delivered + Forecast)","MVA",null,null,null,{"$f":"G24+G26","v":0},0,0,0,400,0,400,0,0,0]
[]
[null,"FASLA t, n","£m 2009/10 Prices","m =",0,"n - m - 1=",{"$f":"IF(\n    G$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E30 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E30 - 1\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= G$30 + 3, G$30 > $B32, G$6 <= $B32),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= H$30 + 3, H$30 > $B32, H$6 <= $B32),\n        0,\n        MAX(0,H$28-MAX(H$27,H$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 >= G$30 + 3, G$30 > $B33, G$6 <= $B33),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASLA t, n","£m 2009/10 Prices","m =",1,"n - m - 1=",{"$f":"IF(\n    G$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E43 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E43 - 1\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= G$43 + 3, G$43 > $B45, G$6 <= $B45),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= H$43 + 3, H$43 > $B45, H$6 <= $B45),\n        0,\n        MAX(0,H$28-MAX(H$27,H$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 >= G$43 + 3, G$43 > $B46, G$6 <= $B46),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASLA t, n","£m 2009/10 Prices","m =",2,"n - m - 1=",{"$f":"IF(\n    G$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E56 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E56 - 1\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= G$56 + 3, G$56 > $B58, G$6 <= $B58),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= H$56 + 3, H$56 > $B58, H$6 <= $B58),\n        0,\n        MAX(0,H$28-MAX(H$27,H$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 >= G$56 + 3, G$56 > $B59, G$6 <= $B59),\n        0,\n        MAX(0,G$28-MAX(G$27,G$24)) * $E$20 *  INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DASHE","index":21,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["DASHE - Atypical Shared-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DASHE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G50 + G24 + G37","v":0},{"$f":"H50 + H24 + H37","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"G51 + G25 + G38","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"DASLG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"OASHE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OASHE!G9","v":0},{"$f":"OASHE!H9","v":0},{"$f":"OASHE!I9","v":0},{"$f":"OASHE!J9","v":0},{"$f":"OASHE!K9","v":0},{"$f":"OASHE!L9","v":0},{"$f":"OASHE!M9","v":0},{"$f":"OASHE!N9","v":0},{"$f":"OASHE!O9","v":0},{"$f":"OASHE!P9","v":0},null,{"$f":"SUM(G24:P24)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B24, $G24:$P24)","v":0}]
[null,2015,null,null,null,null,{"$f":"OASHE!G10","v":0},{"$f":"OASHE!H10","v":0},{"$f":"OASHE!I10","v":0},{"$f":"OASHE!J10","v":0},{"$f":"OASHE!K10","v":0},{"$f":"OASHE!L10","v":0},{"$f":"OASHE!M10","v":0},{"$f":"OASHE!N10","v":0},{"$f":"OASHE!O10","v":0},{"$f":"OASHE!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B25, $G25:$P25)","v":0}]
[null,2016,null,null,null,null,{"$f":"OASHE!G11","v":0},{"$f":"OASHE!H11","v":0},{"$f":"OASHE!I11","v":0},{"$f":"OASHE!J11","v":0},{"$f":"OASHE!K11","v":0},{"$f":"OASHE!L11","v":0},{"$f":"OASHE!M11","v":0},{"$f":"OASHE!N11","v":0},{"$f":"OASHE!O11","v":0},{"$f":"OASHE!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OASHE!G12","v":0},{"$f":"OASHE!H12","v":0},{"$f":"OASHE!I12","v":0},{"$f":"OASHE!J12","v":0},{"$f":"OASHE!K12","v":0},{"$f":"OASHE!L12","v":0},{"$f":"OASHE!M12","v":0},{"$f":"OASHE!N12","v":0},{"$f":"OASHE!O12","v":0},{"$f":"OASHE!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OASHE!G13","v":0},{"$f":"OASHE!H13","v":0},{"$f":"OASHE!I13","v":0},{"$f":"OASHE!J13","v":0},{"$f":"OASHE!K13","v":0},{"$f":"OASHE!L13","v":0},{"$f":"OASHE!M13","v":0},{"$f":"OASHE!N13","v":0},{"$f":"OASHE!O13","v":0},{"$f":"OASHE!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OASHE!G14","v":0},{"$f":"OASHE!H14","v":0},{"$f":"OASHE!I14","v":0},{"$f":"OASHE!J14","v":0},{"$f":"OASHE!K14","v":0},{"$f":"OASHE!L14","v":0},{"$f":"OASHE!M14","v":0},{"$f":"OASHE!N14","v":0},{"$f":"OASHE!O14","v":0},{"$f":"OASHE!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OASHE!G15","v":0},{"$f":"OASHE!H15","v":0},{"$f":"OASHE!I15","v":0},{"$f":"OASHE!J15","v":0},{"$f":"OASHE!K15","v":0},{"$f":"OASHE!L15","v":0},{"$f":"OASHE!M15","v":0},{"$f":"OASHE!N15","v":0},{"$f":"OASHE!O15","v":0},{"$f":"OASHE!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OASHE!G16","v":0},{"$f":"OASHE!H16","v":0},{"$f":"OASHE!I16","v":0},{"$f":"OASHE!J16","v":0},{"$f":"OASHE!K16","v":0},{"$f":"OASHE!L16","v":0},{"$f":"OASHE!M16","v":0},{"$f":"OASHE!N16","v":0},{"$f":"OASHE!O16","v":0},{"$f":"OASHE!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OASHE!G17","v":0},{"$f":"OASHE!H17","v":0},{"$f":"OASHE!I17","v":0},{"$f":"OASHE!J17","v":0},{"$f":"OASHE!K17","v":0},{"$f":"OASHE!L17","v":0},{"$f":"OASHE!M17","v":0},{"$f":"OASHE!N17","v":0},{"$f":"OASHE!O17","v":0},{"$f":"OASHE!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OASHE!G18","v":0},{"$f":"OASHE!H18","v":0},{"$f":"OASHE!I18","v":0},{"$f":"OASHE!J18","v":0},{"$f":"OASHE!K18","v":0},{"$f":"OASHE!L18","v":0},{"$f":"OASHE!M18","v":0},{"$f":"OASHE!N18","v":0},{"$f":"OASHE!O18","v":0},{"$f":"OASHE!P18","v":0},null,0,0]
[]
[null,"OPASH t - n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"OPASHE!G16","v":0},{"$f":"OPASHE!H16","v":0},{"$f":"OPASHE!I16","v":0},{"$f":"OPASHE!J16","v":0},{"$f":"OPASHE!K16","v":0},{"$f":"OPASHE!L16","v":0},{"$f":"OPASHE!M16","v":0},{"$f":"OPASHE!N16","v":0},{"$f":"OPASHE!O16","v":0},{"$f":"OPASHE!P16","v":0},null,{"$f":"SUM(G37:P37)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B37, $G37:$P37)","v":0}]
[null,2015,null,null,null,null,{"$f":"OPASHE!G17","v":0},{"$f":"OPASHE!H17","v":0},{"$f":"OPASHE!I17","v":0},{"$f":"OPASHE!J17","v":0},{"$f":"OPASHE!K17","v":0},{"$f":"OPASHE!L17","v":0},{"$f":"OPASHE!M17","v":0},{"$f":"OPASHE!N17","v":0},{"$f":"OPASHE!O17","v":0},{"$f":"OPASHE!P17","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B38, $G38:$P38)","v":0}]
[null,2016,null,null,null,null,{"$f":"OPASHE!G18","v":0},{"$f":"OPASHE!H18","v":0},{"$f":"OPASHE!I18","v":0},{"$f":"OPASHE!J18","v":0},{"$f":"OPASHE!K18","v":0},{"$f":"OPASHE!L18","v":0},{"$f":"OPASHE!M18","v":0},{"$f":"OPASHE!N18","v":0},{"$f":"OPASHE!O18","v":0},{"$f":"OPASHE!P18","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"OPASHE!G19","v":0},{"$f":"OPASHE!H19","v":0},{"$f":"OPASHE!I19","v":0},{"$f":"OPASHE!J19","v":0},{"$f":"OPASHE!K19","v":0},{"$f":"OPASHE!L19","v":0},{"$f":"OPASHE!M19","v":0},{"$f":"OPASHE!N19","v":0},{"$f":"OPASHE!O19","v":0},{"$f":"OPASHE!P19","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"OPASHE!G20","v":0},{"$f":"OPASHE!H20","v":0},{"$f":"OPASHE!I20","v":0},{"$f":"OPASHE!J20","v":0},{"$f":"OPASHE!K20","v":0},{"$f":"OPASHE!L20","v":0},{"$f":"OPASHE!M20","v":0},{"$f":"OPASHE!N20","v":0},{"$f":"OPASHE!O20","v":0},{"$f":"OPASHE!P20","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"OPASHE!G21","v":0},{"$f":"OPASHE!H21","v":0},{"$f":"OPASHE!I21","v":0},{"$f":"OPASHE!J21","v":0},{"$f":"OPASHE!K21","v":0},{"$f":"OPASHE!L21","v":0},{"$f":"OPASHE!M21","v":0},{"$f":"OPASHE!N21","v":0},{"$f":"OPASHE!O21","v":0},{"$f":"OPASHE!P21","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"OPASHE!G22","v":0},{"$f":"OPASHE!H22","v":0},{"$f":"OPASHE!I22","v":0},{"$f":"OPASHE!J22","v":0},{"$f":"OPASHE!K22","v":0},{"$f":"OPASHE!L22","v":0},{"$f":"OPASHE!M22","v":0},{"$f":"OPASHE!N22","v":0},{"$f":"OPASHE!O22","v":0},{"$f":"OPASHE!P22","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"OPASHE!G23","v":0},{"$f":"OPASHE!H23","v":0},{"$f":"OPASHE!I23","v":0},{"$f":"OPASHE!J23","v":0},{"$f":"OPASHE!K23","v":0},{"$f":"OPASHE!L23","v":0},{"$f":"OPASHE!M23","v":0},{"$f":"OPASHE!N23","v":0},{"$f":"OPASHE!O23","v":0},{"$f":"OPASHE!P23","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"OPASHE!G24","v":0},{"$f":"OPASHE!H24","v":0},{"$f":"OPASHE!I24","v":0},{"$f":"OPASHE!J24","v":0},{"$f":"OPASHE!K24","v":0},{"$f":"OPASHE!L24","v":0},{"$f":"OPASHE!M24","v":0},{"$f":"OPASHE!N24","v":0},{"$f":"OPASHE!O24","v":0},{"$f":"OPASHE!P24","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"OPASHE!G25","v":0},{"$f":"OPASHE!H25","v":0},{"$f":"OPASHE!I25","v":0},{"$f":"OPASHE!J25","v":0},{"$f":"OPASHE!K25","v":0},{"$f":"OPASHE!L25","v":0},{"$f":"OPASHE!M25","v":0},{"$f":"OPASHE!N25","v":0},{"$f":"OPASHE!O25","v":0},{"$f":"OPASHE!P25","v":0},null,0,0]
[]
[null,"FASHA t - n - 2","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FASHA!G9","v":0},{"$f":"FASHA!H9","v":0},{"$f":"FASHA!I9","v":0},{"$f":"FASHA!J9","v":0},{"$f":"FASHA!K9","v":0},{"$f":"FASHA!L9","v":0},{"$f":"FASHA!M9","v":0},{"$f":"FASHA!N9","v":0},{"$f":"FASHA!O9","v":0},{"$f":"FASHA!P9","v":0},null,{"$f":"SUM(G50:P50)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B50, $G50:$P50)","v":0}]
[null,2015,null,null,null,null,{"$f":"FASHA!G10","v":0},{"$f":"FASHA!H10","v":0},{"$f":"FASHA!I10","v":0},{"$f":"FASHA!J10","v":0},{"$f":"FASHA!K10","v":0},{"$f":"FASHA!L10","v":0},{"$f":"FASHA!M10","v":0},{"$f":"FASHA!N10","v":0},{"$f":"FASHA!O10","v":0},{"$f":"FASHA!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B51, $G51:$P51)","v":0}]
[null,2016,null,null,null,null,{"$f":"FASHA!G11","v":0},{"$f":"FASHA!H11","v":0},{"$f":"FASHA!I11","v":0},{"$f":"FASHA!J11","v":0},{"$f":"FASHA!K11","v":0},{"$f":"FASHA!L11","v":0},{"$f":"FASHA!M11","v":0},{"$f":"FASHA!N11","v":0},{"$f":"FASHA!O11","v":0},{"$f":"FASHA!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FASHA!G12","v":0},{"$f":"FASHA!H12","v":0},{"$f":"FASHA!I12","v":0},{"$f":"FASHA!J12","v":0},{"$f":"FASHA!K12","v":0},{"$f":"FASHA!L12","v":0},{"$f":"FASHA!M12","v":0},{"$f":"FASHA!N12","v":0},{"$f":"FASHA!O12","v":0},{"$f":"FASHA!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FASHA!G13","v":0},{"$f":"FASHA!H13","v":0},{"$f":"FASHA!I13","v":0},{"$f":"FASHA!J13","v":0},{"$f":"FASHA!K13","v":0},{"$f":"FASHA!L13","v":0},{"$f":"FASHA!M13","v":0},{"$f":"FASHA!N13","v":0},{"$f":"FASHA!O13","v":0},{"$f":"FASHA!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FASHA!G14","v":0},{"$f":"FASHA!H14","v":0},{"$f":"FASHA!I14","v":0},{"$f":"FASHA!J14","v":0},{"$f":"FASHA!K14","v":0},{"$f":"FASHA!L14","v":0},{"$f":"FASHA!M14","v":0},{"$f":"FASHA!N14","v":0},{"$f":"FASHA!O14","v":0},{"$f":"FASHA!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FASHA!G15","v":0},{"$f":"FASHA!H15","v":0},{"$f":"FASHA!I15","v":0},{"$f":"FASHA!J15","v":0},{"$f":"FASHA!K15","v":0},{"$f":"FASHA!L15","v":0},{"$f":"FASHA!M15","v":0},{"$f":"FASHA!N15","v":0},{"$f":"FASHA!O15","v":0},{"$f":"FASHA!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FASHA!G16","v":0},{"$f":"FASHA!H16","v":0},{"$f":"FASHA!I16","v":0},{"$f":"FASHA!J16","v":0},{"$f":"FASHA!K16","v":0},{"$f":"FASHA!L16","v":0},{"$f":"FASHA!M16","v":0},{"$f":"FASHA!N16","v":0},{"$f":"FASHA!O16","v":0},{"$f":"FASHA!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FASHA!G17","v":0},{"$f":"FASHA!H17","v":0},{"$f":"FASHA!I17","v":0},{"$f":"FASHA!J17","v":0},{"$f":"FASHA!K17","v":0},{"$f":"FASHA!L17","v":0},{"$f":"FASHA!M17","v":0},{"$f":"FASHA!N17","v":0},{"$f":"FASHA!O17","v":0},{"$f":"FASHA!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FASHA!G18","v":0},{"$f":"FASHA!H18","v":0},{"$f":"FASHA!I18","v":0},{"$f":"FASHA!J18","v":0},{"$f":"FASHA!K18","v":0},{"$f":"FASHA!L18","v":0},{"$f":"FASHA!M18","v":0},{"$f":"FASHA!N18","v":0},{"$f":"FASHA!O18","v":0},{"$f":"FASHA!P18","v":0},null,0,0]

{"sheet":"OASHE","index":22,"n_rows":89,"n_cols":19,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["OASHE - Atypical Shared-Use Allowed Expenditure for delivered capacity "]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OASHE t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G41:$P41,1,MATCH(G$6,$G$39:$P$39,FALSE)),  0)\n+IFERROR(  INDEX($G54:$P54,1,MATCH(G$6,$G$52:$P$52,FALSE)),  0)\n+IFERROR(  INDEX($G67:$P67,1,MATCH(G$6,$G$65:$P$65,FALSE)),  0)\n+IFERROR(  INDEX($G80:$P80,1,MATCH(G$6,$G$78:$P$78,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"ASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASHG n - 1","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF($B28 > G$6, MIN($E$26, G$6 - 2014 + 1), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,1,2,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,1,2,3,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,1,2,3,4,0,0,0,0,0,0]
[null,2019,null,null,null,null,1,2,3,4,4,0,0,0,0,0]
[null,2020,null,null,null,null,1,2,3,4,4,4,0,0,0,0]
[null,2021,null,null,null,null,1,2,3,4,4,4,4,0,0,0]
[null,2022,null,null,null,null,1,2,3,4,4,4,4,4,0,0]
[null,2023,null,null,null,null,1,2,3,4,4,4,4,4,4,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E39 < 2014,\n    \"exclude\",\n    G$6 - $E39\n)","v":2014},{"$f":"IF(\n    H$6 - $E39 < 2014,\n    \"exclude\",\n    H$6 - $E39\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B41 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$39 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B41 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$39,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$39 = \"exclude\",\n    0,\n    IF(OR(G29 <=0, $B42 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$39,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E52 < 2014,\n    \"exclude\",\n    G$6 - $E52\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E52 < 2014,\n    \"exclude\",\n    H$6 - $E52\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G41 <=0, $B54 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$52 = \"exclude\",\n    0,\n    IF(OR(H41 <=0, $B54 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$52,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$52 = \"exclude\",\n    0,\n    IF(OR(G42 <=0, $B55 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$52,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E65 < 2014,\n    \"exclude\",\n    G$6 - $E65\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E65 < 2014,\n    \"exclude\",\n    H$6 - $E65\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G54 <=0, $B67 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$65 = \"exclude\",\n    0,\n    IF(OR(H54 <=0, $B67 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$65,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$65 = \"exclude\",\n    0,\n    IF(OR(G55 <=0, $B68 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$65,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E78 < 2014,\n    \"exclude\",\n    G$6 - $E78\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E78 < 2014,\n    \"exclude\",\n    H$6 - $E78\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G67 <=0, $B80 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) * 0.5 / G28\n    )\n)","v":0},{"$f":"IF(\n    H$78 = \"exclude\",\n    0,\n    IF(OR(H67 <=0, $B80 - 2 < H$6),\n        0,\n        ((MAX(0, (H$24 - H$23)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$78,$G$6:$P$6,FALSE)) * 0.5 / H28\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$78 = \"exclude\",\n    0,\n    IF(OR(G68 <=0, $B81 - 2 < G$6),\n        0,\n        ((MAX(0, (G$24 - G$23)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$78,$G$6:$P$6,FALSE)) * 0.5 / G29\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OPASHE","index":23,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["OPASH - Atypical Shared-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"DASHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"Cumulative over threshold","MW",null,null,null,{"$f":"G8","v":0},{"$f":"H8","v":0},0,0,0,0,0,0,0,0]
[null,"ASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPASL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    ((H$9 * $E$11) + H$10) * H$12 / 2 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B16, $G16:$P16)","v":0}]
[null,2015,null,null,null,null,{"$f":"IF(\n    OR($B17 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G17:P17)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B17, $G17:$P17)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"FASHA","index":24,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["FASHA - Atypical Shared-Use Adjusted Allowed Expenditure for works still to be delivered"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FASHA t, n","£m 2009/10 Prices","m=","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"FASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASHG n - 1     (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n         (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n - 1     (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n         (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASHF n - 1        (Delivered + Forecast)","MVA",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,0,0,0,0,0]
[null,"ASHF n            (Delivered + Forecast)","MVA",null,null,null,{"$f":"G24+G26","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"FASHA t, n","£m 2009/10 Prices","m =",0,"n - m - 1=",{"$f":"IF(\n    G$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E30 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E30 - 1\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= G$30 + 3, G$30 > $B32, G$6 <= $B32),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 >= H$30 + 3, H$30 > $B32, H$6 <= $B32),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 >= G$30 + 3, G$30 > $B33, G$6 <= $B33),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASHA t, n","£m 2009/10 Prices","m =",1,"n - m - 1=",{"$f":"IF(\n    G$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E43 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E43 - 1\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= G$43 + 3, G$43 > $B45, G$6 <= $B45),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 >= H$43 + 3, H$43 > $B45, H$6 <= $B45),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 >= G$43 + 3, G$43 > $B46, G$6 <= $B46),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASHA t, n","£m 2009/10 Prices","m =",2,"n - m - 1=",{"$f":"IF(\n    G$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    G$6 - $E56 - 1\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 - 1 < 2014,\n    \"exclude\",\n    H$6 - $E56 - 1\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= G$56 + 3, G$56 > $B58, G$6 <= $B58),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 >= H$56 + 3, H$56 > $B58, H$6 <= $B58),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 >= G$56 + 3, G$56 > $B59, G$6 <= $B59),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FGCE","index":25,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["FGCE - Total Forecast Expenditure for Generation Connections"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FGCE t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"G22+G35+G48+G61","v":0},{"$f":"H22+H35+H48+H61","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"G23+G36+G49+G62","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,18.551413,18.8314965,0,0,0,null,73.678436000000005,73.678436000000005]
[null,2021,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,18.551413,18.8314965,0,0,0,null,73.678436000000005,73.678436000000005]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"FSL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FSL!G9","v":0},{"$f":"FSL!H9","v":0},{"$f":"FSL!I9","v":0},{"$f":"FSL!J9","v":0},{"$f":"FSL!K9","v":0},{"$f":"FSL!L9","v":0},{"$f":"FSL!M9","v":0},{"$f":"FSL!N9","v":0},{"$f":"FSL!O9","v":0},{"$f":"FSL!P9","v":0},null,{"$f":"SUM(G22:P22)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B22, $G22:$P22)","v":0}]
[null,2015,null,null,null,null,{"$f":"FSL!G10","v":0},{"$f":"FSL!H10","v":0},{"$f":"FSL!I10","v":0},{"$f":"FSL!J10","v":0},{"$f":"FSL!K10","v":0},{"$f":"FSL!L10","v":0},{"$f":"FSL!M10","v":0},{"$f":"FSL!N10","v":0},{"$f":"FSL!O10","v":0},{"$f":"FSL!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B23, $G23:$P23)","v":0}]
[null,2016,null,null,null,null,{"$f":"FSL!G11","v":0},{"$f":"FSL!H11","v":0},{"$f":"FSL!I11","v":0},{"$f":"FSL!J11","v":0},{"$f":"FSL!K11","v":0},{"$f":"FSL!L11","v":0},{"$f":"FSL!M11","v":0},{"$f":"FSL!N11","v":0},{"$f":"FSL!O11","v":0},{"$f":"FSL!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FSL!G12","v":0},{"$f":"FSL!H12","v":0},{"$f":"FSL!I12","v":0},{"$f":"FSL!J12","v":0},{"$f":"FSL!K12","v":0},{"$f":"FSL!L12","v":0},{"$f":"FSL!M12","v":0},{"$f":"FSL!N12","v":0},{"$f":"FSL!O12","v":0},{"$f":"FSL!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FSL!G13","v":0},{"$f":"FSL!H13","v":0},{"$f":"FSL!I13","v":0},{"$f":"FSL!J13","v":0},{"$f":"FSL!K13","v":0},{"$f":"FSL!L13","v":0},{"$f":"FSL!M13","v":0},{"$f":"FSL!N13","v":0},{"$f":"FSL!O13","v":0},{"$f":"FSL!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FSL!G14","v":0},{"$f":"FSL!H14","v":0},{"$f":"FSL!I14","v":0},{"$f":"FSL!J14","v":0},{"$f":"FSL!K14","v":0},{"$f":"FSL!L14","v":0},{"$f":"FSL!M14","v":0},{"$f":"FSL!N14","v":0},{"$f":"FSL!O14","v":0},{"$f":"FSL!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FSL!G15","v":0},{"$f":"FSL!H15","v":0},{"$f":"FSL!I15","v":0},{"$f":"FSL!J15","v":0},{"$f":"FSL!K15","v":0},{"$f":"FSL!L15","v":0},{"$f":"FSL!M15","v":0},{"$f":"FSL!N15","v":0},{"$f":"FSL!O15","v":0},{"$f":"FSL!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FSL!G16","v":0},{"$f":"FSL!H16","v":0},{"$f":"FSL!I16","v":0},{"$f":"FSL!J16","v":0},{"$f":"FSL!K16","v":0},{"$f":"FSL!L16","v":0},{"$f":"FSL!M16","v":0},{"$f":"FSL!N16","v":0},{"$f":"FSL!O16","v":0},{"$f":"FSL!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FSL!G17","v":0},{"$f":"FSL!H17","v":0},{"$f":"FSL!I17","v":0},{"$f":"FSL!J17","v":0},{"$f":"FSL!K17","v":0},{"$f":"FSL!L17","v":0},{"$f":"FSL!M17","v":0},{"$f":"FSL!N17","v":0},{"$f":"FSL!O17","v":0},{"$f":"FSL!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FSL!G18","v":0},{"$f":"FSL!H18","v":0},{"$f":"FSL!I18","v":0},{"$f":"FSL!J18","v":0},{"$f":"FSL!K18","v":0},{"$f":"FSL!L18","v":0},{"$f":"FSL!M18","v":0},{"$f":"FSL!N18","v":0},{"$f":"FSL!O18","v":0},{"$f":"FSL!P18","v":0},null,0,0]
[]
[null,"FSH t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FSH!G9","v":0},{"$f":"FSH!H9","v":0},{"$f":"FSH!I9","v":0},{"$f":"FSH!J9","v":0},{"$f":"FSH!K9","v":0},{"$f":"FSH!L9","v":0},{"$f":"FSH!M9","v":0},{"$f":"FSH!N9","v":0},{"$f":"FSH!O9","v":0},{"$f":"FSH!P9","v":0},null,{"$f":"SUM(G35:P35)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B35, $G35:$P35)","v":0}]
[null,2015,null,null,null,null,{"$f":"FSH!G10","v":0},{"$f":"FSH!H10","v":0},{"$f":"FSH!I10","v":0},{"$f":"FSH!J10","v":0},{"$f":"FSH!K10","v":0},{"$f":"FSH!L10","v":0},{"$f":"FSH!M10","v":0},{"$f":"FSH!N10","v":0},{"$f":"FSH!O10","v":0},{"$f":"FSH!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B36, $G36:$P36)","v":0}]
[null,2016,null,null,null,null,{"$f":"FSH!G11","v":0},{"$f":"FSH!H11","v":0},{"$f":"FSH!I11","v":0},{"$f":"FSH!J11","v":0},{"$f":"FSH!K11","v":0},{"$f":"FSH!L11","v":0},{"$f":"FSH!M11","v":0},{"$f":"FSH!N11","v":0},{"$f":"FSH!O11","v":0},{"$f":"FSH!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FSH!G12","v":0},{"$f":"FSH!H12","v":0},{"$f":"FSH!I12","v":0},{"$f":"FSH!J12","v":0},{"$f":"FSH!K12","v":0},{"$f":"FSH!L12","v":0},{"$f":"FSH!M12","v":0},{"$f":"FSH!N12","v":0},{"$f":"FSH!O12","v":0},{"$f":"FSH!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FSH!G13","v":0},{"$f":"FSH!H13","v":0},{"$f":"FSH!I13","v":0},{"$f":"FSH!J13","v":0},{"$f":"FSH!K13","v":0},{"$f":"FSH!L13","v":0},{"$f":"FSH!M13","v":0},{"$f":"FSH!N13","v":0},{"$f":"FSH!O13","v":0},{"$f":"FSH!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FSH!G14","v":0},{"$f":"FSH!H14","v":0},{"$f":"FSH!I14","v":0},{"$f":"FSH!J14","v":0},{"$f":"FSH!K14","v":0},{"$f":"FSH!L14","v":0},{"$f":"FSH!M14","v":0},{"$f":"FSH!N14","v":0},{"$f":"FSH!O14","v":0},{"$f":"FSH!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FSH!G15","v":0},{"$f":"FSH!H15","v":0},{"$f":"FSH!I15","v":0},{"$f":"FSH!J15","v":18.007721499999999},{"$f":"FSH!K15","v":18.287805000000002},{"$f":"FSH!L15","v":18.551413},{"$f":"FSH!M15","v":18.8314965},{"$f":"FSH!N15","v":0},{"$f":"FSH!O15","v":0},{"$f":"FSH!P15","v":0},null,73.678436000000005,73.678436000000005]
[null,2021,null,null,null,null,{"$f":"FSH!G16","v":0},{"$f":"FSH!H16","v":0},{"$f":"FSH!I16","v":0},{"$f":"FSH!J16","v":18.007721499999999},{"$f":"FSH!K16","v":18.287805000000002},{"$f":"FSH!L16","v":18.551413},{"$f":"FSH!M16","v":18.8314965},{"$f":"FSH!N16","v":0},{"$f":"FSH!O16","v":0},{"$f":"FSH!P16","v":0},null,73.678436000000005,73.678436000000005]
[null,2022,null,null,null,null,{"$f":"FSH!G17","v":0},{"$f":"FSH!H17","v":0},{"$f":"FSH!I17","v":0},{"$f":"FSH!J17","v":0},{"$f":"FSH!K17","v":0},{"$f":"FSH!L17","v":0},{"$f":"FSH!M17","v":0},{"$f":"FSH!N17","v":0},{"$f":"FSH!O17","v":0},{"$f":"FSH!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FSH!G18","v":0},{"$f":"FSH!H18","v":0},{"$f":"FSH!I18","v":0},{"$f":"FSH!J18","v":0},{"$f":"FSH!K18","v":0},{"$f":"FSH!L18","v":0},{"$f":"FSH!M18","v":0},{"$f":"FSH!N18","v":0},{"$f":"FSH!O18","v":0},{"$f":"FSH!P18","v":0},null,0,0]
[]
[null,"FASL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FASL!G9","v":0},{"$f":"FASL!H9","v":0},{"$f":"FASL!I9","v":0},{"$f":"FASL!J9","v":0},{"$f":"FASL!K9","v":0},{"$f":"FASL!L9","v":0},{"$f":"FASL!M9","v":0},{"$f":"FASL!N9","v":0},{"$f":"FASL!O9","v":0},{"$f":"FASL!P9","v":0},null,{"$f":"SUM(G48:P48)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B48, $G48:$P48)","v":0}]
[null,2015,null,null,null,null,{"$f":"FASL!G10","v":0},{"$f":"FASL!H10","v":0},{"$f":"FASL!I10","v":0},{"$f":"FASL!J10","v":0},{"$f":"FASL!K10","v":0},{"$f":"FASL!L10","v":0},{"$f":"FASL!M10","v":0},{"$f":"FASL!N10","v":0},{"$f":"FASL!O10","v":0},{"$f":"FASL!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B49, $G49:$P49)","v":0}]
[null,2016,null,null,null,null,{"$f":"FASL!G11","v":0},{"$f":"FASL!H11","v":0},{"$f":"FASL!I11","v":0},{"$f":"FASL!J11","v":0},{"$f":"FASL!K11","v":0},{"$f":"FASL!L11","v":0},{"$f":"FASL!M11","v":0},{"$f":"FASL!N11","v":0},{"$f":"FASL!O11","v":0},{"$f":"FASL!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FASL!G12","v":0},{"$f":"FASL!H12","v":0},{"$f":"FASL!I12","v":0},{"$f":"FASL!J12","v":0},{"$f":"FASL!K12","v":0},{"$f":"FASL!L12","v":0},{"$f":"FASL!M12","v":0},{"$f":"FASL!N12","v":0},{"$f":"FASL!O12","v":0},{"$f":"FASL!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FASL!G13","v":0},{"$f":"FASL!H13","v":0},{"$f":"FASL!I13","v":0},{"$f":"FASL!J13","v":0},{"$f":"FASL!K13","v":0},{"$f":"FASL!L13","v":0},{"$f":"FASL!M13","v":0},{"$f":"FASL!N13","v":0},{"$f":"FASL!O13","v":0},{"$f":"FASL!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FASL!G14","v":0},{"$f":"FASL!H14","v":0},{"$f":"FASL!I14","v":0},{"$f":"FASL!J14","v":0},{"$f":"FASL!K14","v":0},{"$f":"FASL!L14","v":0},{"$f":"FASL!M14","v":0},{"$f":"FASL!N14","v":0},{"$f":"FASL!O14","v":0},{"$f":"FASL!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FASL!G15","v":0},{"$f":"FASL!H15","v":0},{"$f":"FASL!I15","v":0},{"$f":"FASL!J15","v":0},{"$f":"FASL!K15","v":0},{"$f":"FASL!L15","v":0},{"$f":"FASL!M15","v":0},{"$f":"FASL!N15","v":0},{"$f":"FASL!O15","v":0},{"$f":"FASL!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FASL!G16","v":0},{"$f":"FASL!H16","v":0},{"$f":"FASL!I16","v":0},{"$f":"FASL!J16","v":0},{"$f":"FASL!K16","v":0},{"$f":"FASL!L16","v":0},{"$f":"FASL!M16","v":0},{"$f":"FASL!N16","v":0},{"$f":"FASL!O16","v":0},{"$f":"FASL!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FASL!G17","v":0},{"$f":"FASL!H17","v":0},{"$f":"FASL!I17","v":0},{"$f":"FASL!J17","v":0},{"$f":"FASL!K17","v":0},{"$f":"FASL!L17","v":0},{"$f":"FASL!M17","v":0},{"$f":"FASL!N17","v":0},{"$f":"FASL!O17","v":0},{"$f":"FASL!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FASL!G18","v":0},{"$f":"FASL!H18","v":0},{"$f":"FASL!I18","v":0},{"$f":"FASL!J18","v":0},{"$f":"FASL!K18","v":0},{"$f":"FASL!L18","v":0},{"$f":"FASL!M18","v":0},{"$f":"FASL!N18","v":0},{"$f":"FASL!O18","v":0},{"$f":"FASL!P18","v":0},null,0,0]
[]
[null,"FASH t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"FASH!G9","v":0},{"$f":"FASH!H9","v":0},{"$f":"FASH!I9","v":0},{"$f":"FASH!J9","v":0},{"$f":"FASH!K9","v":0},{"$f":"FASH!L9","v":0},{"$f":"FASH!M9","v":0},{"$f":"FASH!N9","v":0},{"$f":"FASH!O9","v":0},{"$f":"FASH!P9","v":0},null,{"$f":"SUM(G61:P61)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B61, $G61:$P61)","v":0}]
[null,2015,null,null,null,null,{"$f":"FASH!G10","v":0},{"$f":"FASH!H10","v":0},{"$f":"FASH!I10","v":0},{"$f":"FASH!J10","v":0},{"$f":"FASH!K10","v":0},{"$f":"FASH!L10","v":0},{"$f":"FASH!M10","v":0},{"$f":"FASH!N10","v":0},{"$f":"FASH!O10","v":0},{"$f":"FASH!P10","v":0},null,0,{"$f":"SUMIF(G$6:P$6, \"<=\" & $B62, $G62:$P62)","v":0}]
[null,2016,null,null,null,null,{"$f":"FASH!G11","v":0},{"$f":"FASH!H11","v":0},{"$f":"FASH!I11","v":0},{"$f":"FASH!J11","v":0},{"$f":"FASH!K11","v":0},{"$f":"FASH!L11","v":0},{"$f":"FASH!M11","v":0},{"$f":"FASH!N11","v":0},{"$f":"FASH!O11","v":0},{"$f":"FASH!P11","v":0},null,0,0]
[null,2017,null,null,null,null,{"$f":"FASH!G12","v":0},{"$f":"FASH!H12","v":0},{"$f":"FASH!I12","v":0},{"$f":"FASH!J12","v":0},{"$f":"FASH!K12","v":0},{"$f":"FASH!L12","v":0},{"$f":"FASH!M12","v":0},{"$f":"FASH!N12","v":0},{"$f":"FASH!O12","v":0},{"$f":"FASH!P12","v":0},null,0,0]
[null,2018,null,null,null,null,{"$f":"FASH!G13","v":0},{"$f":"FASH!H13","v":0},{"$f":"FASH!I13","v":0},{"$f":"FASH!J13","v":0},{"$f":"FASH!K13","v":0},{"$f":"FASH!L13","v":0},{"$f":"FASH!M13","v":0},{"$f":"FASH!N13","v":0},{"$f":"FASH!O13","v":0},{"$f":"FASH!P13","v":0},null,0,0]
[null,2019,null,null,null,null,{"$f":"FASH!G14","v":0},{"$f":"FASH!H14","v":0},{"$f":"FASH!I14","v":0},{"$f":"FASH!J14","v":0},{"$f":"FASH!K14","v":0},{"$f":"FASH!L14","v":0},{"$f":"FASH!M14","v":0},{"$f":"FASH!N14","v":0},{"$f":"FASH!O14","v":0},{"$f":"FASH!P14","v":0},null,0,0]
[null,2020,null,null,null,null,{"$f":"FASH!G15","v":0},{"$f":"FASH!H15","v":0},{"$f":"FASH!I15","v":0},{"$f":"FASH!J15","v":0},{"$f":"FASH!K15","v":0},{"$f":"FASH!L15","v":0},{"$f":"FASH!M15","v":0},{"$f":"FASH!N15","v":0},{"$f":"FASH!O15","v":0},{"$f":"FASH!P15","v":0},null,0,0]
[null,2021,null,null,null,null,{"$f":"FASH!G16","v":0},{"$f":"FASH!H16","v":0},{"$f":"FASH!I16","v":0},{"$f":"FASH!J16","v":0},{"$f":"FASH!K16","v":0},{"$f":"FASH!L16","v":0},{"$f":"FASH!M16","v":0},{"$f":"FASH!N16","v":0},{"$f":"FASH!O16","v":0},{"$f":"FASH!P16","v":0},null,0,0]
[null,2022,null,null,null,null,{"$f":"FASH!G17","v":0},{"$f":"FASH!H17","v":0},{"$f":"FASH!I17","v":0},{"$f":"FASH!J17","v":0},{"$f":"FASH!K17","v":0},{"$f":"FASH!L17","v":0},{"$f":"FASH!M17","v":0},{"$f":"FASH!N17","v":0},{"$f":"FASH!O17","v":0},{"$f":"FASH!P17","v":0},null,0,0]
[null,2023,null,null,null,null,{"$f":"FASH!G18","v":0},{"$f":"FASH!H18","v":0},{"$f":"FASH!I18","v":0},{"$f":"FASH!J18","v":0},{"$f":"FASH!K18","v":0},{"$f":"FASH!L18","v":0},{"$f":"FASH!M18","v":0},{"$f":"FASH!N18","v":0},{"$f":"FASH!O18","v":0},{"$f":"FASH!P18","v":0},null,0,0]

{"sheet":"FSL","index":26,"n_rows":80,"n_cols":19,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["FSL - Sole-Use Allowed Expenditure for 4 period ahead forecast"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FSL t, n","£m 2009/10 Prices","m =","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(H$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(H$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(H$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(H$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G33:$P33,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G72:$P72,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSLG n - 1     (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n         (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n - 1     (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n         (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"SLF n - 1        (Delivered + Forecast)","MW",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,1000,1000,0,1000,0,0]
[null,"SLF n            (Delivered + Forecast)","MW",null,null,null,{"$f":"G24+G26","v":0},0,0,1000,1000,0,1000,0,0,0]
[]
[null,"FSL t, n","£m 2009/10 Prices","m =",0,"n - m =",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":2014},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 < G$6, $B32 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 < H$6, $B32 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 < G$6, $B33 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSL t, n","£m 2009/10 Prices","m =",1,"n - m =",{"$f":"IF(\n    G$6 - $E43 < 2014,\n    \"exclude\",\n    G$6 - $E43\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 < 2014,\n    \"exclude\",\n    H$6 - $E43\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 < G$6, $B45 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 < H$6, $B45 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 < G$6, $B46 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSL t, n","£m 2009/10 Prices","m =",2,"n - m =",{"$f":"IF(\n    G$6 - $E56 < 2014,\n    \"exclude\",\n    G$6 - $E56\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 < 2014,\n    \"exclude\",\n    H$6 - $E56\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 < G$6, $B58 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 < H$6, $B58 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 < G$6, $B59 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSL t, n","£m 2009/10 Prices","m =",3,"n - m =",{"$f":"IF(\n    G$6 - $E69 < 2014,\n    \"exclude\",\n    G$6 - $E69\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E69 < 2014,\n    \"exclude\",\n    H$6 - $E69\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B71 < G$6, $B71 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$69 = \"exclude\",\n    0,\n    IF(OR($B71 < H$6, $B71 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B72 < G$6, $B72 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FSH","index":27,"n_rows":80,"n_cols":19,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["FSH - Shared-Use Allowed Expenditure for 4 period ahead forecast"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FSH t, n","£m 2009/10 Prices","m =","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(H$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(H$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(H$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(H$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G33:$P33,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G72:$P72,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,18.551413,18.8314965,0,0,0,null,73.678436000000005,73.678436000000005]
[null,2021,null,null,null,null,0,0,0,18.007721499999999,18.287805000000002,18.551413,18.8314965,0,0,0,null,73.678436000000005,73.678436000000005]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"Capacity Threshold","MVA",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSHG n - 1     (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n         (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n - 1     (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n         (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"SHF n - 1        (Delivered + Forecast)","MVA",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,800,0,1800,0,0]
[null,"SHF n            (Delivered + Forecast)","MVA",null,null,null,{"$f":"G24+G26","v":0},0,0,0,800,0,1800,0,0,0]
[]
[null,"FSH t, n","£m 2009/10 Prices","m =",0,"n - m =",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":2014},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 < G$6, $B32 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 < H$6, $B32 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 < G$6, $B33 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,18.8314965,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,18.8314965,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSH t, n","£m 2009/10 Prices","m =",1,"n - m =",{"$f":"IF(\n    G$6 - $E43 < 2014,\n    \"exclude\",\n    G$6 - $E43\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 < 2014,\n    \"exclude\",\n    H$6 - $E43\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 < G$6, $B45 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 < H$6, $B45 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 < G$6, $B46 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,18.551413,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,18.551413,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSH t, n","£m 2009/10 Prices","m =",2,"n - m =",{"$f":"IF(\n    G$6 - $E56 < 2014,\n    \"exclude\",\n    G$6 - $E56\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 < 2014,\n    \"exclude\",\n    H$6 - $E56\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 < G$6, $B58 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 < H$6, $B58 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 < G$6, $B59 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,18.287805000000002,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,18.287805000000002,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FSH t, n","£m 2009/10 Prices","m =",3,"n - m =",{"$f":"IF(\n    G$6 - $E69 < 2014,\n    \"exclude\",\n    G$6 - $E69\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E69 < 2014,\n    \"exclude\",\n    H$6 - $E69\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B71 < G$6, $B71 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},{"$f":"IF(\n    H$69 = \"exclude\",\n    0,\n    IF(OR($B71 < H$6, $B71 >= H$6 + 2),\n        0,\n        MAX(0,H$28-MAX(H$27,MAX($E$21,H$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(H$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B72 < G$6, $B72 >= G$6 + 2),\n        0,\n        MAX(0,G$28-MAX(G$27,MAX($E$21,G$24))) * $E$20 * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,18.007721499999999,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,18.007721499999999,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FASL","index":28,"n_rows":80,"n_cols":19,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["FASL - Atypical Sole-Use Allowed Expenditure for 4 period ahead forecast"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FASL t, n","£m 2009/10 Prices","m =","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(H$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(H$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(H$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(H$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G33:$P33,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G72:$P72,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[null,"FASLCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASLG n - 1     (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n         (Delivered)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n - 1     (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n         (Forecast)","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASLF n - 1        (Delivered + Forecast)","MW",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,400,0,400,0,0]
[null,"ASLF n            (Delivered + Forecast)","MW",null,null,null,{"$f":"G24+G26","v":0},0,0,0,400,0,400,0,0,0]
[]
[null,"FASL t, n","£m 2009/10 Prices","m =",0,"n - m =",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":2014},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 < G$6, $B32 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 < H$6, $B32 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 < G$6, $B33 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASL t, n","£m 2009/10 Prices","m =",1,"n - m =",{"$f":"IF(\n    G$6 - $E43 < 2014,\n    \"exclude\",\n    G$6 - $E43\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 < 2014,\n    \"exclude\",\n    H$6 - $E43\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 < G$6, $B45 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 < H$6, $B45 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 < G$6, $B46 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASL t, n","£m 2009/10 Prices","m =",2,"n - m =",{"$f":"IF(\n    G$6 - $E56 < 2014,\n    \"exclude\",\n    G$6 - $E56\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 < 2014,\n    \"exclude\",\n    H$6 - $E56\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 < G$6, $B58 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 < H$6, $B58 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 < G$6, $B59 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASL t, n","£m 2009/10 Prices","m =",3,"n - m =",{"$f":"IF(\n    G$6 - $E69 < 2014,\n    \"exclude\",\n    G$6 - $E69\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E69 < 2014,\n    \"exclude\",\n    H$6 - $E69\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B71 < G$6, $B71 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$69 = \"exclude\",\n    0,\n    IF(OR($B71 < H$6, $B71 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B72 < G$6, $B72 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FASH","index":29,"n_rows":80,"n_cols":19,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["FASH - Atypical Shared-Use Allowed Expenditure for 4 period ahead forecast"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"FASH t, n","£m 2009/10 Prices","m =","all"]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},{"$f":"IFERROR(  INDEX($G32:$P32,1,MATCH(H$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G45:$P45,1,MATCH(H$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G58:$P58,1,MATCH(H$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G71:$P71,1,MATCH(H$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G9:P9)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B9, $G9:$P9)","v":0}]
[null,2015,null,null,null,null,{"$f":"IFERROR(  INDEX($G33:$P33,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)\n+IFERROR(  INDEX($G46:$P46,1,MATCH(G$6,$G$43:$P$43,FALSE)),  0)\n+IFERROR(  INDEX($G59:$P59,1,MATCH(G$6,$G$56:$P$56,FALSE)),  0)\n+IFERROR(  INDEX($G72:$P72,1,MATCH(G$6,$G$69:$P$69,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:P10)","v":0},{"$f":"SUMIF(G$6:P$6, \"<=\" & $B10, $G10:$P10)","v":0}]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"FASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASHG n - 1     (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n         (Delivered)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n - 1     (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n         (Forecast)","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASHF n - 1        (Delivered + Forecast)","MVA",null,null,null,{"$f":"G23+G25","v":0},{"$f":"H23+H25","v":0},0,0,0,0,0,0,0,0]
[null,"ASHF n            (Delivered + Forecast)","MVA",null,null,null,{"$f":"G24+G26","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"FASH t, n","£m 2009/10 Prices","m =",0,"n - m =",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":2014},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B32 < G$6, $B32 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR($B32 < H$6, $B32 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR($B33 < G$6, $B33 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASH t, n","£m 2009/10 Prices","m =",1,"n - m =",{"$f":"IF(\n    G$6 - $E43 < 2014,\n    \"exclude\",\n    G$6 - $E43\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E43 < 2014,\n    \"exclude\",\n    H$6 - $E43\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B45 < G$6, $B45 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$43 = \"exclude\",\n    0,\n    IF(OR($B45 < H$6, $B45 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$43 = \"exclude\",\n    0,\n    IF(OR($B46 < G$6, $B46 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$43,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASH t, n","£m 2009/10 Prices","m =",2,"n - m =",{"$f":"IF(\n    G$6 - $E56 < 2014,\n    \"exclude\",\n    G$6 - $E56\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E56 < 2014,\n    \"exclude\",\n    H$6 - $E56\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B58 < G$6, $B58 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$56 = \"exclude\",\n    0,\n    IF(OR($B58 < H$6, $B58 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$56 = \"exclude\",\n    0,\n    IF(OR($B59 < G$6, $B59 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$56,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FASH t, n","£m 2009/10 Prices","m =",3,"n - m =",{"$f":"IF(\n    G$6 - $E69 < 2014,\n    \"exclude\",\n    G$6 - $E69\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E69 < 2014,\n    \"exclude\",\n    H$6 - $E69\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) ="]
[null,2014,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B71 < G$6, $B71 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},{"$f":"IF(\n    H$69 = \"exclude\",\n    0,\n    IF(OR($B71 < H$6, $B71 >= H$6 + 2),\n        0,\n        ((MAX(0,H$28-MAX(H$27,H$24)) * $E$20) + H$21) * INDEX($G$22:$P$22, 1, MATCH(H$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2015,null,null,null,null,{"$f":"IF(\n    G$69 = \"exclude\",\n    0,\n    IF(OR($B72 < G$6, $B72 >= G$6 + 2),\n        0,\n        ((MAX(0,G$28-MAX(G$27,G$24)) * $E$20) + G$21) * INDEX($G$22:$P$22, 1, MATCH(G$69,$G$6:$P$6,FALSE)) * 0.5 / 4\n    )\n)","v":0},0,0,0,0,0,0,0,0,0]
[null,2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2017,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2018,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2019,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2020,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2021,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2022,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,2023,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SheetToRightAreViewOfFinal","index":30,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Sheets to the left calculate the terms of the licence"]
[]
[null,"Sheets to the right are informational only",null,"The view definition is to assume that the latest forecast is exactly realised and to calculate the allowances as if for a Relevant Year far in the future (2023 is far enough)"]

{"sheet":"DGCE_View","index":31,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["FGCE - Total Forecast Expenditure for Generation Connections"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DGCE t, n","£m 2009/10 Prices",null,null,null,{"$f":"G9+G11+G13+G15","v":18.681559999999998},58.506722999999994,102.50347499999999,116.7744805,81.723195000000004,42.511049,38.266620360000005,2.6330238600000002,2.6330238600000002,2.6330238600000002,null,{"$f":"SUM(G7:P7)","v":466.8661744399999}]
[]
[null,"DSLE t, n","£m 2009/10 Prices",null,null,null,{"$f":"DSLE_View!G7","v":18.456669999999999},{"$f":"DSLE_View!H7","v":23.260302999999997},{"$f":"DSLE_View!I7","v":23.727386999999997},{"$f":"DSLE_View!J7","v":19.217126},{"$f":"DSLE_View!K7","v":15.718710000000002},{"$f":"DSLE_View!L7","v":6.1997559999999998},{"$f":"DSLE_View!M7","v":0},{"$f":"DSLE_View!N7","v":0},{"$f":"DSLE_View!O7","v":0},{"$f":"DSLE_View!P7","v":0},null,{"$f":"SUM(G9:P9)","v":106.57995199999999}]
[]
[null,"DSHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"DSHE_View!G7","v":0.22489000000000001},{"$f":"DSHE_View!H7","v":6.3872199999999992},{"$f":"DSHE_View!I7","v":49.481687999999998},{"$f":"DSHE_View!J7","v":51.760654500000001},{"$f":"DSHE_View!K7","v":18.287805000000002},{"$f":"DSHE_View!L7","v":18.551413},{"$f":"DSHE_View!M7","v":19.58475636},{"$f":"DSHE_View!N7","v":0.75325986},{"$f":"DSHE_View!O7","v":0.75325986},{"$f":"DSHE_View!P7","v":0.75325986},null,{"$f":"SUM(G11:P11)","v":166.53820644000007}]
[]
[null,"DASLE t, n","£m 2009/10 Prices",null,null,null,{"$f":"DASLE_View!G7","v":0},{"$f":"DASLE_View!H7","v":28.859199999999998},{"$f":"DASLE_View!I7","v":29.2944},{"$f":"DASLE_View!J7","v":45.796700000000001},{"$f":"DASLE_View!K7","v":47.716680000000004},{"$f":"DASLE_View!L7","v":17.759879999999999},{"$f":"DASLE_View!M7","v":18.681864000000001},{"$f":"DASLE_View!N7","v":1.8797640000000002},{"$f":"DASLE_View!O7","v":1.8797640000000002},{"$f":"DASLE_View!P7","v":1.8797640000000002},null,{"$f":"SUM(G13:P13)","v":193.74801599999998}]
[]
[null,"DASHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"DASHE_View!G7","v":0},{"$f":"DASHE_View!H7","v":0},{"$f":"DASHE_View!I7","v":0},{"$f":"DASHE_View!J7","v":0},{"$f":"DASHE_View!K7","v":0},{"$f":"DASHE_View!L7","v":0},{"$f":"DASHE_View!M7","v":0},{"$f":"DASHE_View!N7","v":0},{"$f":"DASHE_View!O7","v":0},{"$f":"DASHE_View!P7","v":0},null,{"$f":"SUM(G15:P15)","v":0}]

{"sheet":"DSLE_View","index":32,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["DSLE - Sole-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DSLE t, n","£m 2009/10 Prices",null,null,null,{"$f":"G$10* G$11 + G13 + G15","v":18.456669999999999},23.260302999999997,23.727386999999997,19.217126,15.718710000000002,6.1997559999999998,0,0,0,0,null,{"$f":"SUM(G7:P7)","v":106.57995199999999}]
[]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"BSLE n","£m 2009/10 Prices",null,null,null,{"$f":"Baselines!F7","v":17.645},{"$f":"Baselines!G7","v":21.922999999999998},{"$f":"Baselines!H7","v":22.030999999999999},{"$f":"Baselines!I7","v":17.582000000000001},{"$f":"Baselines!J7","v":14.161},{"$f":"Baselines!K7","v":5.5060000000000002},{"$f":"Baselines!L7","v":0},{"$f":"Baselines!M7","v":0},{"$f":"Baselines!N7","v":0},{"$f":"Baselines!O7","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OLSE t, n","£m 2009/10 Prices",null,null,null,{"$f":"OSLE_View!G7","v":0},{"$f":"OSLE_View!H7","v":0},{"$f":"OSLE_View!I7","v":0},{"$f":"OSLE_View!J7","v":0},{"$f":"OSLE_View!K7","v":0},{"$f":"OSLE_View!L7","v":0},{"$f":"OSLE_View!M7","v":0},{"$f":"OSLE_View!N7","v":0},{"$f":"OSLE_View!O7","v":0},{"$f":"OSLE_View!P7","v":0},null,{"$f":"SUM(G13:P13)","v":0}]
[]
[null,"OPSE t - n","£m 2009/10 Prices",null,null,null,{"$f":"OPSL_View!G16","v":0},{"$f":"OPSL_View!H16","v":0},{"$f":"OPSL_View!I16","v":0},{"$f":"OPSL_View!J16","v":0},{"$f":"OPSL_View!K16","v":0},{"$f":"OPSL_View!L16","v":0},{"$f":"OPSL_View!M16","v":0},{"$f":"OPSL_View!N16","v":0},{"$f":"OPSL_View!O16","v":0},{"$f":"OPSL_View!P16","v":0},null,{"$f":"SUM(G15:P15)","v":0}]

{"sheet":"OSLE_View","index":33,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["OSLE - Sole-Use Allowed Expenditure for delivered capacity beyond the capacity threshold"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OLSE t, n","£m 2009/10 Prices","m=","all",null,{"$f":"IFERROR(  INDEX($G20:$P20,1,MATCH(G$6,$G$18:$P$18,FALSE)),  0)\n+IFERROR(  INDEX($G24:$P24,1,MATCH(G$6,$G$22:$P$22,FALSE)),  0)\n+IFERROR(  INDEX($G28:$P28,1,MATCH(G$6,$G$26:$P$26,FALSE)),  0)\n+IFERROR(  INDEX($G31:$P31,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G7:P7)","v":0}]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSLG n - 1","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,2023,null,null,null,null,{"$f":"IF($B16 > G$6, MIN($E$15, G$6 - 2014 + 1), 0)","v":1},2,3,4,4,4,4,4,4,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E18 < 2014,\n    \"exclude\",\n    G$6 - $E18\n)","v":2014},{"$f":"IF(\n    H$6 - $E18 < 2014,\n    \"exclude\",\n    H$6 - $E18\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$18 = \"exclude\",\n    0,\n    IF(OR(G16 <=0, $B20 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$18,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$18 = \"exclude\",\n    0,\n    IF(OR(H16 <=0, $B20 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$18,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E22 < 2014,\n    \"exclude\",\n    G$6 - $E22\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E22 < 2014,\n    \"exclude\",\n    H$6 - $E22\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$22 = \"exclude\",\n    0,\n    IF(OR(G20 <=0, $B24 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$22,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$22 = \"exclude\",\n    0,\n    IF(OR(H20 <=0, $B24 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$22,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E26 < 2014,\n    \"exclude\",\n    G$6 - $E26\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E26 < 2014,\n    \"exclude\",\n    H$6 - $E26\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$26 = \"exclude\",\n    0,\n    IF(OR(G24 <=0, $B28 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$26,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$26 = \"exclude\",\n    0,\n    IF(OR(H24 <=0, $B28 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$26,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OLSE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) =",null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B32 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B32 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2023]

{"sheet":"OPSL_View","index":34,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["OPSL - Sole-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$7","v":1168}]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1000},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"Over threshold","MW",null,null,null,{"$f":"MAX(0,G9-$E$8)","v":0},{"$f":"MAX(0,H9-$E$8)","v":0},0,0,0,0,0,0,0,0]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$7","v":7.4999999999999997E-2}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPSL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)\n+ IF(AND($B16 > 2014, G$6> 2014), F16, 0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0}]

{"sheet":"DSHE_View","index":35,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["DSHE - Shared-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DSHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"G$10* G$11 + G13 + G15","v":0.22489000000000001},6.3872199999999992,49.481687999999998,51.760654500000001,18.287805000000002,18.551413,19.58475636,0.75325986,0.75325986,0.75325986,null,{"$f":"SUM(G7:P7)","v":166.53820644000007}]
[]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"BSHE n","£m 2009/10 Prices",null,null,null,{"$f":"Baselines!F8","v":0.215},{"$f":"Baselines!G8","v":6.02},{"$f":"Baselines!H8","v":45.944000000000003},{"$f":"Baselines!I8","v":30.881},{"$f":"Baselines!J8","v":0},{"$f":"Baselines!K8","v":0},{"$f":"Baselines!L8","v":0},{"$f":"Baselines!M8","v":0},{"$f":"Baselines!N8","v":0},{"$f":"Baselines!O8","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OSHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"OSHE_View!G7","v":0},{"$f":"OSHE_View!H7","v":0},{"$f":"OSHE_View!I7","v":0},{"$f":"OSHE_View!J7","v":18.007721499999999},{"$f":"OSHE_View!K7","v":18.287805000000002},{"$f":"OSHE_View!L7","v":18.551413},{"$f":"OSHE_View!M7","v":18.8314965},{"$f":"OSHE_View!N7","v":0},{"$f":"OSHE_View!O7","v":0},{"$f":"OSHE_View!P7","v":0},null,{"$f":"SUM(G13:P13)","v":73.678436000000005}]
[]
[null,"OPSH t - n","£m 2009/10 Prices",null,null,null,{"$f":"OPSH_View!G16","v":0},{"$f":"OPSH_View!H16","v":0},{"$f":"OPSH_View!I16","v":0},{"$f":"OPSH_View!J16","v":0},{"$f":"OPSH_View!K16","v":0},{"$f":"OPSH_View!L16","v":0},{"$f":"OPSH_View!M16","v":0.75325986},{"$f":"OPSH_View!N16","v":0.75325986},{"$f":"OPSH_View!O16","v":0.75325986},{"$f":"OPSH_View!P16","v":0.75325986},null,{"$f":"SUM(G15:P15)","v":3.01303944}]

{"sheet":"OSHE_View","index":36,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["OSHE - Shared-Use Allowed Expenditure for delivered capacity beyond the capacity threshold"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OSHE t, n","£m 2009/10 Prices","m=","all",null,{"$f":"IFERROR(  INDEX($G20:$P20,1,MATCH(G$6,$G$18:$P$18,FALSE)),  0)\n+IFERROR(  INDEX($G24:$P24,1,MATCH(G$6,$G$22:$P$22,FALSE)),  0)\n+IFERROR(  INDEX($G28:$P28,1,MATCH(G$6,$G$26:$P$26,FALSE)),  0)\n+IFERROR(  INDEX($G31:$P31,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)","v":0},0,0,18.007721499999999,18.287805000000002,18.551413,18.8314965,0,0,0,null,{"$f":"SUM(G7:P7)","v":73.678436000000005}]
[]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DSHG n - 1","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,2023,null,null,null,null,{"$f":"IF($B16 > G$6, MIN($E$15, G$6 - 2014 + 1), 0)","v":1},2,3,4,4,4,4,4,4,0]
[]
[null,"OSHE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E18 < 2014,\n    \"exclude\",\n    G$6 - $E18\n)","v":2014},{"$f":"IF(\n    H$6 - $E18 < 2014,\n    \"exclude\",\n    H$6 - $E18\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$18 = \"exclude\",\n    0,\n    IF(OR(G16 <=0, $B20 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$18,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$18 = \"exclude\",\n    0,\n    IF(OR(H16 <=0, $B20 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$18,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,18.8314965,0,0,0]
[]
[null,"OSHE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E22 < 2014,\n    \"exclude\",\n    G$6 - $E22\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E22 < 2014,\n    \"exclude\",\n    H$6 - $E22\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$22 = \"exclude\",\n    0,\n    IF(OR(G20 <=0, $B24 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$22,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$22 = \"exclude\",\n    0,\n    IF(OR(H20 <=0, $B24 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$22,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,18.551413,0,0,0]
[]
[null,"OSHE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E26 < 2014,\n    \"exclude\",\n    G$6 - $E26\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E26 < 2014,\n    \"exclude\",\n    H$6 - $E26\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$26 = \"exclude\",\n    0,\n    IF(OR(G24 <=0, $B28 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$26,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$26 = \"exclude\",\n    0,\n    IF(OR(H24 <=0, $B28 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$26,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,18.287805000000002,0,0,0]
[]
[null,"OSHE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) =",null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B32 - 2 < G$6),\n        0,\n        MAX(0, (G$13 - MAX($E$10,G$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(G$30,$G$6:$P$6,FALSE)) / G16\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B32 - 2 < H$6),\n        0,\n        MAX(0, (H$13 - MAX($E$10,H$12))) * $E$9 * INDEX($G$11:$P$11, 1, MATCH(H$30,$G$6:$P$6,FALSE)) / H16\n    )\n)","v":0},0,0,0,0,18.007721499999999,0,0,0]
[null,2023]

{"sheet":"OPSH_View","index":37,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["OPSH - Shared-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[null,"Capacity Threshold","MW",null,{"$f":"UCAallowances!$C$8","v":1006}]
[null,"DSLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":1800},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Typical\"\n    ),\n    0\n)","v":0}]
[null,"Over threshold","MW",null,null,null,{"$f":"MAX(0,G9-$E$8)","v":0},{"$f":"MAX(0,H9-$E$8)","v":0},0,0,0,0,794,0,0,0]
[null,"UCA","£m 2009/10 Prices /MW",null,{"$f":"UCAallowances!$D$8","v":8.3000000000000004E-2}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OPSL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    G$10 * $E$11 * G$12 * 0.01\n)\n+ IF(AND($B16 > 2014, G$6> 2014), F16, 0)","v":0},0,0,0,0,0,0.75325986,0.75325986,0.75325986,0.75325986,null,{"$f":"SUM(G16:P16)","v":3.01303944}]

{"sheet":"DASLE_View","index":38,"n_rows":13,"n_cols":18,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["DASLE - Atypical Sole-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DASLE t, n","£m 2009/10 Prices",null,null,null,{"$f":"G11 + G13","v":0},{"$f":"H11 + H13","v":28.859199999999998},29.2944,45.796700000000001,47.716680000000004,17.759879999999999,18.681864000000001,1.8797640000000002,1.8797640000000002,1.8797640000000002,null,{"$f":"SUM(G7:P7)","v":193.74801599999998}]
[]
[null,"DSHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"OASLE t, n","£m 2009/10 Prices",null,null,null,{"$f":"OASLE_View!G7","v":0},{"$f":"OASLE_View!H7","v":28.859199999999998},{"$f":"OASLE_View!I7","v":29.2944},{"$f":"OASLE_View!J7","v":45.796700000000001},{"$f":"OASLE_View!K7","v":46.509},{"$f":"OASLE_View!L7","v":16.552199999999999},{"$f":"OASLE_View!M7","v":16.802099999999999},{"$f":"OASLE_View!N7","v":0},{"$f":"OASLE_View!O7","v":0},{"$f":"OASLE_View!P7","v":0},null,{"$f":"SUM(G11:P11)","v":183.81359999999998}]
[]
[null,"OPASL t - n","£m 2009/10 Prices",null,null,null,{"$f":"OPASL_View!G16","v":0},{"$f":"OPASL_View!H16","v":0},{"$f":"OPASL_View!I16","v":0},{"$f":"OPASL_View!J16","v":0},{"$f":"OPASL_View!K16","v":1.2076800000000001},{"$f":"OPASL_View!L16","v":1.2076800000000001},{"$f":"OPASL_View!M16","v":1.8797640000000002},{"$f":"OPASL_View!N16","v":1.8797640000000002},{"$f":"OPASL_View!O16","v":1.8797640000000002},{"$f":"OPASL_View!P16","v":1.8797640000000002},null,{"$f":"SUM(G13:P13)","v":9.9344160000000006}]

{"sheet":"OASLE_View","index":39,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["OASLE - Atypical Sole-Use Allowed Expenditure for delivered capacity "]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OASLE t, n","£m 2009/10 Prices","m=","all",null,{"$f":"IFERROR(  INDEX($G20:$P20,1,MATCH(G$6,$G$18:$P$18,FALSE)),  0)\n+IFERROR(  INDEX($G24:$P24,1,MATCH(G$6,$G$22:$P$22,FALSE)),  0)\n+IFERROR(  INDEX($G28:$P28,1,MATCH(G$6,$G$26:$P$26,FALSE)),  0)\n+IFERROR(  INDEX($G31:$P31,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)","v":0},28.859199999999998,29.2944,45.796700000000001,46.509,16.552199999999999,16.802099999999999,0,0,0,null,{"$f":"SUM(G7:P7)","v":183.81359999999998}]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[null,"ASLCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":100},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASLG n - 1","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASLG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,2023,null,null,null,null,{"$f":"IF($B16 > G$6, MIN($E$15, G$6 - 2014 + 1), 0)","v":1},2,3,4,4,4,4,4,4,0]
[]
[null,"OASLE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E18 < 2014,\n    \"exclude\",\n    G$6 - $E18\n)","v":2014},{"$f":"IF(\n    H$6 - $E18 < 2014,\n    \"exclude\",\n    H$6 - $E18\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$18 = \"exclude\",\n    0,\n    IF(OR(G16 <=0, $B20 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$18,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$18 = \"exclude\",\n    0,\n    IF(OR(H16 <=0, $B20 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$18,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,30.192,0,16.802099999999999,0,0,0]
[]
[null,"OASLE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E22 < 2014,\n    \"exclude\",\n    G$6 - $E22\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E22 < 2014,\n    \"exclude\",\n    H$6 - $E22\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$22 = \"exclude\",\n    0,\n    IF(OR(G20 <=0, $B24 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$22,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$22 = \"exclude\",\n    0,\n    IF(OR(H20 <=0, $B24 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$22,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,29.729599999999998,0,16.552199999999999,0,0,0]
[]
[null,"OASLE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E26 < 2014,\n    \"exclude\",\n    G$6 - $E26\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E26 < 2014,\n    \"exclude\",\n    H$6 - $E26\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$26 = \"exclude\",\n    0,\n    IF(OR(G24 <=0, $B28 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$26,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$26 = \"exclude\",\n    0,\n    IF(OR(H24 <=0, $B28 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$26,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,29.2944,0,16.317,0,0,0]
[]
[null,"OASLE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) =",null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B32 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B32 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$30,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,28.859199999999998,0,16.0671,0,0,0]
[null,2023]

{"sheet":"OPASL_View","index":40,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["OPASL - Atypical Sole-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[]
[null,"DASLG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":400},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASLCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":100},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Sole\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$7","v":0.29399999999999998}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OAPSL t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)\n+ IF(AND($B16 > 2014, G$6> 2014), F16, 0)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    ((H$9 * $E$11) + H$10) * H$12 / 2 * 0.01\n)\n+ IF(AND($B16 > 2014, H$6> 2014), G16, 0)","v":0},0,0,1.2076800000000001,1.2076800000000001,1.8797640000000002,1.8797640000000002,1.8797640000000002,1.8797640000000002,null,{"$f":"SUM(G16:P16)","v":9.9344160000000006}]

{"sheet":"DASHE_View","index":41,"n_rows":13,"n_cols":18,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["DASHE - Atypical Shared-Use Allowed Expenditure for Delivered Connections Capacity"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"DASHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"G11 + G13","v":0},{"$f":"H11 + H13","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G7:P7)","v":0}]
[]
[null,"DASHG n ","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"OASHE t, n","£m 2009/10 Prices",null,null,null,{"$f":"OASHE_View!G7","v":0},{"$f":"OASHE_View!H7","v":0},{"$f":"OASHE_View!I7","v":0},{"$f":"OASHE_View!J7","v":0},{"$f":"OASHE_View!K7","v":0},{"$f":"OASHE_View!L7","v":0},{"$f":"OASHE_View!M7","v":0},{"$f":"OASHE_View!N7","v":0},{"$f":"OASHE_View!O7","v":0},{"$f":"OASHE_View!P7","v":0},null,{"$f":"SUM(G11:P11)","v":0}]
[]
[null,"OPASH t - n","£m 2009/10 Prices",null,null,null,{"$f":"OPASHE_View!G16","v":0},{"$f":"OPASHE_View!H16","v":0},{"$f":"OPASHE_View!I16","v":0},{"$f":"OPASHE_View!J16","v":0},{"$f":"OPASHE_View!K16","v":0},{"$f":"OPASHE_View!L16","v":0},{"$f":"OPASHE_View!M16","v":0},{"$f":"OPASHE_View!N16","v":0},{"$f":"OPASHE_View!O16","v":0},{"$f":"OPASHE_View!P16","v":0},null,{"$f":"SUM(G13:P13)","v":0}]

{"sheet":"OASHE_View","index":42,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["OASHE - Atypical Shared-Use Allowed Expenditure for delivered capacity "]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[null,"OASHE t, n","£m 2009/10 Prices","m=","all",null,{"$f":"IFERROR(  INDEX($G20:$P20,1,MATCH(G$6,$G$18:$P$18,FALSE)),  0)\n+IFERROR(  INDEX($G24:$P24,1,MATCH(G$6,$G$22:$P$22,FALSE)),  0)\n+IFERROR(  INDEX($G28:$P28,1,MATCH(G$6,$G$26:$P$26,FALSE)),  0)\n+IFERROR(  INDEX($G31:$P31,1,MATCH(G$6,$G$30:$P$30,FALSE)),  0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G7:P7)","v":0}]
[]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"ASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[null,"DASHG n - 1","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6 - 1,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"DASHG n","MVA",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    )\n+\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[]
[null,"WF t, n",null,null,4]
[null,2023,null,null,null,null,{"$f":"IF($B16 > G$6, MIN($E$15, G$6 - 2014 + 1), 0)","v":1},2,3,4,4,4,4,4,4,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",0,"n - m=",{"$f":"IF(\n    G$6 - $E18 < 2014,\n    \"exclude\",\n    G$6 - $E18\n)","v":2014},{"$f":"IF(\n    H$6 - $E18 < 2014,\n    \"exclude\",\n    H$6 - $E18\n)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$18 = \"exclude\",\n    0,\n    IF(OR(G16 <=0, $B20 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$18,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$18 = \"exclude\",\n    0,\n    IF(OR(H16 <=0, $B20 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$18,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",1,"n - m=",{"$f":"IF(\n    G$6 - $E22 < 2014,\n    \"exclude\",\n    G$6 - $E22\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E22 < 2014,\n    \"exclude\",\n    H$6 - $E22\n)","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$22 = \"exclude\",\n    0,\n    IF(OR(G20 <=0, $B24 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$22,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$22 = \"exclude\",\n    0,\n    IF(OR(H20 <=0, $B24 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$22,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",2,"n - m=",{"$f":"IF(\n    G$6 - $E26 < 2014,\n    \"exclude\",\n    G$6 - $E26\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E26 < 2014,\n    \"exclude\",\n    H$6 - $E26\n)","v":"exclude"},2014,2015,2016,2017,2018,2019,2020,2021]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    G$26 = \"exclude\",\n    0,\n    IF(OR(G24 <=0, $B28 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$26,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$26 = \"exclude\",\n    0,\n    IF(OR(H24 <=0, $B28 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$26,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"OASHE t, n","£m 2009/10 Prices","m =",3,"n - m=",{"$f":"IF(\n    G$6 - $E30 < 2014,\n    \"exclude\",\n    G$6 - $E30\n)","v":"exclude"},{"$f":"IF(\n    H$6 - $E30 < 2014,\n    \"exclude\",\n    H$6 - $E30\n)","v":"exclude"},"exclude",2014,2015,2016,2017,2018,2019,2020]
[null,"t (Year ending March) =",null,null,null,null,{"$f":"IF(\n    G$30 = \"exclude\",\n    0,\n    IF(OR(G28 <=0, $B32 - 2 < G$6),\n        0,\n        ((MAX(0, (G$13 - G$12)) * $E$9) + G$10) * INDEX($G$11:$P$11, 1, MATCH(G$30,$G$6:$P$6,FALSE)) * 0.5 / G16\n    )\n)","v":0},{"$f":"IF(\n    H$30 = \"exclude\",\n    0,\n    IF(OR(H28 <=0, $B32 - 2 < H$6),\n        0,\n        ((MAX(0, (H$13 - H$12)) * $E$9) + H$10) * INDEX($G$11:$P$11, 1, MATCH(H$30,$G$6:$P$6,FALSE)) * 0.5 / H16\n    )\n)","v":0},0,0,0,0,0,0,0,0]
[null,2023]

{"sheet":"OPASHE_View","index":43,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["OPASH - Atypical Shared-Use Allowed Expenditure for O&M costs for Delivered Outputs"]
[]
[]
[]
[]
[null,"Parameter","Units",null,"Constant","n=",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Total"]
[]
[]
[null,"DASHG n","MW",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Generation connection capacity (MW/MVA)]], 0),\n        ConnectionsCapacity!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]],    \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"ASHCn","£m 2009/10 Prices",null,null,null,{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    G$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    H$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    I$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    J$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    K$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    L$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    M$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    N$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    O$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0},{"$f":"IFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Delivered\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)\n+\nIFERROR(\n    GETPIVOTDATA(\n        TEXT(Connections[[#Headers],[Actual expenditure (£2009/10 million prices)]], 0),\n        ConnectionsCostForecastAtypical!$A$6,\n        Connections[[#Headers],[Delivery year ending March]],    P$6,\n        Connections[[#Headers],[ConnectionStatus (Delivered/Forecast)]],    \"Forecast\",\n        Connections[[#Headers],[Usage?]],    \"Shared\",\n        Connections[[#Headers],[Type?]], \"Atypical\"\n    ),\n    0\n)","v":0}]
[null,"UCA","£m 2009/10 Prices /MVA",null,{"$f":"UCAallowances!$E$8","v":0.182}]
[null,"RPE n","Scaler",null,null,null,{"$f":"RPE!C9","v":1.046},{"$f":"RPE!D9","v":1.0609999999999999},{"$f":"RPE!E9","v":1.077},{"$f":"RPE!F9","v":1.093},{"$f":"RPE!G9","v":1.1100000000000001},{"$f":"RPE!H9","v":1.1259999999999999},{"$f":"RPE!I9","v":1.143},{"$f":"RPE!J9","v":1.161},{"$f":"RPE!K9","v":1.1779999999999999},{"$f":"RPE!L9","v":1.196}]
[]
[null,"OAPSH t, n","£m 2009/10 Prices"]
[null,"t (Year ending March) ="]
[null,2023,null,null,null,null,{"$f":"IF(\n    OR($B16 - 2 < G$6, G$6 = 2014),\n    0,\n    ((G$9 * $E$11) + G$10) * G$12 / 2 * 0.01\n)\n+ IF(AND($B16 > 2014, G$6> 2014), F16, 0)","v":0},{"$f":"IF(\n    OR($B16 - 2 < H$6, H$6 = 2014),\n    0,\n    ((H$9 * $E$11) + H$10) * H$12 / 2 * 0.01\n)\n+ IF(AND($B16 > 2014, H$6> 2014), G16, 0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(G16:P16)","v":0}]