{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","UserInterface","TaxTrigger","MOD","Input","Totex","TIM","DARTs","Depn","SystemOperator","Return&RAV","TaxPools","Finance&Tax","NonCore","Revenue","LiveResults","LiveResults(SO)","SavedResults","NGGT TO","NGGT SO"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":101,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,2,3,10]]}
["RIIO price control model"]
[null,"Gas Transmission"]
[null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[null,null,"DISCLAIMER: This purpose of this model is used to calculate Base Revenue (PU) at Final Proposals and MOD terms in subsequent years for Licensees on the basis of Financial Handbook and Licence conditions of the relevant Network Operator"]
[null,{"$f":"IF(m_PCFM_year_t=1,\"RIIO GT1 Price Control Financial Model for the Annual Iteration Process that will take place by 30 November 2013-14\",\"RIIO GT1 Price Control Financial Model for the Annual Iteration Process that will take place by 30 November \"&YEAR(UserInterface!$G$10)-2)","v":"RIIO GT1 Price Control Financial Model for the Annual Iteration Process that will take place by 30 November 2017"}]
[]
[null,"Model key"]
[]
[null,null,null,null,"Sample",null,"Calculated value",null,"Sample",null,"Information and interface"]
[null,null,null,null,"Sample",null,"Import",null,"Sample",null,"FP fixed input value"]
[null,null,null,null,"Sample",null,"Export",null,"Sample",null,"Annual update input"]
[null,null,null,null,"Sample",null,"Named range",null,"Sample",null,"Input linked from annual update"]
[null,null,null,null,"Sample",null,"Formula change in cells to the right",null,"Sample",null,"Notes and instructions"]
[]
[]
[null,"Contents"]
[]
[null,null,null,null,"INTERFACE >",null,null,null,"COMPANY SPECIFIC INPUT SHEETS >"]
[null,null,null,null,"Cover",null,"Model key and content directory"]
[null,null,null,null,"UserInterface",null,"Model operation",null,"NGGT TO",null,"Inputs for NGGT TO"]
[null,null,null,null,"TaxTrigger",null,"Tax trigger calculations",null,"NGGT SO",null,"Inputs for NGGT SO"]
[null,null,null,null,"INPUT SELECTION >"]
[null,null,null,null,"Input",null,"Inputs for selected licensee"]
[null,null,null,null,"CALCULATION >"]
[null,null,null,null,"Totex",null,"Totex allowance and actuals"]
[null,null,null,null,"TIM",null,"Totex Incentive Mechanism and capitalisation"]
[null,null,null,null,"DARTs",null,"Direct Allowance Revenue Terms"]
[null,null,null,null,"Depn",null,"Gas transmission regulatory depreciation"]
[null,null,null,null,"SystemOperator",null,"System operator calculations"]
[null,null,null,null,"Return&RAV",null,"RAV and return calculations"]
[null,null,null,null,"TaxPools",null,"Tax pools and capital allowances"]
[null,null,null,null,"Finance&Tax",null,"Net debt, equity issuance, financing costs and tax"]
[null,null,null,null,"NonCore",null,"Calculations for non-core regulatory assets (Revenue drivers)"]
[null,null,null,null,"Revenue",null,"Revenue and MOD"]
[null,null,null,null,"OUTPUT >"]
[null,null,null,null,"ResultsLive",null,"Results for selected company"]
[null,null,null,null,"ResultsLive(SO)",null,"Results for SO (for selected company)"]
[null,null,null,null,"SavedResults",null,"Saved results for all companies"]
[]
[null,"End of sheet"]

{"sheet":"UserInterface","index":1,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["User Interface"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,"Model operation"]
[]
[null,null,"PCFM year t"]
[null,null,"Instruction: Use the following drop-down list to identify year t in the model. Year t is identified here by its end date."]
[]
[null,null,null,null,"Year t selection:"]
[]
[null,null,null,null,"Year t selected:",null,{"$f":"EOMONTH(41364,G54*12)","v":"2019-03-31"}]
[]
[null,null,"Active company"]
[null,null,"Instruction: Use the following drop-down list to select the active company in the model."]
[]
[null,null,null,null,"Company selection:"]
[]
[null,null,null,null,"Selected company:",null,{"$f":"INDEX(E46:E46, E47)","v":"NGGT TO"}]
[]
[null,null,"Model state"]
[null,null,"Instruction: Use the following drop-down list to set the model state and run it as either the \"Licence Model\" or the \"Tax Trigger Tool.\""]
[null,null,"Note: \"Tax Trigger Tool\" must be selected here for functionality on the \"TaxTrigger\" sheet to function."]
[null,null,"Selecting \"Licence Model\" ensures that the Tax Trigger Tool functionality is deactivated and does not affect the calculations in the model."]
[]
[null,null,null,null,"Model status selection:"]
[]
[null,null,null,null,"Selected model status:",null,{"$f":"INDEX(E51:E52, E53)","v":"Licence Model"}]
[]
[null,null,"Run model for all licensees"]
[null,null,"Instruction: Click on the left button to save results for the selected company only. Click the right button to save results for all."]
[null,null,"Note: Annual iterations must have been completed for all prior years before running the model to generate MOD."]
[null,null,"The macros save results and values required for future years which cannot be recreated once inputs are revised."]
[null,null,"Running the macro saves the output from year t's iteration for use in future iterations."]
[null,null,"Results for the selected company can be found on the \"LiveResults\" sheet and also on the \"SavedResults\" sheet once saved by a macro."]
[]
[]
[]
[]
[]
[null,"User selection lists"]
[null,"Note: The lists below drive the drop-down lists above."]
[null,"Using the drop-down lists above returns an integer in the \"cell link\" positioned below their \"source list.\""]
[null,"The number returned in the cell link corresponds to the position of the selected item in the source list."]
[null,"The company selection output is set as a \"named range.\" This gives a stable anchor point for the \"RunForAll\" macro to change the company."]
[]
[null,null,null,null,{"$f":"\"Source for ''\"&C12&\"'' drop-down list\"","v":"Source for ''Active company'' drop-down list"},null,{"$f":"\"Source for ''\"&C5&\"'' drop-down list\"","v":"Source for ''PCFM year t'' drop-down list"}]
[null,null,null,null,"NGGT TO",null,"2014-03-31"]
[null,null,null,null,1,null,"2015-03-31"]
[null,null,null,null,"Adjacent named range: m_identity",null,"2016-03-31"]
[null,null,null,null,null,null,"2017-03-31"]
[null,null,null,null,{"$f":"\"Source for ''\"&C19&\"'' drop-down list\"","v":"Source for ''Model state'' drop-down list"},null,"2018-03-31"]
[null,null,null,null,"Licence Model",null,"2019-03-31"]
[null,null,null,null,"Tax Trigger Tool",null,"2020-03-31"]
[null,null,null,null,1,null,"2021-03-31"]
[null,null,null,null,"Adjacent named range: m_model_state",null,6]
[null,null,null,null,null,null,"Adjacent named range: m_PCFM_year_t"]
[]
[null,"End of sheet"]

{"sheet":"TaxTrigger","index":2,"n_rows":176,"n_cols":41,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
["Tax Trigger"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Tax trigger calculation"]
[]
[null,null,"Test operation"]
[null,null,"Instruction: To run the model as the Tax Trigger Tool, the \"model state\" must be set to \"Tax Trigger Tool\" on the \"UserInterface\" sheet. The model state selected is shown below."]
[null,null,"Clicking the macro button below runs the \"TaxTrigger\" macro, performing the Tax Trigger adjustment calculation for the licensee (TO and SO) for year t."]
[null,null,"The output generated by the macro can be replicated manually using the following steps:"]
[null,null,"1. Clear any values from previous tests in the \"Test state output\" section below (named range \"m_saved_original_results\")"]
[null,null,"2. Set testing state to \"Licence Model\""]
[null,null,"3. Copy the cells marked as the \"m_calculated_tax\" named range and paste them at the named range \"m_saved_original_test.\""]
[null,null,"4. Set testing state to \"Tax Trigger Calculation\""]
[null,null,"Note: The Tax Trigger Tool is disabled if the \"Model state\" below reads \"Licence Model.\""]
[]
[null,null,null,null,"Model state"]
[null,null,null,null,{"$f":"UserInterface!G26","v":"Licence Model"}]
[]
[]
[null,null,null,null,"State selection"]
[]
[]
[null,null,null,null,"State options"]
[null,null,null,null,"Licence Model"]
[null,null,null,null,"Tax Trigger Calculation"]
[null,null,null,null,2]
[null,null,null,null,"Adjacent named range: m_tax_trigger_state"]
[]
[null,null,null,null,"State selected"]
[null,null,null,null,{"$f":"IF(E19 = \"Licence Model\", \"Licence Model\", INDEX(E26:E27, E28))","v":"Licence Model"}]
[]
[null,null,null,null,"Run macro"]
[]
[]
[]
[]
[null,null,"Transmission operator"]
[]
[null,null,null,"Tax calculation"]
[]
[null,null,null,null,null,null,null,null,"Instruction"]
[null,null,null,null,"Profits attributable to corporation tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH199*Input!$AD$46/Input!AH$46","v":29.159625092959981},{"$f":"'Finance&Tax'!AI199*Input!$AD$46/Input!AI$46","v":41.995197747218221},{"$f":"'Finance&Tax'!AJ199*Input!$AD$46/Input!AJ$46","v":53.245301689938699},{"$f":"'Finance&Tax'!AK199*Input!$AD$46/Input!AK$46","v":56.64428339715694},{"$f":"'Finance&Tax'!AL199*Input!$AD$46/Input!AL$46","v":89.287159502543901},{"$f":"'Finance&Tax'!AM199*Input!$AD$46/Input!AM$46","v":85.855452683671743},{"$f":"'Finance&Tax'!AN199*Input!$AD$46/Input!AN$46","v":91.544834415270884},{"$f":"'Finance&Tax'!AO199*Input!$AD$46/Input!AO$46","v":102.98471416340126}]
[null,null,null,null,"Corporation tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH216","v":0.23},{"$f":"'Finance&Tax'!AI216","v":0.21},{"$f":"'Finance&Tax'!AJ216","v":0.21},{"$f":"'Finance&Tax'!AK216","v":0.21},{"$f":"'Finance&Tax'!AL216","v":0.21},{"$f":"'Finance&Tax'!AM216","v":0.21},{"$f":"'Finance&Tax'!AN216","v":0.21},{"$f":"'Finance&Tax'!AO216","v":0.21}]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH219","v":1.2987012987012987},{"$f":"'Finance&Tax'!AI219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AJ219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AK219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AL219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AM219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AN219","v":1.2658227848101264},{"$f":"'Finance&Tax'!AO219","v":1.2658227848101264}]
[null,null,null,null,"Corporation tax charge (tax allowance) before losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH45*AH44*AH46","v":8.7100178849101244},{"$f":"AI45*AI44*AI46","v":11.1632804138175},14.153814373274843,15.057341156206274,23.734561386752173,22.822335523507679,24.33470281924922,27.375683511790204]
[]
[null,null,null,null,"Tax allowance (pre losses) before tax trigger",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47","v":8.7100178849101244},{"$f":"AI47","v":11.1632804138175},14.153814373274843,15.057341156206274,23.734561386752173,22.822335523507679,24.33470281924922,27.375683511790204]
[null,null,null,null,"B event value",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH162","v":0},{"$f":"AI162","v":0},0,0,0,0,0,0]
[null,null,null,null,"Threshold value adjustment",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH107","v":0},{"$f":"AI107","v":0},0,0,0,2.3022119123123708,2.3857476781847944,2.4736910511618091]
[null,null,null,null,"Tax allowance",null,"£m 09/10 prices",null,{"$f":"IF(m_tax_trigger_state = 1, \"Copy cells -->\", \"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH49:AH51)","v":8.7100178849101244},11.1632804138175,14.153814373274843,15.057341156206274,23.734561386752173,25.124547435820048,26.720450497434015,29.849374562952011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: m_calculated_tax"]
[null,null,null,"Test state output"]
[null,null,null,"Note: The formula determines whether the recalculated tax is above or below the threshold and sets the adjustment accordingly"]
[]
[null,null,null,null,null,null,null,null,"Instruction"]
[null,null,null,null,"Value with original settings",null,"£m 09/10 prices",null,{"$f":"IF(m_tax_trigger_state = 1, \"Paste cells -->\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m_tax_trigger_results",8.7100178849101244,11.1632804138175,14.153814373274843,15.057341156206274,23.734561386752173,22.826572489563741,24.342633537571825,27.383774386079022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: m_saved_original_test"]
[null,null,null,null,"Value with new settings and threshold adjustment",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH52","v":8.7100178849101244},{"$f":"AI52","v":11.1632804138175},14.153814373274843,15.057341156206274,23.734561386752173,25.124547435820048,26.720450497434015,29.849374562952011]
[]
[null,null,null,"Result and output"]
[null,null,null,"Note: Once the test is complete, the \"Tax Trigger adjustment\" below can be taken from below and inputted to the PCFM set to run as the Licence Model, rather than the Tax Trigger Tool."]
[]
[null,null,null,null,"TO tax trigger adjustment",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(m_tax_trigger_state=2,m_model_state=2),IF(ABS((AH49+AH50)-AH58)> ABS(AH107), AH60 - AH58, 0),0)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"System operator"]
[]
[null,null,null,"SO tax calculation"]
[]
[null,null,null,null,null,null,null,null,"Instruction"]
[null,null,null,null,"Profits attributable to corporation tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH328*Input!$AD$46/Input!AH$46","v":3.7455909837857067},{"$f":"SystemOperator!AI328*Input!$AD$46/Input!AI$46","v":0.45782208371883815},{"$f":"SystemOperator!AJ328*Input!$AD$46/Input!AJ$46","v":1.4238611488964033},{"$f":"SystemOperator!AK328*Input!$AD$46/Input!AK$46","v":0.68312706180763083},{"$f":"SystemOperator!AL328*Input!$AD$46/Input!AL$46","v":-0.91502347114894034},{"$f":"SystemOperator!AM328*Input!$AD$46/Input!AM$46","v":-7.8602826693780284E-3},{"$f":"SystemOperator!AN328*Input!$AD$46/Input!AN$46","v":3.1493014888197384},{"$f":"SystemOperator!AO328*Input!$AD$46/Input!AO$46","v":2.4287383872124209}]
[null,null,null,null,"Corporation tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH345","v":0.23},{"$f":"SystemOperator!AI345","v":0.21},{"$f":"SystemOperator!AJ345","v":0.21},{"$f":"SystemOperator!AK345","v":0.21},{"$f":"SystemOperator!AL345","v":0.21},{"$f":"SystemOperator!AM345","v":0.21},{"$f":"SystemOperator!AN345","v":0.21},{"$f":"SystemOperator!AO345","v":0.21}]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH348","v":1.2987012987012987},{"$f":"SystemOperator!AI348","v":1.2658227848101264},{"$f":"SystemOperator!AJ348","v":1.2658227848101264},{"$f":"SystemOperator!AK348","v":1.2658227848101264},{"$f":"SystemOperator!AL348","v":1.2658227848101264},{"$f":"SystemOperator!AM348","v":1.2658227848101264},{"$f":"SystemOperator!AN348","v":1.2658227848101264},{"$f":"SystemOperator!AO348","v":1.2658227848101264}]
[null,null,null,null,"Corporation tax charge (tax allowance) before losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH73*AH72*AH74","v":1.1188128912606656},{"$f":"AI73*AI72*AI74","v":0.12169954124171645},0.37849473578258813,0.18159073794886385,-0.24323408726743981,-2.0894422285688426E-3,0.8371560919647405,0.64561400166406124]
[]
[null,null,null,null,"Tax allowance (pre losses) before tax trigger",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH75","v":1.1188128912606656},{"$f":"AI75","v":0.12169954124171645},0.37849473578258813,0.18159073794886385,-0.24323408726743981,-2.0894422285688426E-3,0.8371560919647405,0.64561400166406124]
[null,null,null,null,"B event value",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH169","v":0},{"$f":"AI169","v":0},0,0,0,0,0,0]
[null,null,null,null,"Threshold value adjustment",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH113","v":0},{"$f":"AI113","v":0},0,0,0,0,0,0]
[null,null,null,null,"Tax allowance",null,"£m 09/10 prices",null,{"$f":"IF(m_tax_trigger_state = 1, \"Copy cells -->\", \"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH77:AH79)","v":1.1188128912606656},0.12169954124171645,0.37849473578258813,0.18159073794886385,-0.24323408726743981,-2.0894422285688426E-3,0.8371560919647405,0.64561400166406124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: m_SO_calculated_tax"]
[null,null,null,"Test state output"]
[null,null,null,"Note: The formula determines whether the recalculated tax is above or below the threshold and sets the adjustment accordingly"]
[]
[null,null,null,null,null,null,null,null,"Instruction"]
[null,null,null,null,"Value with original settings",null,"£m 09/10 prices",null,{"$f":"IF( m_tax_trigger_state = 1, \"Paste cells -->\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m_tax_trigger_results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: m_SO_saved_original_test"]
[null,null,null,null,"Value with new settings and threshold adjustment",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH80","v":1.1188128912606656},{"$f":"AI80","v":0.12169954124171645},0.37849473578258813,0.18159073794886385,-0.24323408726743981,-2.0894422285688426E-3,0.8371560919647405,0.64561400166406124]
[]
[null,null,null,"Result and output"]
[null,null,null,"Note: Once the test is complete, the \"Tax Trigger adjustment\" below can be taken from below and inputted to the PCFM set to run as the Licence Model, rather than the Tax Trigger Tool."]
[]
[null,null,null,null,"SO tax trigger adjustment",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(m_tax_trigger_state=2,m_model_state=2),IF(ABS((AH77+AH78)-AH86)> ABS(AH113), AH88 - AH86, 0),0)","v":0},0,0,0,0,0,0,0]
[]
[null,"Tax trigger parameters"]
[null,"Instruction: Enter values in the yellow cells below for use in the Tax Trigger test."]
[null,"Note: Flags are used throughout to indicate whether the original or Tax Trigger value is being used. The live values below are exported for use throughout the model."]
[]
[null,null,"Active policy"]
[]
[null,null,null,null,"Tax trigger tax settings are used",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$4 <= $I4, m_tax_trigger_state = 2, m_model_state = 2), TRUE, FALSE)","v":false},false,false,false,false,false,false,false]
[]
[null,null,"TO threshold"]
[]
[null,null,null,null,"Threshold value",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH173","v":1.7802655487158627},{"$f":"AI173","v":1.7985391575376939},1.8452766831304053,1.9989217788779685,2.3453888067960289,2.3022119123123708,2.3857476781847944,2.4736910511618091]
[]
[null,null,null,null,"Threshold value applied",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR((AH49+AH50) = AH58, AH58 = \"\"), 0, IF(AH58 < (AH49+AH50), -AH105, +AH105))","v":0},{"$f":"IF(OR((AI49+AI50) = AI58, AI58 = \"\"), 0, IF(AI58 < (AI49+AI50), -AI105, +AI105))","v":0},0,0,0,2.3022119123123708,2.3857476781847944,2.4736910511618091]
[]
[null,null,"SO threshold"]
[]
[null,null,null,null,"Threshold value",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH174","v":0.25273459819053856},{"$f":"AI174","v":0.22535742642407722},0.22987378064688951,0.24286637833671762,0.24543538445132224,0.24231301620946688,0.24909713119439114,0.24599060928420333]
[]
[null,null,null,null,"Threshold value applied",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR((AH77+AH78) = AH86, AH86 = \"\"), 0, IF(AH86 < (AH77+AH78), -AH111, +AH111))","v":0},{"$f":"IF(OR((AI77+AI78) = AI86, AI86 = \"\"), 0, IF(AI86 < (AI77+AI78), -AI111, +AI111))","v":0},0,0,0,0,0,0]
[]
[null,null,"Corporation tax rate"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101 = FALSE()","v":true},true,true,true,true,true,true,true]
[null,null,null,null,"RIIO",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y267","v":0.3},{"$f":"Input!Z267","v":0.3},{"$f":"Input!AA267","v":0.3},{"$f":"Input!AB267","v":0.3},{"$f":"Input!AC267","v":0.28000000000000003},{"$f":"Input!AD267","v":0.28000000000000003},{"$f":"Input!AE267","v":0.28000000000000003},{"$f":"Input!AF267","v":0.26},{"$f":"Input!AG267","v":0.24},{"$f":"Input!AH267","v":0.23},{"$f":"Input!AI267","v":0.21},{"$f":"Input!AJ267","v":0.21},{"$f":"Input!AK267","v":0.21},{"$f":"Input!AL267","v":0.21},{"$f":"Input!AM267","v":0.21},{"$f":"Input!AN267","v":0.21},{"$f":"Input!AO267","v":0.21}]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23,0.21,0.2,0.2,0.19,0.19,0.19,0.17]
[]
[null,null,null,null,"Applied",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y118","v":0.3},{"$f":"Z118","v":0.3},{"$f":"AA118","v":0.3},0.3,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.26,0.24,{"$f":"(AH117 * AH118) + (AH120 * AH121)","v":0.23},{"$f":"(AI117 * AI118) + (AI120 * AI121)","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,null,"Capital allowance rate"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101 = FALSE()","v":true},true,true,true,true,true,true,true]
[null,null,null,null,"RIIO",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V269","v":0.25},{"$f":"Input!W269","v":0.25},{"$f":"Input!X269","v":0.25},{"$f":"Input!Y269","v":0.25},{"$f":"Input!Z269","v":0.25},{"$f":"Input!AA269","v":0.25},{"$f":"Input!AB269","v":0.25},{"$f":"Input!AC269","v":0.2},{"$f":"Input!AD269","v":0.2},{"$f":"Input!AE269","v":0.2},{"$f":"Input!AF269","v":0.2},{"$f":"Input!AG269","v":0.18000000000000002},{"$f":"Input!AH269","v":0.18000000000000002},{"$f":"Input!AI269","v":0.18000000000000002},{"$f":"Input!AJ269","v":0.18000000000000002},{"$f":"Input!AK269","v":0.18000000000000002},{"$f":"Input!AL269","v":0.18000000000000002},{"$f":"Input!AM269","v":0.18000000000000002},{"$f":"Input!AN269","v":0.18000000000000002},{"$f":"Input!AO269","v":0.18000000000000002}]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Applied",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V130","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,{"$f":"AG130","v":0.18000000000000002},{"$f":"(AH129 * AH130) + (AH132 * AH133)","v":0.18000000000000002},0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,"Special Rate pool"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101 = FALSE()","v":true},true,true,true,true,true,true,true]
[null,null,null,null,"RIIO",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V270","v":0.06},{"$f":"Input!W270","v":0.06},{"$f":"Input!X270","v":0.06},{"$f":"Input!Y270","v":0.06},{"$f":"Input!Z270","v":0.06},{"$f":"Input!AA270","v":0.06},{"$f":"Input!AB270","v":0.06},{"$f":"Input!AC270","v":0.1},{"$f":"Input!AD270","v":0.1},{"$f":"Input!AE270","v":0.1},{"$f":"Input!AF270","v":0.1},{"$f":"Input!AG270","v":0.08},{"$f":"Input!AH270","v":0.08},{"$f":"Input!AI270","v":0.08},{"$f":"Input!AJ270","v":0.08},{"$f":"Input!AK270","v":0.08},{"$f":"Input!AL270","v":0.08},{"$f":"Input!AM270","v":0.08},{"$f":"Input!AN270","v":0.08},{"$f":"Input!AO270","v":0.08}]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Applied",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V140","v":0.06},{"$f":"W140","v":0.06},{"$f":"X140","v":0.06},{"$f":"Y140","v":0.06},{"$f":"Z140","v":0.06},{"$f":"AA140","v":0.06},0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"(AH139 * AH140) + (AH142 * AH143)","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,"Deferred revenue writing down allowance rate"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101 = FALSE()","v":true},true,true,true,true,true,true,true]
[null,null,null,null,"RIIO",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V271","v":0},{"$f":"Input!W271","v":0},{"$f":"Input!X271","v":0},{"$f":"Input!Y271","v":0},{"$f":"Input!Z271","v":0},{"$f":"Input!AA271","v":0},{"$f":"Input!AB271","v":0},{"$f":"Input!AC271","v":0},{"$f":"Input!AD271","v":0},{"$f":"Input!AE271","v":0},{"$f":"Input!AF271","v":0},{"$f":"Input!AG271","v":0},{"$f":"Input!AH271","v":2.2200000000000001E-2},{"$f":"Input!AI271","v":2.2200000000000001E-2},{"$f":"Input!AJ271","v":2.2200000000000001E-2},{"$f":"Input!AK271","v":2.2200000000000001E-2},{"$f":"Input!AL271","v":2.2200000000000001E-2},{"$f":"Input!AM271","v":2.2200000000000001E-2},{"$f":"Input!AN271","v":2.2200000000000001E-2},{"$f":"Input!AO271","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Applied",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V150","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AG150","v":0},{"$f":"(AH149 * AH150) + (AH152 * AH153)","v":2.2200000000000001E-2},2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,"TO B event value"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Applied",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH159 * AH160","v":0},{"$f":"AI159 * AI160","v":0},0,0,0,0,0,0]
[]
[null,null,"SO B event value"]
[]
[null,null,null,null,"Active",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$101","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Tax trigger",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Applied",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH166 * AH167","v":0},{"$f":"AI166 * AI167","v":0},0,0,0,0,0,0]
[]
[null,null,"Tax Trigger Deadbands"]
[]
[null,null,null,null,"NGGT TO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'NGGT TO'!AH336","v":1.7802655487158627},{"$f":"'NGGT TO'!AI336","v":1.7985391575376939},{"$f":"'NGGT TO'!AJ336","v":1.8452766831304053},{"$f":"'NGGT TO'!AK336","v":1.9989217788779685},{"$f":"'NGGT TO'!AL336","v":2.3453888067960289},{"$f":"'NGGT TO'!AM336","v":2.3022119123123708},{"$f":"'NGGT TO'!AN336","v":2.3857476781847944},{"$f":"'NGGT TO'!AO336","v":2.4736910511618091}]
[null,null,null,null,"NGGT SO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'NGGT SO'!AH113","v":0.25273459819053856},{"$f":"'NGGT SO'!AI113","v":0.22535742642407722},{"$f":"'NGGT SO'!AJ113","v":0.22987378064688951},{"$f":"'NGGT SO'!AK113","v":0.24286637833671762},{"$f":"'NGGT SO'!AL113","v":0.24543538445132224},{"$f":"'NGGT SO'!AM113","v":0.24231301620946688},{"$f":"'NGGT SO'!AN113","v":0.24909713119439114},{"$f":"'NGGT SO'!AO113","v":0.24599060928420333}]
[]
[null,"End of sheet"]

{"sheet":"MOD","index":3,"n_rows":12,"n_cols":41,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["MOD"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[null,null,null,null,"Note: Base revenue referred to in the PCFM is not the BRt terms quoted in the licence as this also includes the terms TRUE and RPIFt which relate to retail price index adjustments"]
[null,null,null,null,{"$f":"UserInterface!E10","v":"Year t selected:"},null,{"$f":"UserInterface!G10","v":"2019-03-31"}]
[]
[null,null,null,null,{"$f":"Revenue!E64","v":"Final Proposals base revenue"},{"$f":"Revenue!F64","v":0},null,{"$f":"Revenue!H64","v":0},null,{"$f":"Revenue!J64","v":0},{"$f":"Revenue!K64","v":0},{"$f":"Revenue!L64","v":0},{"$f":"Revenue!M64","v":0},{"$f":"Revenue!N64","v":0},{"$f":"Revenue!O64","v":0},{"$f":"Revenue!P64","v":0},{"$f":"Revenue!Q64","v":0},{"$f":"Revenue!R64","v":0},{"$f":"Revenue!S64","v":0},{"$f":"Revenue!T64","v":0},{"$f":"Revenue!U64","v":0},{"$f":"Revenue!V64","v":0},{"$f":"Revenue!W64","v":0},{"$f":"Revenue!X64","v":0},{"$f":"Revenue!Y64","v":0},{"$f":"Revenue!Z64","v":0},{"$f":"Revenue!AA64","v":0},{"$f":"Revenue!AB64","v":0},{"$f":"Revenue!AC64","v":0},{"$f":"Revenue!AD64","v":0},{"$f":"Revenue!AE64","v":0},{"$f":"Revenue!AF64","v":0},{"$f":"Revenue!AG64","v":0},{"$f":"Revenue!AH64","v":538.68614139232659},{"$f":"Revenue!AI64","v":542.92673270130729},{"$f":"Revenue!AJ64","v":547.96508321261342},{"$f":"Revenue!AK64","v":580.56992922118559},{"$f":"Revenue!AL64","v":658.61919483345935},{"$f":"Revenue!AM64","v":626.8699596364122},{"$f":"Revenue!AN64","v":621.72446923422729},{"$f":"Revenue!AO64","v":620.33812984496751}]
[null,null,null,null,{"$f":"Revenue!E65","v":"MOD"},{"$f":"Revenue!F65","v":0},null,{"$f":"Revenue!H65","v":0},null,{"$f":"Revenue!J65","v":0},{"$f":"Revenue!K65","v":0},{"$f":"Revenue!L65","v":0},{"$f":"Revenue!M65","v":0},{"$f":"Revenue!N65","v":0},{"$f":"Revenue!O65","v":0},{"$f":"Revenue!P65","v":0},{"$f":"Revenue!Q65","v":0},{"$f":"Revenue!R65","v":0},{"$f":"Revenue!S65","v":0},{"$f":"Revenue!T65","v":0},{"$f":"Revenue!U65","v":0},{"$f":"Revenue!V65","v":0},{"$f":"Revenue!W65","v":0},{"$f":"Revenue!X65","v":0},{"$f":"Revenue!Y65","v":0},{"$f":"Revenue!Z65","v":0},{"$f":"Revenue!AA65","v":0},{"$f":"Revenue!AB65","v":0},{"$f":"Revenue!AC65","v":0},{"$f":"Revenue!AD65","v":0},{"$f":"Revenue!AE65","v":0},{"$f":"Revenue!AF65","v":0},{"$f":"Revenue!AG65","v":0},{"$f":"Revenue!AH65","v":0},{"$f":"Revenue!AI65","v":7.660590030135495},{"$f":"Revenue!AJ65","v":9.903155913025671},{"$f":"Revenue!AK65","v":10.462384566159812},{"$f":"Revenue!AL65","v":5.9179485259908233},{"$f":"Revenue!AM65","v":-100.20929972541376},{"$f":"Revenue!AN65","v":0},{"$f":"Revenue!AO65","v":0}]
[null,null,null,null,{"$f":"Revenue!E66","v":"Base revenue"},{"$f":"Revenue!F66","v":0},null,{"$f":"Revenue!H66","v":0},null,{"$f":"Revenue!J66","v":0},{"$f":"Revenue!K66","v":0},{"$f":"Revenue!L66","v":0},{"$f":"Revenue!M66","v":0},{"$f":"Revenue!N66","v":0},{"$f":"Revenue!O66","v":0},{"$f":"Revenue!P66","v":0},{"$f":"Revenue!Q66","v":0},{"$f":"Revenue!R66","v":0},{"$f":"Revenue!S66","v":0},{"$f":"Revenue!T66","v":0},{"$f":"Revenue!U66","v":0},{"$f":"Revenue!V66","v":0},{"$f":"Revenue!W66","v":0},{"$f":"Revenue!X66","v":0},{"$f":"Revenue!Y66","v":0},{"$f":"Revenue!Z66","v":0},{"$f":"Revenue!AA66","v":0},{"$f":"Revenue!AB66","v":0},{"$f":"Revenue!AC66","v":0},{"$f":"Revenue!AD66","v":0},{"$f":"Revenue!AE66","v":0},{"$f":"Revenue!AF66","v":0},{"$f":"Revenue!AG66","v":0},{"$f":"Revenue!AH66","v":538.68614139232659},{"$f":"Revenue!AI66","v":550.58732273144278},{"$f":"Revenue!AJ66","v":557.86823912563909},{"$f":"Revenue!AK66","v":591.0323137873454},{"$f":"Revenue!AL66","v":664.53714335945017},{"$f":"Revenue!AM66","v":526.66065991099845},{"$f":"Revenue!AN66","v":621.72446923422729},{"$f":"Revenue!AO66","v":620.33812984496751}]
[]
[null,"End of sheet"]

{"sheet":"Input","index":4,"n_rows":343,"n_cols":41,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["Input"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"PCFM Variable Values Table"]
[]
[null,null,null,null,"Allowed percentage cost of debt","5C","annual real %","CDE / SO CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH8)","v":2.92E-2},{"$f":"('NGGT TO'!AI8)","v":2.7200000000000002E-2},{"$f":"('NGGT TO'!AJ8)","v":2.5499999999999998E-2},{"$f":"('NGGT TO'!AK8)","v":2.3799999999999998E-2},{"$f":"('NGGT TO'!AL8)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AM8)","v":2.0299999999999999E-2},{"$f":"('NGGT TO'!AN8)","v":2.0299999999999999E-2},{"$f":"('NGGT TO'!AO8)","v":2.0299999999999999E-2}]
[null,null,null,null,"Actual load related capex expenditure","5B","£m 09/10 prices","ALC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH9)","v":2.9479763903958496},{"$f":"('NGGT TO'!AI9)","v":1.2242742147237491},{"$f":"('NGGT TO'!AJ9)","v":1.1459568646924614},{"$f":"('NGGT TO'!AK9)","v":1.3744988226661936},{"$f":"('NGGT TO'!AL9)","v":0},{"$f":"('NGGT TO'!AM9)","v":0},{"$f":"('NGGT TO'!AN9)","v":0},{"$f":"('NGGT TO'!AO9)","v":0}]
[null,null,null,null,"Actual asset replacement capex expenditure","5B","£m 09/10 prices","ARC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH10)","v":42.879234684024432},{"$f":"('NGGT TO'!AI10)","v":47.971936697925464},{"$f":"('NGGT TO'!AJ10)","v":58.452559016131111},{"$f":"('NGGT TO'!AK10)","v":75.525999941526706},{"$f":"('NGGT TO'!AL10)","v":0},{"$f":"('NGGT TO'!AM10)","v":0},{"$f":"('NGGT TO'!AN10)","v":0},{"$f":"('NGGT TO'!AO10)","v":0}]
[null,null,null,null,"Actual other capex expenditure","5B","£m 09/10 prices","AOC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH11)","v":30.99420489179245},{"$f":"('NGGT TO'!AI11)","v":28.437720554793795},{"$f":"('NGGT TO'!AJ11)","v":27.446764909044965},{"$f":"('NGGT TO'!AK11)","v":15.241829337964971},{"$f":"('NGGT TO'!AL11)","v":0},{"$f":"('NGGT TO'!AM11)","v":0},{"$f":"('NGGT TO'!AN11)","v":0},{"$f":"('NGGT TO'!AO11)","v":0}]
[null,null,null,null,"Actual controllable opex","5B","£m 09/10 prices","ACO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH12)","v":65.77049216805095},{"$f":"('NGGT TO'!AI12)","v":69.562897994563102},{"$f":"('NGGT TO'!AJ12)","v":69.821628465241361},{"$f":"('NGGT TO'!AK12)","v":78.837018453764628},{"$f":"('NGGT TO'!AL12)","v":0},{"$f":"('NGGT TO'!AM12)","v":0},{"$f":"('NGGT TO'!AN12)","v":0},{"$f":"('NGGT TO'!AO12)","v":0}]
[null,null,null,null,"Actual non-operational capex","5B","£m 09/10 prices","ANC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH13)","v":10.53669268592731},{"$f":"('NGGT TO'!AI13)","v":9.9624636923203784},{"$f":"('NGGT TO'!AJ13)","v":11.143243156198064},{"$f":"('NGGT TO'!AK13)","v":17.964958009565539},{"$f":"('NGGT TO'!AL13)","v":0},{"$f":"('NGGT TO'!AM13)","v":0},{"$f":"('NGGT TO'!AN13)","v":0},{"$f":"('NGGT TO'!AO13)","v":0}]
[null,null,null,null,"Actual load related capex (uncertain)","5B","£m 09/10 prices","ALU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH14)","v":0},{"$f":"('NGGT TO'!AI14)","v":0},{"$f":"('NGGT TO'!AJ14)","v":0},{"$f":"('NGGT TO'!AK14)","v":0},{"$f":"('NGGT TO'!AL14)","v":0},{"$f":"('NGGT TO'!AM14)","v":0},{"$f":"('NGGT TO'!AN14)","v":0},{"$f":"('NGGT TO'!AO14)","v":0}]
[null,null,null,null,"Actual asset replacement capex expenditure (uncertain)","5B","£m 09/10 prices","ARU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH15)","v":0},{"$f":"('NGGT TO'!AI15)","v":1.8932241547081481},{"$f":"('NGGT TO'!AJ15)","v":2.0545393348268002},{"$f":"('NGGT TO'!AK15)","v":25.031091162214629},{"$f":"('NGGT TO'!AL15)","v":0},{"$f":"('NGGT TO'!AM15)","v":0},{"$f":"('NGGT TO'!AN15)","v":0},{"$f":"('NGGT TO'!AO15)","v":0}]
[null,null,null,null,"Actual other capex expenditure  (uncertain)","5B","£m 09/10 prices","AOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH16)","v":30.595915061638575},{"$f":"('NGGT TO'!AI16)","v":19.903623452201053},{"$f":"('NGGT TO'!AJ16)","v":12.101566982702675},{"$f":"('NGGT TO'!AK16)","v":3.2410777419697574},{"$f":"('NGGT TO'!AL16)","v":0},{"$f":"('NGGT TO'!AM16)","v":0},{"$f":"('NGGT TO'!AN16)","v":0},{"$f":"('NGGT TO'!AO16)","v":0}]
[null,null,null,null,"Actual controllable opex (uncertain)","5B","£m 09/10 prices","ACU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH17)","v":5.1391669675790421},{"$f":"('NGGT TO'!AI17)","v":3.6238570860704566},{"$f":"('NGGT TO'!AJ17)","v":5.1058779804407166},{"$f":"('NGGT TO'!AK17)","v":6.4389983984422168},{"$f":"('NGGT TO'!AL17)","v":0},{"$f":"('NGGT TO'!AM17)","v":0},{"$f":"('NGGT TO'!AN17)","v":0},{"$f":"('NGGT TO'!AO17)","v":0}]
[null,null,null,null,"Uncertain costs - Enhanced Physical Site Security","5E","£m 09/10 prices","IAEEPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH18)","v":26.86365188906883},{"$f":"('NGGT TO'!AI18)","v":18.171864188371163},{"$f":"('NGGT TO'!AJ18)","v":10.751052755971946},{"$f":"('NGGT TO'!AK18)","v":12.661992776253896},{"$f":"('NGGT TO'!AL18)","v":32.025393538313374},{"$f":"('NGGT TO'!AM18)","v":32.679532321837399},{"$f":"('NGGT TO'!AN18)","v":20.504333599618437},{"$f":"('NGGT TO'!AO18)","v":6.4276664548145455}]
[null,null,null,null,"Uncertain costs – Pipeline Diversion Costs","5E","£m 09/10 prices","IAEPD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH19)","v":0},{"$f":"('NGGT TO'!AI19)","v":0},{"$f":"('NGGT TO'!AJ19)","v":0},{"$f":"('NGGT TO'!AK19)","v":0},{"$f":"('NGGT TO'!AL19)","v":0},{"$f":"('NGGT TO'!AM19)","v":0},{"$f":"('NGGT TO'!AN19)","v":0},{"$f":"('NGGT TO'!AO19)","v":0}]
[null,null,null,null,"Uncertain costs (Quarry & Loss Costs), uncertainty rate","5E","£m 09/10 prices","IAEQL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH20)","v":0},{"$f":"('NGGT TO'!AI20)","v":0},{"$f":"('NGGT TO'!AJ20)","v":0},{"$f":"('NGGT TO'!AK20)","v":0},{"$f":"('NGGT TO'!AL20)","v":0},{"$f":"('NGGT TO'!AM20)","v":0},{"$f":"('NGGT TO'!AN20)","v":0},{"$f":"('NGGT TO'!AO20)","v":0}]
[null,null,null,null,"Innovation Roll out mechanism","5D","£m 09/10 prices","IRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH21)","v":0},{"$f":"('NGGT TO'!AI21)","v":0},{"$f":"('NGGT TO'!AJ21)","v":0},{"$f":"('NGGT TO'!AK21)","v":0},{"$f":"('NGGT TO'!AL21)","v":0},{"$f":"('NGGT TO'!AM21)","v":0},{"$f":"('NGGT TO'!AN21)","v":0},{"$f":"('NGGT TO'!AO21)","v":0}]
[null,null,null,null,"Incremental Obligated entry capacity, uncertainty rate","5F","£m 09/10 prices","ENCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH22)","v":0},{"$f":"('NGGT TO'!AI22)","v":0},{"$f":"('NGGT TO'!AJ22)","v":0},{"$f":"('NGGT TO'!AK22)","v":0},{"$f":"('NGGT TO'!AL22)","v":0},{"$f":"('NGGT TO'!AM22)","v":0},{"$f":"('NGGT TO'!AN22)","v":0},{"$f":"('NGGT TO'!AO22)","v":0}]
[null,null,null,null,"Incremental Obligated exit capacity, uncertainty rate","5G","£m 09/10 prices","EXCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH23)","v":0},{"$f":"('NGGT TO'!AI23)","v":0},{"$f":"('NGGT TO'!AJ23)","v":0},{"$f":"('NGGT TO'!AK23)","v":0},{"$f":"('NGGT TO'!AL23)","v":0},{"$f":"('NGGT TO'!AM23)","v":0},{"$f":"('NGGT TO'!AN23)","v":0},{"$f":"('NGGT TO'!AO23)","v":0}]
[null,null,null,null,"Uncertain costs – Network Flexibility Costs","5E","£m 09/10 prices","IAENF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH24)","v":0},{"$f":"('NGGT TO'!AI24)","v":0},{"$f":"('NGGT TO'!AJ24)","v":0},{"$f":"('NGGT TO'!AK24)","v":0},{"$f":"('NGGT TO'!AL24)","v":0},{"$f":"('NGGT TO'!AM24)","v":0},{"$f":"('NGGT TO'!AN24)","v":0},{"$f":"('NGGT TO'!AO24)","v":0}]
[null,null,null,null,"Uncertain costs – Industrial Emissions ","5E","£m 09/10 prices","IAEIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH25)","v":0},{"$f":"('NGGT TO'!AI25)","v":0},{"$f":"('NGGT TO'!AJ25)","v":0},{"$f":"('NGGT TO'!AK25)","v":0},{"$f":"('NGGT TO'!AL25)","v":0},{"$f":"('NGGT TO'!AM25)","v":0},{"$f":"('NGGT TO'!AN25)","v":0},{"$f":"('NGGT TO'!AO25)","v":0}]
[null,null,null,null,"Uncertain costs – One Off Asset Health Costs","5E","£m 09/10 prices","IAEAH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH26)","v":0},{"$f":"('NGGT TO'!AI26)","v":0},{"$f":"('NGGT TO'!AJ26)","v":0},{"$f":"('NGGT TO'!AK26)","v":0},{"$f":"('NGGT TO'!AL26)","v":0},{"$f":"('NGGT TO'!AM26)","v":0},{"$f":"('NGGT TO'!AN26)","v":0},{"$f":"('NGGT TO'!AO26)","v":0}]
[null,null,null,null,"Tax liability – gearing/interest costs","5C","£m nominal","TGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH27)","v":0},{"$f":"('NGGT TO'!AI27)","v":0},{"$f":"('NGGT TO'!AJ27)","v":0},{"$f":"('NGGT TO'!AK27)","v":0},{"$f":"('NGGT TO'!AL27)","v":0},{"$f":"('NGGT TO'!AM27)","v":0},{"$f":"('NGGT TO'!AN27)","v":0},{"$f":"('NGGT TO'!AO27)","v":0}]
[null,null,null,null,"Tax liability – tax trigger events","5C","£m 09/10 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH28)","v":0},{"$f":"('NGGT TO'!AI28)","v":0},{"$f":"('NGGT TO'!AJ28)","v":0},{"$f":"('NGGT TO'!AK28)","v":0},{"$f":"('NGGT TO'!AL28)","v":-0.43373245759299195},{"$f":"('NGGT TO'!AM28)","v":-0.36945821002646184},{"$f":"('NGGT TO'!AN28)","v":0},{"$f":"('NGGT TO'!AO28)","v":0}]
[null,null,null,null,"Pension Scheme Administration and Pension Protection Fund levy","5C","£m 09/10 prices","APFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH29)","v":2.6999999999999997},{"$f":"('NGGT TO'!AI29)","v":2.6},{"$f":"('NGGT TO'!AJ29)","v":2.6},{"$f":"('NGGT TO'!AK29)","v":2.6999999999999997},{"$f":"('NGGT TO'!AL29)","v":2.6},{"$f":"('NGGT TO'!AM29)","v":1.5036030565639953},{"$f":"('NGGT TO'!AN29)","v":1.5036030565639953},{"$f":"('NGGT TO'!AO29)","v":1.5036030565639953}]
[null,null,null,null,"Pension Scheme Established Deficit","5C","£m 09/10 prices","EDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH30)","v":26.409854043050455},{"$f":"('NGGT TO'!AI30)","v":26.409854043050455},{"$f":"('NGGT TO'!AJ30)","v":49.377503040264713},{"$f":"('NGGT TO'!AK30)","v":49.377503040264713},{"$f":"('NGGT TO'!AL30)","v":49.377503040264713},{"$f":"('NGGT TO'!AM30)","v":25.655041687065825},{"$f":"('NGGT TO'!AN30)","v":25.655041687065825},{"$f":"('NGGT TO'!AO30)","v":25.655041687065825}]
[null,null,null,null,"Legacy price control adjustments to allowed revenue","5A","£m 09/10 prices","LAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH31)","v":7.9096827017687534}]
[null,null,null,null,"Legacy price control adjustments to RAV","5A","£m 09/10 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH32)","v":68.08137458436687}]
[]
[null,"Policy"]
[]
[null,null,"Cost of capital"]
[]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH8","v":2.92E-2},2.7200000000000002E-2,2.5499999999999998E-2,2.3799999999999998E-2,2.2200000000000001E-2,2.0299999999999999E-2,2.0299999999999999E-2,2.0299999999999999E-2]
[null,null,null,null,"Cost of equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AI39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AJ39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AK39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AL39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AM39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AN39)","v":6.8000000000000005E-2},{"$f":"('NGGT TO'!AO39)","v":6.8000000000000005E-2}]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AG40)","v":0.6},{"$f":"('NGGT TO'!AH40)","v":0.625},{"$f":"('NGGT TO'!AI40)","v":0.625},{"$f":"('NGGT TO'!AJ40)","v":0.625},{"$f":"('NGGT TO'!AK40)","v":0.625},{"$f":"('NGGT TO'!AL40)","v":0.625},{"$f":"('NGGT TO'!AM40)","v":0.625},{"$f":"('NGGT TO'!AN40)","v":0.625},{"$f":"('NGGT TO'!AO40)","v":0.625}]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH38 * AH40) + (AH39 * (1 - AH40))","v":4.3749999999999997E-2},4.2500000000000003E-2,4.1437500000000002E-2,4.0375000000000001E-2,3.9375E-2,3.8187499999999999E-2,3.8187499999999999E-2,3.8187499999999999E-2]
[]
[null,null,null,null,"Pre-RIIO closing notional gearing",null,"%",null,{"$f":"('NGGT TO'!I44)","v":0.56899999999999995}]
[]
[null,null,null,null,"Forecast RPI (simple average year to March)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V46)","v":173.875},{"$f":"('NGGT TO'!W46)","v":177.517},{"$f":"('NGGT TO'!X46)","v":182.47499999999999},{"$f":"('NGGT TO'!Y46)","v":188.15},{"$f":"('NGGT TO'!Z46)","v":193.108},{"$f":"('NGGT TO'!AA46)","v":200.31700000000001},{"$f":"('NGGT TO'!AB46)","v":208.59200000000001},{"$f":"('NGGT TO'!AC46)","v":214.78299999999999},{"$f":"('NGGT TO'!AD46)","v":215.767},{"$f":"('NGGT TO'!AE46)","v":226.47499999999999},{"$f":"('NGGT TO'!AF46)","v":237.34200000000001},{"$f":"('NGGT TO'!AG46)","v":243.988},{"$f":"('NGGT TO'!AH46)","v":250.82},{"$f":"('NGGT TO'!AI46)","v":257.84300000000002},{"$f":"('NGGT TO'!AJ46)","v":265.06299999999999},{"$f":"('NGGT TO'!AK46)","v":272.48500000000001},{"$f":"('NGGT TO'!AL46)","v":280.11500000000001},{"$f":"('NGGT TO'!AM46)","v":287.95800000000003},{"$f":"('NGGT TO'!AN46)","v":296.02100000000002},{"$f":"('NGGT TO'!AO46)","v":304.31}]
[null,null,null,null,"Cost of Debt Inflation",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V47)","v":173.875},{"$f":"('NGGT TO'!W47)","v":177.517},{"$f":"('NGGT TO'!X47)","v":182.47499999999999},{"$f":"('NGGT TO'!Y47)","v":188.15},{"$f":"('NGGT TO'!Z47)","v":193.108},{"$f":"('NGGT TO'!AA47)","v":200.31700000000001},{"$f":"('NGGT TO'!AB47)","v":208.59200000000001},{"$f":"('NGGT TO'!AC47)","v":214.78299999999999},{"$f":"('NGGT TO'!AD47)","v":215.767},{"$f":"('NGGT TO'!AE47)","v":226.47499999999999},{"$f":"('NGGT TO'!AF47)","v":237.34200000000001},{"$f":"('NGGT TO'!AG47)","v":243.988},{"$f":"('NGGT TO'!AH47)","v":250.82},{"$f":"('NGGT TO'!AI47)","v":257.84300000000002},{"$f":"('NGGT TO'!AJ47)","v":265.06299999999999},{"$f":"('NGGT TO'!AK47)","v":272.48500000000001},{"$f":"('NGGT TO'!AL47)","v":280.11500000000001},{"$f":"('NGGT TO'!AM47)","v":287.95800000000003},{"$f":"('NGGT TO'!AN47)","v":296.02100000000002},{"$f":"('NGGT TO'!AO47)","v":304.31}]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"('NGGT TO'!I50)","v":2}]
[]
[null,null,null,null,"Capitalised share of totex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AI52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AJ52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AK52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AL52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AM52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AN52)","v":0.64400000000000002},{"$f":"('NGGT TO'!AO52)","v":0.64400000000000002}]
[null,null,null,null,"Capitalised share of entry, exit, network flexibility, industrial emission directive and asset health",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH53)","v":0.9},{"$f":"('NGGT TO'!AI53)","v":0.9},{"$f":"('NGGT TO'!AJ53)","v":0.9},{"$f":"('NGGT TO'!AK53)","v":0.9},{"$f":"('NGGT TO'!AL53)","v":0.9},{"$f":"('NGGT TO'!AM53)","v":0.9},{"$f":"('NGGT TO'!AN53)","v":0.9},{"$f":"('NGGT TO'!AO53)","v":0.9}]
[]
[null,null,null,null,"Incentive rate (slope)",null,"scalar",null,{"$f":"('NGGT TO'!I55)","v":-2.5000000000000001E-3}]
[null,null,null,null,"Incentive rate (intercept)",null,"scalar",null,{"$f":"('NGGT TO'!I56)","v":0.75}]
[null,null,null,null,"Additional income (intercept)",null,"scalar",null,{"$f":"('NGGT TO'!I57)","v":8.75}]
[]
[null,null,null,null,"Weight of Ofgem's view on price control totex",null,"%",null,{"$f":"('NGGT TO'!I59)","v":0.75}]
[null,null,null,null,"Weight of operator's view on price control totex",null,"%",null,{"$f":"('NGGT TO'!I60)","v":0.25}]
[]
[null,null,null,null,"Ofgem's view of  licensee totex",null,"£m 09/10 prices",null,{"$f":"('NGGT TO'!I62)","v":1604.1929847384017}]
[null,null,null,null,"Operator's view of licensee totex",null,"£m 09/10 prices",null,{"$f":"('NGGT TO'!I63)","v":2006.8036003688765}]
[]
[null,null,null,null,"Ofgem's view of group price control totex",null,"£m 09/10 prices",null,{"$f":"('NGGT TO'!I65)","v":2046.5007028338935}]
[null,null,null,null,"Operator's view of group price control totex",null,"£m 09/10 prices",null,{"$f":"('NGGT TO'!I66)","v":2508.159874494761}]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,{"$f":"('NGGT TO'!I70)","v":0.05}]
[null,null,null,null,"Equity issuance costs",null,"%",null,{"$f":"('NGGT TO'!I71)","v":0.05}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,{"$f":"('NGGT TO'!I72)","v":0.05}]
[]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH74)","v":0.625},{"$f":"('NGGT TO'!AI74)","v":0.625},{"$f":"('NGGT TO'!AJ74)","v":0.625},{"$f":"('NGGT TO'!AK74)","v":0.625},{"$f":"('NGGT TO'!AL74)","v":0.625},{"$f":"('NGGT TO'!AM74)","v":0.625},{"$f":"('NGGT TO'!AN74)","v":0.625},{"$f":"('NGGT TO'!AO74)","v":0.625}]
[]
[null,null,null,null,"Index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH76)","v":0.25},{"$f":"('NGGT TO'!AI76)","v":0.25},{"$f":"('NGGT TO'!AJ76)","v":0.25},{"$f":"('NGGT TO'!AK76)","v":0.25},{"$f":"('NGGT TO'!AL76)","v":0.25},{"$f":"('NGGT TO'!AM76)","v":0.25},{"$f":"('NGGT TO'!AN76)","v":0.25},{"$f":"('NGGT TO'!AO76)","v":0.25}]
[]
[null,"Expenditure"]
[]
[null,null,"Totex"]
[]
[null,null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH84)","v":15.115777414489674},{"$f":"('NGGT TO'!AI84)","v":6.1585183187658412},{"$f":"('NGGT TO'!AJ84)","v":1.2279992437177505},{"$f":"('NGGT TO'!AK84)","v":1.0586494644799558},{"$f":"('NGGT TO'!AL84)","v":5.9459563895617578},{"$f":"('NGGT TO'!AM84)","v":5.0594200163138892},{"$f":"('NGGT TO'!AN84)","v":0.23152878737450566},{"$f":"('NGGT TO'!AO84)","v":0}]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH85)","v":86.820256697487565},{"$f":"('NGGT TO'!AI85)","v":100.20126255863711},{"$f":"('NGGT TO'!AJ85)","v":107.82090365935329},{"$f":"('NGGT TO'!AK85)","v":117.83612911870738},{"$f":"('NGGT TO'!AL85)","v":132.70563604369235},{"$f":"('NGGT TO'!AM85)","v":113.312725786993},{"$f":"('NGGT TO'!AN85)","v":95.490696332917821},{"$f":"('NGGT TO'!AO85)","v":85.292080128308882}]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH86)","v":0},{"$f":"('NGGT TO'!AI86)","v":0},{"$f":"('NGGT TO'!AJ86)","v":0},{"$f":"('NGGT TO'!AK86)","v":0},{"$f":"('NGGT TO'!AL86)","v":0},{"$f":"('NGGT TO'!AM86)","v":0},{"$f":"('NGGT TO'!AN86)","v":0},{"$f":"('NGGT TO'!AO86)","v":0}]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH87)","v":64.482672010544718},{"$f":"('NGGT TO'!AI87)","v":65.237874215180156},{"$f":"('NGGT TO'!AJ87)","v":70.772894725011071},{"$f":"('NGGT TO'!AK87)","v":79.368338266410362},{"$f":"('NGGT TO'!AL87)","v":84.317479134504765},{"$f":"('NGGT TO'!AM87)","v":84.641346358196444},{"$f":"('NGGT TO'!AN87)","v":80.728014781566515},{"$f":"('NGGT TO'!AO87)","v":77.490070123441129}]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH88)","v":10.31226161773003},{"$f":"('NGGT TO'!AI88)","v":9.6784498536421086},{"$f":"('NGGT TO'!AJ88)","v":6.6158227164921684},{"$f":"('NGGT TO'!AK88)","v":6.1336480680268597},{"$f":"('NGGT TO'!AL88)","v":5.5727479100995225},{"$f":"('NGGT TO'!AM88)","v":4.1906950590054137},{"$f":"('NGGT TO'!AN88)","v":6.3848637827301964},{"$f":"('NGGT TO'!AO88)","v":5.8658956736984473}]
[]
[null,null,null,"Variant allowances"]
[]
[null,null,null,null,{"$f":"E18","v":"Uncertain costs - Enhanced Physical Site Security"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH18","v":26.86365188906883},18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH93)","v":0},{"$f":"('NGGT TO'!AI93)","v":0},{"$f":"('NGGT TO'!AJ93)","v":0},{"$f":"('NGGT TO'!AK93)","v":0},{"$f":"('NGGT TO'!AL93)","v":0},{"$f":"('NGGT TO'!AM93)","v":0},{"$f":"('NGGT TO'!AN93)","v":0},{"$f":"('NGGT TO'!AO93)","v":0}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH94)","v":0},{"$f":"('NGGT TO'!AI94)","v":0},{"$f":"('NGGT TO'!AJ94)","v":0},{"$f":"('NGGT TO'!AK94)","v":0},{"$f":"('NGGT TO'!AL94)","v":0},{"$f":"('NGGT TO'!AM94)","v":0},{"$f":"('NGGT TO'!AN94)","v":0},{"$f":"('NGGT TO'!AO94)","v":0}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH95)","v":1},{"$f":"('NGGT TO'!AI95)","v":1},{"$f":"('NGGT TO'!AJ95)","v":1},{"$f":"('NGGT TO'!AK95)","v":1},{"$f":"('NGGT TO'!AL95)","v":1},{"$f":"('NGGT TO'!AM95)","v":1},{"$f":"('NGGT TO'!AN95)","v":1},{"$f":"('NGGT TO'!AO95)","v":1}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH96)","v":0},{"$f":"('NGGT TO'!AI96)","v":0},{"$f":"('NGGT TO'!AJ96)","v":0},{"$f":"('NGGT TO'!AK96)","v":0},{"$f":"('NGGT TO'!AL96)","v":0},{"$f":"('NGGT TO'!AM96)","v":0},{"$f":"('NGGT TO'!AN96)","v":0},{"$f":"('NGGT TO'!AO96)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH97)","v":0},{"$f":"('NGGT TO'!AI97)","v":0},{"$f":"('NGGT TO'!AJ97)","v":0},{"$f":"('NGGT TO'!AK97)","v":0},{"$f":"('NGGT TO'!AL97)","v":0},{"$f":"('NGGT TO'!AM97)","v":0},{"$f":"('NGGT TO'!AN97)","v":0},{"$f":"('NGGT TO'!AO97)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Uncertain costs – Pipeline Diversion Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH19","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH100)","v":1},{"$f":"('NGGT TO'!AI100)","v":1},{"$f":"('NGGT TO'!AJ100)","v":1},{"$f":"('NGGT TO'!AK100)","v":1},{"$f":"('NGGT TO'!AL100)","v":1},{"$f":"('NGGT TO'!AM100)","v":1},{"$f":"('NGGT TO'!AN100)","v":1},{"$f":"('NGGT TO'!AO100)","v":1}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH101)","v":0},{"$f":"('NGGT TO'!AI101)","v":0},{"$f":"('NGGT TO'!AJ101)","v":0},{"$f":"('NGGT TO'!AK101)","v":0},{"$f":"('NGGT TO'!AL101)","v":0},{"$f":"('NGGT TO'!AM101)","v":0},{"$f":"('NGGT TO'!AN101)","v":0},{"$f":"('NGGT TO'!AO101)","v":0}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH102)","v":0},{"$f":"('NGGT TO'!AI102)","v":0},{"$f":"('NGGT TO'!AJ102)","v":0},{"$f":"('NGGT TO'!AK102)","v":0},{"$f":"('NGGT TO'!AL102)","v":0},{"$f":"('NGGT TO'!AM102)","v":0},{"$f":"('NGGT TO'!AN102)","v":0},{"$f":"('NGGT TO'!AO102)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH103)","v":0},{"$f":"('NGGT TO'!AI103)","v":0},{"$f":"('NGGT TO'!AJ103)","v":0},{"$f":"('NGGT TO'!AK103)","v":0},{"$f":"('NGGT TO'!AL103)","v":0},{"$f":"('NGGT TO'!AM103)","v":0},{"$f":"('NGGT TO'!AN103)","v":0},{"$f":"('NGGT TO'!AO103)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH104)","v":0},{"$f":"('NGGT TO'!AI104)","v":0},{"$f":"('NGGT TO'!AJ104)","v":0},{"$f":"('NGGT TO'!AK104)","v":0},{"$f":"('NGGT TO'!AL104)","v":0},{"$f":"('NGGT TO'!AM104)","v":0},{"$f":"('NGGT TO'!AN104)","v":0},{"$f":"('NGGT TO'!AO104)","v":0}]
[]
[null,null,null,null,{"$f":"E20","v":"Uncertain costs (Quarry & Loss Costs), uncertainty rate"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH20","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH107)","v":0},{"$f":"('NGGT TO'!AI107)","v":0},{"$f":"('NGGT TO'!AJ107)","v":0},{"$f":"('NGGT TO'!AK107)","v":0},{"$f":"('NGGT TO'!AL107)","v":0},{"$f":"('NGGT TO'!AM107)","v":0},{"$f":"('NGGT TO'!AN107)","v":0},{"$f":"('NGGT TO'!AO107)","v":0}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH108)","v":0},{"$f":"('NGGT TO'!AI108)","v":0},{"$f":"('NGGT TO'!AJ108)","v":0},{"$f":"('NGGT TO'!AK108)","v":0},{"$f":"('NGGT TO'!AL108)","v":0},{"$f":"('NGGT TO'!AM108)","v":0},{"$f":"('NGGT TO'!AN108)","v":0},{"$f":"('NGGT TO'!AO108)","v":0}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH109)","v":0},{"$f":"('NGGT TO'!AI109)","v":0},{"$f":"('NGGT TO'!AJ109)","v":0},{"$f":"('NGGT TO'!AK109)","v":0},{"$f":"('NGGT TO'!AL109)","v":0},{"$f":"('NGGT TO'!AM109)","v":0},{"$f":"('NGGT TO'!AN109)","v":0},{"$f":"('NGGT TO'!AO109)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH110)","v":1},{"$f":"('NGGT TO'!AI110)","v":1},{"$f":"('NGGT TO'!AJ110)","v":1},{"$f":"('NGGT TO'!AK110)","v":1},{"$f":"('NGGT TO'!AL110)","v":1},{"$f":"('NGGT TO'!AM110)","v":1},{"$f":"('NGGT TO'!AN110)","v":1},{"$f":"('NGGT TO'!AO110)","v":1}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH111)","v":0},{"$f":"('NGGT TO'!AI111)","v":0},{"$f":"('NGGT TO'!AJ111)","v":0},{"$f":"('NGGT TO'!AK111)","v":0},{"$f":"('NGGT TO'!AL111)","v":0},{"$f":"('NGGT TO'!AM111)","v":0},{"$f":"('NGGT TO'!AN111)","v":0},{"$f":"('NGGT TO'!AO111)","v":0}]
[]
[null,null,null,null,{"$f":"E21","v":"Innovation Roll out mechanism"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH21","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH114)","v":0.3},{"$f":"('NGGT TO'!AI114)","v":0.3},{"$f":"('NGGT TO'!AJ114)","v":0.3},{"$f":"('NGGT TO'!AK114)","v":0.3},{"$f":"('NGGT TO'!AL114)","v":0.3},{"$f":"('NGGT TO'!AM114)","v":0.3},{"$f":"('NGGT TO'!AN114)","v":0.3},{"$f":"('NGGT TO'!AO114)","v":0.3}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH115)","v":0.1},{"$f":"('NGGT TO'!AI115)","v":0.1},{"$f":"('NGGT TO'!AJ115)","v":0.1},{"$f":"('NGGT TO'!AK115)","v":0.1},{"$f":"('NGGT TO'!AL115)","v":0.1},{"$f":"('NGGT TO'!AM115)","v":0.1},{"$f":"('NGGT TO'!AN115)","v":0.1},{"$f":"('NGGT TO'!AO115)","v":0.1}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH116)","v":0.5},{"$f":"('NGGT TO'!AI116)","v":0.5},{"$f":"('NGGT TO'!AJ116)","v":0.5},{"$f":"('NGGT TO'!AK116)","v":0.5},{"$f":"('NGGT TO'!AL116)","v":0.5},{"$f":"('NGGT TO'!AM116)","v":0.5},{"$f":"('NGGT TO'!AN116)","v":0.5},{"$f":"('NGGT TO'!AO116)","v":0.5}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH117)","v":0.1},{"$f":"('NGGT TO'!AI117)","v":0.1},{"$f":"('NGGT TO'!AJ117)","v":0.1},{"$f":"('NGGT TO'!AK117)","v":0.1},{"$f":"('NGGT TO'!AL117)","v":0.1},{"$f":"('NGGT TO'!AM117)","v":0.1},{"$f":"('NGGT TO'!AN117)","v":0.1},{"$f":"('NGGT TO'!AO117)","v":0.1}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH118)","v":0},{"$f":"('NGGT TO'!AI118)","v":0},{"$f":"('NGGT TO'!AJ118)","v":0},{"$f":"('NGGT TO'!AK118)","v":0},{"$f":"('NGGT TO'!AL118)","v":0},{"$f":"('NGGT TO'!AM118)","v":0},{"$f":"('NGGT TO'!AN118)","v":0},{"$f":"('NGGT TO'!AO118)","v":0}]
[]
[null,null,null,null,{"$f":"E22&\" and \"&E23","v":"Incremental Obligated entry capacity, uncertainty rate and Incremental Obligated exit capacity, uncertainty rate"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH22:AH23)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH121)","v":1},{"$f":"('NGGT TO'!AI121)","v":1},{"$f":"('NGGT TO'!AJ121)","v":1},{"$f":"('NGGT TO'!AK121)","v":1},{"$f":"('NGGT TO'!AL121)","v":1},{"$f":"('NGGT TO'!AM121)","v":1},{"$f":"('NGGT TO'!AN121)","v":1},{"$f":"('NGGT TO'!AO121)","v":1}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH122)","v":0},{"$f":"('NGGT TO'!AI122)","v":0},{"$f":"('NGGT TO'!AJ122)","v":0},{"$f":"('NGGT TO'!AK122)","v":0},{"$f":"('NGGT TO'!AL122)","v":0},{"$f":"('NGGT TO'!AM122)","v":0},{"$f":"('NGGT TO'!AN122)","v":0},{"$f":"('NGGT TO'!AO122)","v":0}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH123)","v":0},{"$f":"('NGGT TO'!AI123)","v":0},{"$f":"('NGGT TO'!AJ123)","v":0},{"$f":"('NGGT TO'!AK123)","v":0},{"$f":"('NGGT TO'!AL123)","v":0},{"$f":"('NGGT TO'!AM123)","v":0},{"$f":"('NGGT TO'!AN123)","v":0},{"$f":"('NGGT TO'!AO123)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH124)","v":0},{"$f":"('NGGT TO'!AI124)","v":0},{"$f":"('NGGT TO'!AJ124)","v":0},{"$f":"('NGGT TO'!AK124)","v":0},{"$f":"('NGGT TO'!AL124)","v":0},{"$f":"('NGGT TO'!AM124)","v":0},{"$f":"('NGGT TO'!AN124)","v":0},{"$f":"('NGGT TO'!AO124)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH125)","v":0},{"$f":"('NGGT TO'!AI125)","v":0},{"$f":"('NGGT TO'!AJ125)","v":0},{"$f":"('NGGT TO'!AK125)","v":0},{"$f":"('NGGT TO'!AL125)","v":0},{"$f":"('NGGT TO'!AM125)","v":0},{"$f":"('NGGT TO'!AN125)","v":0},{"$f":"('NGGT TO'!AO125)","v":0}]
[]
[null,null,null,null,{"$f":"E24","v":"Uncertain costs – Network Flexibility Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH24","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH128)","v":1},{"$f":"('NGGT TO'!AI128)","v":1},{"$f":"('NGGT TO'!AJ128)","v":1},{"$f":"('NGGT TO'!AK128)","v":1},{"$f":"('NGGT TO'!AL128)","v":1},{"$f":"('NGGT TO'!AM128)","v":1},{"$f":"('NGGT TO'!AN128)","v":1},{"$f":"('NGGT TO'!AO128)","v":1}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH129)","v":0},{"$f":"('NGGT TO'!AI129)","v":0},{"$f":"('NGGT TO'!AJ129)","v":0},{"$f":"('NGGT TO'!AK129)","v":0},{"$f":"('NGGT TO'!AL129)","v":0},{"$f":"('NGGT TO'!AM129)","v":0},{"$f":"('NGGT TO'!AN129)","v":0},{"$f":"('NGGT TO'!AO129)","v":0}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH130)","v":0},{"$f":"('NGGT TO'!AI130)","v":0},{"$f":"('NGGT TO'!AJ130)","v":0},{"$f":"('NGGT TO'!AK130)","v":0},{"$f":"('NGGT TO'!AL130)","v":0},{"$f":"('NGGT TO'!AM130)","v":0},{"$f":"('NGGT TO'!AN130)","v":0},{"$f":"('NGGT TO'!AO130)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH131)","v":0},{"$f":"('NGGT TO'!AI131)","v":0},{"$f":"('NGGT TO'!AJ131)","v":0},{"$f":"('NGGT TO'!AK131)","v":0},{"$f":"('NGGT TO'!AL131)","v":0},{"$f":"('NGGT TO'!AM131)","v":0},{"$f":"('NGGT TO'!AN131)","v":0},{"$f":"('NGGT TO'!AO131)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH132)","v":0},{"$f":"('NGGT TO'!AI132)","v":0},{"$f":"('NGGT TO'!AJ132)","v":0},{"$f":"('NGGT TO'!AK132)","v":0},{"$f":"('NGGT TO'!AL132)","v":0},{"$f":"('NGGT TO'!AM132)","v":0},{"$f":"('NGGT TO'!AN132)","v":0},{"$f":"('NGGT TO'!AO132)","v":0}]
[]
[null,null,null,null,{"$f":"E25","v":"Uncertain costs – Industrial Emissions "},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH25","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH135)","v":0},{"$f":"('NGGT TO'!AI135)","v":0},{"$f":"('NGGT TO'!AJ135)","v":0},{"$f":"('NGGT TO'!AK135)","v":0},{"$f":"('NGGT TO'!AL135)","v":0},{"$f":"('NGGT TO'!AM135)","v":0},{"$f":"('NGGT TO'!AN135)","v":0},{"$f":"('NGGT TO'!AO135)","v":0}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH136)","v":1},{"$f":"('NGGT TO'!AI136)","v":1},{"$f":"('NGGT TO'!AJ136)","v":1},{"$f":"('NGGT TO'!AK136)","v":1},{"$f":"('NGGT TO'!AL136)","v":1},{"$f":"('NGGT TO'!AM136)","v":1},{"$f":"('NGGT TO'!AN136)","v":1},{"$f":"('NGGT TO'!AO136)","v":1}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH137)","v":0},{"$f":"('NGGT TO'!AI137)","v":0},{"$f":"('NGGT TO'!AJ137)","v":0},{"$f":"('NGGT TO'!AK137)","v":0},{"$f":"('NGGT TO'!AL137)","v":0},{"$f":"('NGGT TO'!AM137)","v":0},{"$f":"('NGGT TO'!AN137)","v":0},{"$f":"('NGGT TO'!AO137)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH138)","v":0},{"$f":"('NGGT TO'!AI138)","v":0},{"$f":"('NGGT TO'!AJ138)","v":0},{"$f":"('NGGT TO'!AK138)","v":0},{"$f":"('NGGT TO'!AL138)","v":0},{"$f":"('NGGT TO'!AM138)","v":0},{"$f":"('NGGT TO'!AN138)","v":0},{"$f":"('NGGT TO'!AO138)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH139)","v":0},{"$f":"('NGGT TO'!AI139)","v":0},{"$f":"('NGGT TO'!AJ139)","v":0},{"$f":"('NGGT TO'!AK139)","v":0},{"$f":"('NGGT TO'!AL139)","v":0},{"$f":"('NGGT TO'!AM139)","v":0},{"$f":"('NGGT TO'!AN139)","v":0},{"$f":"('NGGT TO'!AO139)","v":0}]
[]
[null,null,null,null,{"$f":"E26","v":"Uncertain costs – One Off Asset Health Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH26","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Allocation to load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH142)","v":0},{"$f":"('NGGT TO'!AI142)","v":0},{"$f":"('NGGT TO'!AJ142)","v":0},{"$f":"('NGGT TO'!AK142)","v":0},{"$f":"('NGGT TO'!AL142)","v":0},{"$f":"('NGGT TO'!AM142)","v":0},{"$f":"('NGGT TO'!AN142)","v":0},{"$f":"('NGGT TO'!AO142)","v":0}]
[null,null,null,null,"Allocation to asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH143)","v":1},{"$f":"('NGGT TO'!AI143)","v":1},{"$f":"('NGGT TO'!AJ143)","v":1},{"$f":"('NGGT TO'!AK143)","v":1},{"$f":"('NGGT TO'!AL143)","v":1},{"$f":"('NGGT TO'!AM143)","v":1},{"$f":"('NGGT TO'!AN143)","v":1},{"$f":"('NGGT TO'!AO143)","v":1}]
[null,null,null,null,"Allocation to other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH144)","v":0},{"$f":"('NGGT TO'!AI144)","v":0},{"$f":"('NGGT TO'!AJ144)","v":0},{"$f":"('NGGT TO'!AK144)","v":0},{"$f":"('NGGT TO'!AL144)","v":0},{"$f":"('NGGT TO'!AM144)","v":0},{"$f":"('NGGT TO'!AN144)","v":0},{"$f":"('NGGT TO'!AO144)","v":0}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH145)","v":0},{"$f":"('NGGT TO'!AI145)","v":0},{"$f":"('NGGT TO'!AJ145)","v":0},{"$f":"('NGGT TO'!AK145)","v":0},{"$f":"('NGGT TO'!AL145)","v":0},{"$f":"('NGGT TO'!AM145)","v":0},{"$f":"('NGGT TO'!AN145)","v":0},{"$f":"('NGGT TO'!AO145)","v":0}]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH146)","v":0},{"$f":"('NGGT TO'!AI146)","v":0},{"$f":"('NGGT TO'!AJ146)","v":0},{"$f":"('NGGT TO'!AK146)","v":0},{"$f":"('NGGT TO'!AL146)","v":0},{"$f":"('NGGT TO'!AM146)","v":0},{"$f":"('NGGT TO'!AN146)","v":0},{"$f":"('NGGT TO'!AO146)","v":0}]
[]
[null,null,null,null,"Variant allowed load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH93)  + (AH$99*AH100) + (AH$106*AH107) + (AH$113*AH114) + (AH$120*AH121) + (AH$127*AH128) + (AH$134*AH135) + (AH$141 * AH142)","v":0},{"$f":"(AI$92*AI93)  + (AI$99*AI100) + (AI$106*AI107) + (AI$113*AI114) + (AI$120*AI121) + (AI$127*AI128) + (AI$134*AI135) + (AI$141 * AI142)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Variant allowed asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH94)  + (AH$99*AH101) + (AH$106*AH108) + (AH$113*AH115) + (AH$120*AH122) + (AH$127*AH129) + (AH$134*AH136) + (AH$141 * AH143)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Variant allowed other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH95)  + (AH$99*AH102) + (AH$106*AH109) + (AH$113*AH116) + (AH$120*AH123) + (AH$127*AH130) + (AH$134*AH137) + (AH$141 * AH144)","v":26.86365188906883},18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH96)  + (AH$99*AH103) + (AH$106*AH110) + (AH$113*AH117) + (AH$120*AH124) + (AH$127*AH131) + (AH$134*AH138) + (AH$141 * AH145)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH97)  + (AH$99*AH104) + (AH$106*AH111) + (AH$113*AH118) + (AH$120*AH125) + (AH$127*AH132) + (AH$134*AH139) + (AH$141 * AH146)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Actual"]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH9+AH14","v":2.9479763903958496},1.2242742147237491,1.1459568646924614,1.3744988226661936,0,0,0,0]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.879234684024432,49.865160852633615,60.507098350957911,100.55709110374133,0,0,0,0]
[null,null,null,null,"Actual other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.590119953431028,48.341344006994845,39.548331891747637,18.482907079934726,0,0,0,0]
[null,null,null,null,"Actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.909659135629994,73.18675508063356,74.92750644568207,85.276016852206851,0,0,0,0]
[null,null,null,null,"Actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH13","v":10.53669268592731},9.9624636923203784,11.143243156198064,17.964958009565539,0,0,0,0]
[]
[null,null,"Non-totex"]
[]
[null,null,null,null,"Non-controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH164)","v":110.11544616012048},{"$f":"('NGGT TO'!AI164)","v":110.29121834911521},{"$f":"('NGGT TO'!AJ164)","v":110.32860169190292},{"$f":"('NGGT TO'!AK164)","v":110.3596633646699},{"$f":"('NGGT TO'!AL164)","v":110.27343835902431},{"$f":"('NGGT TO'!AM164)","v":110.27662588032852},{"$f":"('NGGT TO'!AN164)","v":110.30420904525512},{"$f":"('NGGT TO'!AO164)","v":110.31067350058066}]
[]
[null,"Direct allowed revenue terms (DARTs)"]
[]
[null,null,null,null,{"$f":"E29","v":"Pension Scheme Administration and Pension Protection Fund levy"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH29","v":2.6999999999999997},2.6,2.6,2.6999999999999997,2.6,1.5036030565639953,1.5036030565639953,1.5036030565639953]
[null,null,null,null,{"$f":"E30","v":"Pension Scheme Established Deficit"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.409854043050455,26.409854043050455,49.377503040264713,49.377503040264713,49.377503040264713,25.655041687065825,25.655041687065825,25.655041687065825]
[]
[null,null,null,null,"Pension true-up from previous price controls",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH171)","v":11.622445302613123},{"$f":"('NGGT TO'!AI171)","v":12.116399227974181},{"$f":"('NGGT TO'!AJ171)","v":12.618472520983362},{"$f":"('NGGT TO'!AK171)","v":13.127943349018066},{"$f":"('NGGT TO'!AL171)","v":13.644856118385652},{"$f":"('NGGT TO'!AM171)","v":14.165919061406505},{"$f":"('NGGT TO'!AN171)","v":14.706880095563967},{"$f":"('NGGT TO'!AO171)","v":15.268499079213317}]
[null,null,null,null,"Milford Haven",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH172)","v":-17.8},{"$f":"('NGGT TO'!AI172)","v":-18.2},{"$f":"('NGGT TO'!AJ172)","v":-18.399999999999999},{"$f":"('NGGT TO'!AK172)","v":-18.5},{"$f":"('NGGT TO'!AL172)","v":0},{"$f":"('NGGT TO'!AM172)","v":0},{"$f":"('NGGT TO'!AN172)","v":0},{"$f":"('NGGT TO'!AO172)","v":0}]
[]
[null,null,null,null,"Revenue adjustment from previous controls (Base)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH174)","v":10.448098963420765},{"$f":"('NGGT TO'!AI174)","v":10.892143169366147},{"$f":"('NGGT TO'!AJ174)","v":11.343486351946757},{"$f":"('NGGT TO'!AK174)","v":11.801479613406608},{"$f":"('NGGT TO'!AL174)","v":12.266162873184491},{"$f":"('NGGT TO'!AM174)","v":12.734576967904225},{"$f":"('NGGT TO'!AN174)","v":13.220878625866067},{"$f":"('NGGT TO'!AO174)","v":13.725750928391328}]
[null,null,null,null,{"$f":"E31","v":"Legacy price control adjustments to allowed revenue"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($AH$31/8)","v":0.98871033772109418},{"$f":"($AH$31/8)*(1+$AI$42)","v":1.0307305270742406},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)","v":1.0734414232898795},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)","v":1.1167816207552084},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)","v":1.1607548970724446},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)","v":1.2050812247043987},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)","v":1.2511002639727979},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)*(1+$AO$42)","v":1.2988766553032591}]
[null,null,null,null,"Revenue adjustment from previous controls",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH174+AH175","v":11.43680930114186},{"$f":"AI174+AI175","v":11.922873696440387},12.416927775236637,12.918261234161816,13.426917770256935,13.939658192608624,14.471978889838866,15.024627583694587]
[]
[null,null,null,null,"Excluded services revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH178)","v":3.5},{"$f":"('NGGT TO'!AI178)","v":2.9},{"$f":"('NGGT TO'!AJ178)","v":3},{"$f":"('NGGT TO'!AK178)","v":3.1},{"$f":"('NGGT TO'!AL178)","v":3},{"$f":"('NGGT TO'!AM178)","v":3},{"$f":"('NGGT TO'!AN178)","v":3},{"$f":"('NGGT TO'!AO178)","v":3}]
[null,null,null,null,"Identified excluded services costs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH179)","v":0},{"$f":"('NGGT TO'!AI179)","v":0},{"$f":"('NGGT TO'!AJ179)","v":0},{"$f":"('NGGT TO'!AK179)","v":0},{"$f":"('NGGT TO'!AL179)","v":0},{"$f":"('NGGT TO'!AM179)","v":0},{"$f":"('NGGT TO'!AN179)","v":0},{"$f":"('NGGT TO'!AO179)","v":0}]
[null,null,null,null,"Excluded services",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH178, -AH179)","v":3.5},{"$f":"SUM(AI178, -AI179)","v":2.9},3,3.1,3,3,3,3]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting RAV cost opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH186)","v":2669.6860812273526}]
[null,null,null,null,"Pre-vesting RAV cumulative depreciation opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH187)","v":938.41485234178185}]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"('NGGT TO'!I189)","v":56}]
[null,null,null,null,"Pre-vesting RAV disposals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH190)","v":0},{"$f":"('NGGT TO'!AI190)","v":0},{"$f":"('NGGT TO'!AJ190)","v":0},{"$f":"('NGGT TO'!AK190)","v":0},{"$f":"('NGGT TO'!AL190)","v":0},{"$f":"('NGGT TO'!AM190)","v":0},{"$f":"('NGGT TO'!AN190)","v":0},{"$f":"('NGGT TO'!AO190)","v":0}]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH191)","v":45},{"$f":"('NGGT TO'!AI191)","v":44},{"$f":"('NGGT TO'!AJ191)","v":43},{"$f":"('NGGT TO'!AK191)","v":42},{"$f":"('NGGT TO'!AL191)","v":41},{"$f":"('NGGT TO'!AM191)","v":40},{"$f":"('NGGT TO'!AN191)","v":39},{"$f":"('NGGT TO'!AO191)","v":38}]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"('NGGT TO'!K196)","v":45},{"$f":"('NGGT TO'!L196)","v":45},{"$f":"('NGGT TO'!M196)","v":45},{"$f":"('NGGT TO'!N196)","v":45},{"$f":"('NGGT TO'!O196)","v":45},{"$f":"('NGGT TO'!P196)","v":45},{"$f":"('NGGT TO'!Q196)","v":45},{"$f":"('NGGT TO'!R196)","v":45},{"$f":"('NGGT TO'!S196)","v":45},{"$f":"('NGGT TO'!T196)","v":45},{"$f":"('NGGT TO'!U196)","v":45},{"$f":"('NGGT TO'!V196)","v":45},{"$f":"('NGGT TO'!W196)","v":45},{"$f":"('NGGT TO'!X196)","v":45},{"$f":"('NGGT TO'!Y196)","v":45},{"$f":"('NGGT TO'!Z196)","v":45},{"$f":"('NGGT TO'!AA196)","v":45},{"$f":"('NGGT TO'!AB196)","v":45},{"$f":"('NGGT TO'!AC196)","v":45},{"$f":"('NGGT TO'!AD196)","v":45},{"$f":"('NGGT TO'!AE196)","v":45},{"$f":"('NGGT TO'!AF196)","v":45},{"$f":"('NGGT TO'!AG196)","v":45},{"$f":"('NGGT TO'!AH196)","v":45},{"$f":"('NGGT TO'!AI196)","v":45},{"$f":"('NGGT TO'!AJ196)","v":45},{"$f":"('NGGT TO'!AK196)","v":45},{"$f":"('NGGT TO'!AL196)","v":45},{"$f":"('NGGT TO'!AM196)","v":45},{"$f":"('NGGT TO'!AN196)","v":45},{"$f":"('NGGT TO'!AO196)","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",{"$f":"('NGGT TO'!K197)","v":100},{"$f":"('NGGT TO'!L197)","v":100},{"$f":"('NGGT TO'!M197)","v":100},{"$f":"('NGGT TO'!N197)","v":100},{"$f":"('NGGT TO'!O197)","v":100},{"$f":"('NGGT TO'!P197)","v":100},{"$f":"('NGGT TO'!Q197)","v":100},{"$f":"('NGGT TO'!R197)","v":100},{"$f":"('NGGT TO'!S197)","v":100},{"$f":"('NGGT TO'!T197)","v":100},{"$f":"('NGGT TO'!U197)","v":100},{"$f":"('NGGT TO'!V197)","v":100},{"$f":"('NGGT TO'!W197)","v":100},{"$f":"('NGGT TO'!X197)","v":100},{"$f":"('NGGT TO'!Y197)","v":100},{"$f":"('NGGT TO'!Z197)","v":100},{"$f":"('NGGT TO'!AA197)","v":100},{"$f":"('NGGT TO'!AB197)","v":100},{"$f":"('NGGT TO'!AC197)","v":100},{"$f":"('NGGT TO'!AD197)","v":100},{"$f":"('NGGT TO'!AE197)","v":100},{"$f":"('NGGT TO'!AF197)","v":100},{"$f":"('NGGT TO'!AG197)","v":100},{"$f":"('NGGT TO'!AH197)","v":45},{"$f":"('NGGT TO'!AI197)","v":45},{"$f":"('NGGT TO'!AJ197)","v":45},{"$f":"('NGGT TO'!AK197)","v":45},{"$f":"('NGGT TO'!AL197)","v":45},{"$f":"('NGGT TO'!AM197)","v":45},{"$f":"('NGGT TO'!AN197)","v":45},{"$f":"('NGGT TO'!AO197)","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"('NGGT TO'!I198)","v":0}]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,{"$f":"('NGGT TO'!I199)","v":"1991-03-31"}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 09/10 prices",null,null,">",{"$f":"('NGGT TO'!K200)","v":0},{"$f":"('NGGT TO'!L200)","v":0},{"$f":"('NGGT TO'!M200)","v":0},{"$f":"('NGGT TO'!N200)","v":0},{"$f":"('NGGT TO'!O200)","v":0},{"$f":"('NGGT TO'!P200)","v":0},{"$f":"('NGGT TO'!Q200)","v":0},{"$f":"('NGGT TO'!R200)","v":0},{"$f":"('NGGT TO'!S200)","v":0},{"$f":"('NGGT TO'!T200)","v":0},{"$f":"('NGGT TO'!U200)","v":0},{"$f":"('NGGT TO'!V200)","v":0},{"$f":"('NGGT TO'!W200)","v":0},{"$f":"('NGGT TO'!X200)","v":299.34399681105492},{"$f":"('NGGT TO'!Y200)","v":96.381688975653901},{"$f":"('NGGT TO'!Z200)","v":300.00865985021375},{"$f":"('NGGT TO'!AA200)","v":541.11124170064056},{"$f":"('NGGT TO'!AB200)","v":585.78852734609075},{"$f":"('NGGT TO'!AC200)","v":247.77355431487845},{"$f":"('NGGT TO'!AD200)","v":123.19507107999998},{"$f":"('NGGT TO'!AE200)","v":99.983570588476979},{"$f":"('NGGT TO'!AF200)","v":101.11965428910358},{"$f":"('NGGT TO'!AG200)","v":-28.762343296694496}]
[null,null,null,null,"LRAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH32","v":68.08137458436687}]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH202)","v":0},{"$f":"('NGGT TO'!AI202)","v":0},{"$f":"('NGGT TO'!AJ202)","v":0},{"$f":"('NGGT TO'!AK202)","v":0},{"$f":"('NGGT TO'!AL202)","v":0},{"$f":"('NGGT TO'!AM202)","v":0},{"$f":"('NGGT TO'!AN202)","v":0},{"$f":"('NGGT TO'!AO202)","v":0}]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AI203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AJ203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AK203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AL203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AM203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AN203)","v":-7.7579801046701938E-3},{"$f":"('NGGT TO'!AO203)","v":-7.7579801046701938E-3}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 09/10 prices",null,null,">",{"$f":"('NGGT TO'!K204)","v":0},{"$f":"('NGGT TO'!L204)","v":0},{"$f":"('NGGT TO'!M204)","v":0},{"$f":"('NGGT TO'!N204)","v":0},{"$f":"('NGGT TO'!O204)","v":0},{"$f":"('NGGT TO'!P204)","v":0},{"$f":"('NGGT TO'!Q204)","v":0},{"$f":"('NGGT TO'!R204)","v":0},{"$f":"('NGGT TO'!S204)","v":0},{"$f":"('NGGT TO'!T204)","v":0},{"$f":"('NGGT TO'!U204)","v":0},{"$f":"('NGGT TO'!V204)","v":0},{"$f":"('NGGT TO'!W204)","v":0},{"$f":"('NGGT TO'!X204)","v":3.4103137231177945},{"$f":"('NGGT TO'!Y204)","v":0},{"$f":"('NGGT TO'!Z204)","v":0},{"$f":"('NGGT TO'!AA204)","v":0},{"$f":"('NGGT TO'!AB204)","v":0},{"$f":"('NGGT TO'!AC204)","v":0},{"$f":"('NGGT TO'!AD204)","v":0},{"$f":"('NGGT TO'!AE204)","v":0},{"$f":"('NGGT TO'!AF204)","v":0},{"$f":"('NGGT TO'!AG204)","v":-8.3117833791459912}]
[]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,{"$f":"('NGGT TO'!I207)","v":45}]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!Y209)","v":0},{"$f":"('NGGT TO'!Z209)","v":0},{"$f":"('NGGT TO'!AA209)","v":0.16049205424744151},{"$f":"('NGGT TO'!AB209)","v":89.598891294794456},{"$f":"('NGGT TO'!AC209)","v":0},{"$f":"('NGGT TO'!AD209)","v":0.4126182699999994},{"$f":"('NGGT TO'!AE209)","v":0.54502916280972868},{"$f":"('NGGT TO'!AF209)","v":1.6602637404824259},{"$f":"('NGGT TO'!AG209)","v":0}]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!Y211)","v":0},{"$f":"('NGGT TO'!Z211)","v":0},{"$f":"('NGGT TO'!AA211)","v":0},{"$f":"('NGGT TO'!AB211)","v":0},{"$f":"('NGGT TO'!AC211)","v":7.3504051695150139},{"$f":"('NGGT TO'!AD211)","v":12.19052976},{"$f":"('NGGT TO'!AE211)","v":57.812921370065844},{"$f":"('NGGT TO'!AF211)","v":55.725671333655413},{"$f":"('NGGT TO'!AG211)","v":0}]
[]
[null,null,"Revenue drivers"]
[]
[null,null,null,null,"Pre-RIIO allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V215)","v":1.9E-2},{"$f":"('NGGT TO'!W215)","v":1.9E-2},{"$f":"('NGGT TO'!X215)","v":1.9E-2},{"$f":"('NGGT TO'!Y215)","v":1.9E-2},{"$f":"('NGGT TO'!Z215)","v":1.9E-2},{"$f":"('NGGT TO'!AA215)","v":1.9E-2},{"$f":"('NGGT TO'!AB215)","v":1.9E-2},{"$f":"('NGGT TO'!AC215)","v":1.9E-2},{"$f":"('NGGT TO'!AD215)","v":1.9E-2},{"$f":"('NGGT TO'!AE215)","v":1.9E-2},{"$f":"('NGGT TO'!AF215)","v":1.9E-2},{"$f":"('NGGT TO'!AG215)","v":1.9E-2}]
[null,null,null,null,"Pre-RIIO allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V216)","v":0.96399999999999997},{"$f":"('NGGT TO'!W216)","v":0.96399999999999997},{"$f":"('NGGT TO'!X216)","v":0.96399999999999997},{"$f":"('NGGT TO'!Y216)","v":0.96399999999999997},{"$f":"('NGGT TO'!Z216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AA216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AB216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AC216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AD216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AE216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AF216)","v":0.96399999999999997},{"$f":"('NGGT TO'!AG216)","v":0.96399999999999997}]
[null,null,null,null,"Pre-RIIO allocation to \"Revenue\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!W217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!X217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!Y217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!Z217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AA217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AB217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AC217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AD217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AE217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AF217)","v":4.0000000000000001E-3},{"$f":"('NGGT TO'!AG217)","v":4.0000000000000001E-3}]
[null,null,null,null,"Pre-RIIO allocation to \"Non Qualifying\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!W218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!X218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!Y218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!Z218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AA218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AB218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AC218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AD218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AE218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AF218)","v":1.2999999999999999E-2},{"$f":"('NGGT TO'!AG218)","v":1.2999999999999999E-2}]
[]
[null,null,null,null,"Isle of Grain PH2 RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I220)","v":"2018-03-31"}]
[null,null,null,null,"Easington RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I221)","v":"2018-03-31"}]
[null,null,null,null,"Hornsea RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I222)","v":"2018-03-31"}]
[null,null,null,null,"Fleetwood RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I223)","v":"2018-03-31"}]
[null,null,null,null,"Cheshire RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I224)","v":"2018-03-31"}]
[null,null,null,null,"Isle of Grain PH3 RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I225)","v":"2016-03-31"}]
[null,null,null,null,"Caythorpe RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I226)","v":"2017-03-31"}]
[null,null,null,null,"Langage RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I227)","v":"2014-03-31"}]
[null,null,null,null,"Marchwood RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I228)","v":"2014-03-31"}]
[null,null,null,null,"Pembroke RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I229)","v":"2017-03-31"}]
[null,null,null,null,"Gilwern RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I230)","v":"2016-03-31"}]
[null,null,null,null,"SW Quad 08/09 RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I231)","v":"2014-03-31"}]
[null,null,null,null,"SW Quad 09/10 RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I232)","v":"2015-03-31"}]
[null,null,null,null,"North West Entry / Hole House Farm Storage RAV transfer date",null,"year ending",null,{"$f":"('NGGT TO'!I233)","v":"2017-03-31"}]
[]
[null,null,null,null,"Isle of Grain PH2 deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V235)","v":0},{"$f":"('NGGT TO'!W235)","v":0},{"$f":"('NGGT TO'!X235)","v":0},{"$f":"('NGGT TO'!Y235)","v":0},{"$f":"('NGGT TO'!Z235)","v":0},{"$f":"('NGGT TO'!AA235)","v":11.414},{"$f":"('NGGT TO'!AB235)","v":45.656999999999996},{"$f":"('NGGT TO'!AC235)","v":0},{"$f":"('NGGT TO'!AD235)","v":0},{"$f":"('NGGT TO'!AE235)","v":0},{"$f":"('NGGT TO'!AF235)","v":0},{"$f":"('NGGT TO'!AG235)","v":0}]
[null,null,null,null,"Easington deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V236)","v":0},{"$f":"('NGGT TO'!W236)","v":0},{"$f":"('NGGT TO'!X236)","v":0},{"$f":"('NGGT TO'!Y236)","v":0},{"$f":"('NGGT TO'!Z236)","v":0},{"$f":"('NGGT TO'!AA236)","v":0},{"$f":"('NGGT TO'!AB236)","v":3.0579999999999998},{"$f":"('NGGT TO'!AC236)","v":12.231999999999999},{"$f":"('NGGT TO'!AD236)","v":0},{"$f":"('NGGT TO'!AE236)","v":0},{"$f":"('NGGT TO'!AF236)","v":0},{"$f":"('NGGT TO'!AG236)","v":0}]
[null,null,null,null,"Hornsea deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V237)","v":0},{"$f":"('NGGT TO'!W237)","v":0},{"$f":"('NGGT TO'!X237)","v":0},{"$f":"('NGGT TO'!Y237)","v":0},{"$f":"('NGGT TO'!Z237)","v":0},{"$f":"('NGGT TO'!AA237)","v":0},{"$f":"('NGGT TO'!AB237)","v":2.3170000000000002},{"$f":"('NGGT TO'!AC237)","v":9.27},{"$f":"('NGGT TO'!AD237)","v":0},{"$f":"('NGGT TO'!AE237)","v":0},{"$f":"('NGGT TO'!AF237)","v":0},{"$f":"('NGGT TO'!AG237)","v":0}]
[null,null,null,null,"Fleetwood deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V238)","v":0},{"$f":"('NGGT TO'!W238)","v":0},{"$f":"('NGGT TO'!X238)","v":0},{"$f":"('NGGT TO'!Y238)","v":0},{"$f":"('NGGT TO'!Z238)","v":0},{"$f":"('NGGT TO'!AA238)","v":0},{"$f":"('NGGT TO'!AB238)","v":0},{"$f":"('NGGT TO'!AC238)","v":45.243000000000002},{"$f":"('NGGT TO'!AD238)","v":180.97300000000001},{"$f":"('NGGT TO'!AE238)","v":0},{"$f":"('NGGT TO'!AF238)","v":0},{"$f":"('NGGT TO'!AG238)","v":0}]
[null,null,null,null,"Cheshire deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V239)","v":0},{"$f":"('NGGT TO'!W239)","v":0},{"$f":"('NGGT TO'!X239)","v":0},{"$f":"('NGGT TO'!Y239)","v":0},{"$f":"('NGGT TO'!Z239)","v":0},{"$f":"('NGGT TO'!AA239)","v":0},{"$f":"('NGGT TO'!AB239)","v":0},{"$f":"('NGGT TO'!AC239)","v":0.05},{"$f":"('NGGT TO'!AD239)","v":0.35199999999999998},{"$f":"('NGGT TO'!AE239)","v":0.60299999999999998},{"$f":"('NGGT TO'!AF239)","v":0},{"$f":"('NGGT TO'!AG239)","v":0}]
[]
[null,null,null,null,"Isle of Grain PH2 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V241)","v":0},{"$f":"('NGGT TO'!W241)","v":0},{"$f":"('NGGT TO'!X241)","v":0},{"$f":"('NGGT TO'!Y241)","v":0},{"$f":"('NGGT TO'!Z241)","v":9.4571342861088314E-2},{"$f":"('NGGT TO'!AA241)","v":5.2089904318162903},{"$f":"('NGGT TO'!AB241)","v":17.591579805896682},{"$f":"('NGGT TO'!AC241)","v":41.368684763113166},{"$f":"('NGGT TO'!AD241)","v":6.2719517200000006},{"$f":"('NGGT TO'!AE241)","v":0.43529580477609742},{"$f":"('NGGT TO'!AF241)","v":0},{"$f":"('NGGT TO'!AG241)","v":0}]
[null,null,null,null,"Easington pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V242)","v":0},{"$f":"('NGGT TO'!W242)","v":0},{"$f":"('NGGT TO'!X242)","v":0},{"$f":"('NGGT TO'!Y242)","v":0},{"$f":"('NGGT TO'!Z242)","v":0},{"$f":"('NGGT TO'!AA242)","v":0.10125002080039933},{"$f":"('NGGT TO'!AB242)","v":2.0910583079717147},{"$f":"('NGGT TO'!AC242)","v":4.412470800204856},{"$f":"('NGGT TO'!AD242)","v":26.100092969999999},{"$f":"('NGGT TO'!AE242)","v":26.533574911717988},{"$f":"('NGGT TO'!AF242)","v":1.0718257083669811},{"$f":"('NGGT TO'!AG242)","v":0}]
[null,null,null,null,"Hornsea pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V243)","v":0},{"$f":"('NGGT TO'!W243)","v":0},{"$f":"('NGGT TO'!X243)","v":0},{"$f":"('NGGT TO'!Y243)","v":0},{"$f":"('NGGT TO'!Z243)","v":0},{"$f":"('NGGT TO'!AA243)","v":0},{"$f":"('NGGT TO'!AB243)","v":0},{"$f":"('NGGT TO'!AC243)","v":0},{"$f":"('NGGT TO'!AD243)","v":0},{"$f":"('NGGT TO'!AE243)","v":0},{"$f":"('NGGT TO'!AF243)","v":0},{"$f":"('NGGT TO'!AG243)","v":0}]
[null,null,null,null,"Fleetwood pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V244)","v":0},{"$f":"('NGGT TO'!W244)","v":0},{"$f":"('NGGT TO'!X244)","v":0},{"$f":"('NGGT TO'!Y244)","v":0},{"$f":"('NGGT TO'!Z244)","v":0},{"$f":"('NGGT TO'!AA244)","v":0.30698144604376398},{"$f":"('NGGT TO'!AB244)","v":7.5941093770364709},{"$f":"('NGGT TO'!AC244)","v":0.70842981253356085},{"$f":"('NGGT TO'!AD244)","v":1.55723769},{"$f":"('NGGT TO'!AE244)","v":-6.5737498620156751E-2},{"$f":"('NGGT TO'!AF244)","v":4.545486464660649E-3},{"$f":"('NGGT TO'!AG244)","v":9.1870866478013884}]
[null,null,null,null,"Cheshire pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V245)","v":0},{"$f":"('NGGT TO'!W245)","v":0},{"$f":"('NGGT TO'!X245)","v":0},{"$f":"('NGGT TO'!Y245)","v":0},{"$f":"('NGGT TO'!Z245)","v":0},{"$f":"('NGGT TO'!AA245)","v":0},{"$f":"('NGGT TO'!AB245)","v":0},{"$f":"('NGGT TO'!AC245)","v":0},{"$f":"('NGGT TO'!AD245)","v":0},{"$f":"('NGGT TO'!AE245)","v":0},{"$f":"('NGGT TO'!AF245)","v":0},{"$f":"('NGGT TO'!AG245)","v":0}]
[null,null,null,null,"Isle of Grain PH3 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V246)","v":0},{"$f":"('NGGT TO'!W246)","v":0},{"$f":"('NGGT TO'!X246)","v":0},{"$f":"('NGGT TO'!Y246)","v":0},{"$f":"('NGGT TO'!Z246)","v":0},{"$f":"('NGGT TO'!AA246)","v":0},{"$f":"('NGGT TO'!AB246)","v":0},{"$f":"('NGGT TO'!AC246)","v":0},{"$f":"('NGGT TO'!AD246)","v":0},{"$f":"('NGGT TO'!AE246)","v":0},{"$f":"('NGGT TO'!AF246)","v":0},{"$f":"('NGGT TO'!AG246)","v":0}]
[null,null,null,null,"Caythorpe pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V247)","v":0},{"$f":"('NGGT TO'!W247)","v":0},{"$f":"('NGGT TO'!X247)","v":0},{"$f":"('NGGT TO'!Y247)","v":0},{"$f":"('NGGT TO'!Z247)","v":0},{"$f":"('NGGT TO'!AA247)","v":0},{"$f":"('NGGT TO'!AB247)","v":0},{"$f":"('NGGT TO'!AC247)","v":0},{"$f":"('NGGT TO'!AD247)","v":0},{"$f":"('NGGT TO'!AE247)","v":0},{"$f":"('NGGT TO'!AF247)","v":0},{"$f":"('NGGT TO'!AG247)","v":0}]
[null,null,null,null,"Langage pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V248)","v":4.8247350107836073},{"$f":"('NGGT TO'!W248)","v":0.11546990892873907},{"$f":"('NGGT TO'!X248)","v":5.2027583687263089E-2},{"$f":"('NGGT TO'!Y248)","v":0.4417368317760651},{"$f":"('NGGT TO'!Z248)","v":12.111362100534238},{"$f":"('NGGT TO'!AA248)","v":50.510834844828999},{"$f":"('NGGT TO'!AB248)","v":54.737959081439797},{"$f":"('NGGT TO'!AC248)","v":10.753490554456423},{"$f":"('NGGT TO'!AD248)","v":-6.8040440000000008E-2},{"$f":"('NGGT TO'!AE248)","v":-9.1548612915333238E-3},{"$f":"('NGGT TO'!AF248)","v":-2.4545626909167506E-2},{"$f":"('NGGT TO'!AG248)","v":0}]
[null,null,null,null,"Marchwood pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V249)","v":0},{"$f":"('NGGT TO'!W249)","v":0},{"$f":"('NGGT TO'!X249)","v":0},{"$f":"('NGGT TO'!Y249)","v":0},{"$f":"('NGGT TO'!Z249)","v":7.3041373341388688E-2},{"$f":"('NGGT TO'!AA249)","v":3.9013571844579404},{"$f":"('NGGT TO'!AB249)","v":16.705182738060799},{"$f":"('NGGT TO'!AC249)","v":28.823136428427084},{"$f":"('NGGT TO'!AD249)","v":0.1298937199999998},{"$f":"('NGGT TO'!AE249)","v":0.26647159991757735},{"$f":"('NGGT TO'!AF249)","v":-0.18727404234401876},{"$f":"('NGGT TO'!AG249)","v":0}]
[null,null,null,null,"Pembroke pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V250)","v":0},{"$f":"('NGGT TO'!W250)","v":0},{"$f":"('NGGT TO'!X250)","v":0},{"$f":"('NGGT TO'!Y250)","v":0},{"$f":"('NGGT TO'!Z250)","v":0},{"$f":"('NGGT TO'!AA250)","v":0},{"$f":"('NGGT TO'!AB250)","v":0},{"$f":"('NGGT TO'!AC250)","v":0},{"$f":"('NGGT TO'!AD250)","v":0},{"$f":"('NGGT TO'!AE250)","v":0},{"$f":"('NGGT TO'!AF250)","v":0},{"$f":"('NGGT TO'!AG250)","v":0}]
[null,null,null,null,"Gilwern pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V251)","v":0},{"$f":"('NGGT TO'!W251)","v":0},{"$f":"('NGGT TO'!X251)","v":0},{"$f":"('NGGT TO'!Y251)","v":0},{"$f":"('NGGT TO'!Z251)","v":0},{"$f":"('NGGT TO'!AA251)","v":0},{"$f":"('NGGT TO'!AB251)","v":0},{"$f":"('NGGT TO'!AC251)","v":0},{"$f":"('NGGT TO'!AD251)","v":0},{"$f":"('NGGT TO'!AE251)","v":0},{"$f":"('NGGT TO'!AF251)","v":0},{"$f":"('NGGT TO'!AG251)","v":0}]
[null,null,null,null,"SW Quad 08/09 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V252)","v":0.49016726575605074},{"$f":"('NGGT TO'!W252)","v":5.7127218101586698E-2},{"$f":"('NGGT TO'!X252)","v":3.5473352514043014E-3},{"$f":"('NGGT TO'!Y252)","v":0},{"$f":"('NGGT TO'!Z252)","v":0.22009829074181159},{"$f":"('NGGT TO'!AA252)","v":4.3559051501788817},{"$f":"('NGGT TO'!AB252)","v":6.9265656416875059},{"$f":"('NGGT TO'!AC252)","v":2.2801278771040567},{"$f":"('NGGT TO'!AD252)","v":31.118184629999998},{"$f":"('NGGT TO'!AE252)","v":40.179606408198119},{"$f":"('NGGT TO'!AF252)","v":-2.4709264421895289},{"$f":"('NGGT TO'!AG252)","v":2.7529999999999999E-2}]
[null,null,null,null,"SW Quad 09/10 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V253)","v":0},{"$f":"('NGGT TO'!W253)","v":0},{"$f":"('NGGT TO'!X253)","v":0},{"$f":"('NGGT TO'!Y253)","v":0},{"$f":"('NGGT TO'!Z253)","v":0},{"$f":"('NGGT TO'!AA253)","v":0},{"$f":"('NGGT TO'!AB253)","v":0},{"$f":"('NGGT TO'!AC253)","v":0},{"$f":"('NGGT TO'!AD253)","v":0},{"$f":"('NGGT TO'!AE253)","v":0},{"$f":"('NGGT TO'!AF253)","v":0},{"$f":"('NGGT TO'!AG253)","v":0}]
[null,null,null,null,"North West Entry / Hole House Farm Storage pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V254)","v":0},{"$f":"('NGGT TO'!W254)","v":0},{"$f":"('NGGT TO'!X254)","v":0},{"$f":"('NGGT TO'!Y254)","v":0},{"$f":"('NGGT TO'!Z254)","v":0},{"$f":"('NGGT TO'!AA254)","v":0},{"$f":"('NGGT TO'!AB254)","v":0},{"$f":"('NGGT TO'!AC254)","v":0},{"$f":"('NGGT TO'!AD254)","v":0.61493276999999991},{"$f":"('NGGT TO'!AE254)","v":6.1261583154270145},{"$f":"('NGGT TO'!AF254)","v":7.3773245321442342},{"$f":"('NGGT TO'!AG254)","v":0}]
[]
[null,null,null,null,"Fleetwood",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH256)","v":12.577234273857108},{"$f":"('NGGT TO'!AI256)","v":24.079618087744361},{"$f":"('NGGT TO'!AJ256)","v":67.51894883370673},{"$f":"('NGGT TO'!AK256)","v":106.4475745022352},{"$f":"('NGGT TO'!AL256)","v":55.417594420676267},{"$f":"('NGGT TO'!AM256)","v":2.3025824270640456},{"$f":"('NGGT TO'!AN256)","v":0},{"$f":"('NGGT TO'!AO256)","v":0}]
[null,null,null,null,"SW Quad 2008/09 post-RIIO capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH257)","v":0.82105844574251929},{"$f":"('NGGT TO'!AI257)","v":0},{"$f":"('NGGT TO'!AJ257)","v":0},{"$f":"('NGGT TO'!AK257)","v":0},{"$f":"('NGGT TO'!AL257)","v":0},{"$f":"('NGGT TO'!AM257)","v":0},{"$f":"('NGGT TO'!AN257)","v":0},{"$f":"('NGGT TO'!AO257)","v":0}]
[null,null,null,null,"SW Quad 2009/10 post-RIIO capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH258)","v":0.7679065147103713},{"$f":"('NGGT TO'!AI258)","v":1.9371656435515117},{"$f":"('NGGT TO'!AJ258)","v":1.9547226953643968},{"$f":"('NGGT TO'!AK258)","v":1.9724388714470038},{"$f":"('NGGT TO'!AL258)","v":13.932209297896886},{"$f":"('NGGT TO'!AM258)","v":18.476860279771643},{"$f":"('NGGT TO'!AN258)","v":0.81062265305823133},{"$f":"('NGGT TO'!AO258)","v":0}]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[null,null,null,null,{"$f":"E27","v":"Tax liability – gearing/interest costs"},null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH27","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E28","v":"Tax liability – tax trigger events"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.43373245759299195,-0.36945821002646184,0,0]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!Y267)","v":0.3},{"$f":"('NGGT TO'!Z267)","v":0.3},{"$f":"('NGGT TO'!AA267)","v":0.3},{"$f":"('NGGT TO'!AB267)","v":0.3},{"$f":"('NGGT TO'!AC267)","v":0.28000000000000003},{"$f":"('NGGT TO'!AD267)","v":0.28000000000000003},{"$f":"('NGGT TO'!AE267)","v":0.28000000000000003},{"$f":"('NGGT TO'!AF267)","v":0.26},{"$f":"('NGGT TO'!AG267)","v":0.24},{"$f":"('NGGT TO'!AH267)","v":0.23},{"$f":"('NGGT TO'!AI267)","v":0.21},{"$f":"('NGGT TO'!AJ267)","v":0.21},{"$f":"('NGGT TO'!AK267)","v":0.21},{"$f":"('NGGT TO'!AL267)","v":0.21},{"$f":"('NGGT TO'!AM267)","v":0.21},{"$f":"('NGGT TO'!AN267)","v":0.21},{"$f":"('NGGT TO'!AO267)","v":0.21}]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V269)","v":0.25},{"$f":"('NGGT TO'!W269)","v":0.25},{"$f":"('NGGT TO'!X269)","v":0.25},{"$f":"('NGGT TO'!Y269)","v":0.25},{"$f":"('NGGT TO'!Z269)","v":0.25},{"$f":"('NGGT TO'!AA269)","v":0.25},{"$f":"('NGGT TO'!AB269)","v":0.25},{"$f":"('NGGT TO'!AC269)","v":0.2},{"$f":"('NGGT TO'!AD269)","v":0.2},{"$f":"('NGGT TO'!AE269)","v":0.2},{"$f":"('NGGT TO'!AF269)","v":0.2},{"$f":"('NGGT TO'!AG269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AH269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AI269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AJ269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AK269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AL269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AM269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AN269)","v":0.18000000000000002},{"$f":"('NGGT TO'!AO269)","v":0.18000000000000002}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!V270)","v":0.06},{"$f":"('NGGT TO'!W270)","v":0.06},{"$f":"('NGGT TO'!X270)","v":0.06},{"$f":"('NGGT TO'!Y270)","v":0.06},{"$f":"('NGGT TO'!Z270)","v":0.06},{"$f":"('NGGT TO'!AA270)","v":0.06},{"$f":"('NGGT TO'!AB270)","v":0.06},{"$f":"('NGGT TO'!AC270)","v":0.1},{"$f":"('NGGT TO'!AD270)","v":0.1},{"$f":"('NGGT TO'!AE270)","v":0.1},{"$f":"('NGGT TO'!AF270)","v":0.1},{"$f":"('NGGT TO'!AG270)","v":0.08},{"$f":"('NGGT TO'!AH270)","v":0.08},{"$f":"('NGGT TO'!AI270)","v":0.08},{"$f":"('NGGT TO'!AJ270)","v":0.08},{"$f":"('NGGT TO'!AK270)","v":0.08},{"$f":"('NGGT TO'!AL270)","v":0.08},{"$f":"('NGGT TO'!AM270)","v":0.08},{"$f":"('NGGT TO'!AN270)","v":0.08},{"$f":"('NGGT TO'!AO270)","v":0.08}]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AI271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AJ271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AK271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AL271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AM271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AN271)","v":2.2200000000000001E-2},{"$f":"('NGGT TO'!AO271)","v":2.2200000000000001E-2}]
[]
[null,null,"Capital allowances and tax losses"]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH275)","v":165.92312417913422}]
[]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH277)","v":1389.9115057755419}]
[]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH279)","v":0}]
[]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH281)","v":0}]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"Allocation to \"General\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AI287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AJ287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AK287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AL287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AM287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AN287)","v":3.2000000000000001E-2},{"$f":"('NGGT TO'!AO287)","v":3.2000000000000001E-2}]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AI288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AJ288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AK288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AL288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AM288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AN288)","v":7.1999999999999995E-2},{"$f":"('NGGT TO'!AO288)","v":7.1999999999999995E-2}]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AI289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AJ289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AK289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AL289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AM289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AN289)","v":0.40100000000000002},{"$f":"('NGGT TO'!AO289)","v":0.40100000000000002}]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH290)","v":0},{"$f":"('NGGT TO'!AI290)","v":0},{"$f":"('NGGT TO'!AJ290)","v":0},{"$f":"('NGGT TO'!AK290)","v":0},{"$f":"('NGGT TO'!AL290)","v":0},{"$f":"('NGGT TO'!AM290)","v":0},{"$f":"('NGGT TO'!AN290)","v":0},{"$f":"('NGGT TO'!AO290)","v":0}]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH291)","v":1},{"$f":"('NGGT TO'!AI291)","v":1},{"$f":"('NGGT TO'!AJ291)","v":1},{"$f":"('NGGT TO'!AK291)","v":1},{"$f":"('NGGT TO'!AL291)","v":1},{"$f":"('NGGT TO'!AM291)","v":1},{"$f":"('NGGT TO'!AN291)","v":1},{"$f":"('NGGT TO'!AO291)","v":1}]
[]
[null,null,null,"Allocation to \"Special Rate\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AI295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AJ295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AK295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AL295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AM295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AN295)","v":0.95099999999999996},{"$f":"('NGGT TO'!AO295)","v":0.95099999999999996}]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AI296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AJ296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AK296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AL296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AM296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AN296)","v":0.91300000000000003},{"$f":"('NGGT TO'!AO296)","v":0.91300000000000003}]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AI297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AJ297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AK297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AL297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AM297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AN297)","v":0.55100000000000005},{"$f":"('NGGT TO'!AO297)","v":0.55100000000000005}]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH298)","v":0},{"$f":"('NGGT TO'!AI298)","v":0},{"$f":"('NGGT TO'!AJ298)","v":0},{"$f":"('NGGT TO'!AK298)","v":0},{"$f":"('NGGT TO'!AL298)","v":0},{"$f":"('NGGT TO'!AM298)","v":0},{"$f":"('NGGT TO'!AN298)","v":0},{"$f":"('NGGT TO'!AO298)","v":0}]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH299)","v":0},{"$f":"('NGGT TO'!AI299)","v":0},{"$f":"('NGGT TO'!AJ299)","v":0},{"$f":"('NGGT TO'!AK299)","v":0},{"$f":"('NGGT TO'!AL299)","v":0},{"$f":"('NGGT TO'!AM299)","v":0},{"$f":"('NGGT TO'!AN299)","v":0},{"$f":"('NGGT TO'!AO299)","v":0}]
[]
[null,null,null,"Allocation to \"Deferred Revenue\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH303)","v":0},{"$f":"('NGGT TO'!AI303)","v":0},{"$f":"('NGGT TO'!AJ303)","v":0},{"$f":"('NGGT TO'!AK303)","v":0},{"$f":"('NGGT TO'!AL303)","v":0},{"$f":"('NGGT TO'!AM303)","v":0},{"$f":"('NGGT TO'!AN303)","v":0},{"$f":"('NGGT TO'!AO303)","v":0}]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH304)","v":0},{"$f":"('NGGT TO'!AI304)","v":0},{"$f":"('NGGT TO'!AJ304)","v":0},{"$f":"('NGGT TO'!AK304)","v":0},{"$f":"('NGGT TO'!AL304)","v":0},{"$f":"('NGGT TO'!AM304)","v":0},{"$f":"('NGGT TO'!AN304)","v":0},{"$f":"('NGGT TO'!AO304)","v":0}]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH305)","v":0},{"$f":"('NGGT TO'!AI305)","v":0},{"$f":"('NGGT TO'!AJ305)","v":0},{"$f":"('NGGT TO'!AK305)","v":0},{"$f":"('NGGT TO'!AL305)","v":0},{"$f":"('NGGT TO'!AM305)","v":0},{"$f":"('NGGT TO'!AN305)","v":0},{"$f":"('NGGT TO'!AO305)","v":0}]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH306)","v":0},{"$f":"('NGGT TO'!AI306)","v":0},{"$f":"('NGGT TO'!AJ306)","v":0},{"$f":"('NGGT TO'!AK306)","v":0},{"$f":"('NGGT TO'!AL306)","v":0},{"$f":"('NGGT TO'!AM306)","v":0},{"$f":"('NGGT TO'!AN306)","v":0},{"$f":"('NGGT TO'!AO306)","v":0}]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH307)","v":0},{"$f":"('NGGT TO'!AI307)","v":0},{"$f":"('NGGT TO'!AJ307)","v":0},{"$f":"('NGGT TO'!AK307)","v":0},{"$f":"('NGGT TO'!AL307)","v":0},{"$f":"('NGGT TO'!AM307)","v":0},{"$f":"('NGGT TO'!AN307)","v":0},{"$f":"('NGGT TO'!AO307)","v":0}]
[]
[null,null,null,"Allocation to \"Revenue\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH311)","v":0},{"$f":"('NGGT TO'!AI311)","v":0},{"$f":"('NGGT TO'!AJ311)","v":0},{"$f":"('NGGT TO'!AK311)","v":0},{"$f":"('NGGT TO'!AL311)","v":0},{"$f":"('NGGT TO'!AM311)","v":0},{"$f":"('NGGT TO'!AN311)","v":0},{"$f":"('NGGT TO'!AO311)","v":0}]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH312)","v":0},{"$f":"('NGGT TO'!AI312)","v":0},{"$f":"('NGGT TO'!AJ312)","v":0},{"$f":"('NGGT TO'!AK312)","v":0},{"$f":"('NGGT TO'!AL312)","v":0},{"$f":"('NGGT TO'!AM312)","v":0},{"$f":"('NGGT TO'!AN312)","v":0},{"$f":"('NGGT TO'!AO312)","v":0}]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AI313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AJ313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AK313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AL313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AM313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AN313)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AO313)","v":1.7000000000000001E-2}]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH314)","v":1},{"$f":"('NGGT TO'!AI314)","v":1},{"$f":"('NGGT TO'!AJ314)","v":1},{"$f":"('NGGT TO'!AK314)","v":1},{"$f":"('NGGT TO'!AL314)","v":1},{"$f":"('NGGT TO'!AM314)","v":1},{"$f":"('NGGT TO'!AN314)","v":1},{"$f":"('NGGT TO'!AO314)","v":1}]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH315)","v":0},{"$f":"('NGGT TO'!AI315)","v":0},{"$f":"('NGGT TO'!AJ315)","v":0},{"$f":"('NGGT TO'!AK315)","v":0},{"$f":"('NGGT TO'!AL315)","v":0},{"$f":"('NGGT TO'!AM315)","v":0},{"$f":"('NGGT TO'!AN315)","v":0},{"$f":"('NGGT TO'!AO315)","v":0}]
[]
[null,null,null,"Allocation to \"Non Qualifying\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AI319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AJ319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AK319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AL319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AM319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AN319)","v":1.7000000000000001E-2},{"$f":"('NGGT TO'!AO319)","v":1.7000000000000001E-2}]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AI320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AJ320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AK320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AL320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AM320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AN320)","v":1.4999999999999999E-2},{"$f":"('NGGT TO'!AO320)","v":1.4999999999999999E-2}]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH321)","v":3.1E-2},{"$f":"('NGGT TO'!AI321)","v":3.1E-2},{"$f":"('NGGT TO'!AJ321)","v":3.1E-2},{"$f":"('NGGT TO'!AK321)","v":3.1E-2},{"$f":"('NGGT TO'!AL321)","v":3.1E-2},{"$f":"('NGGT TO'!AM321)","v":3.1E-2},{"$f":"('NGGT TO'!AN321)","v":3.1E-2},{"$f":"('NGGT TO'!AO321)","v":3.1E-2}]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH322)","v":0},{"$f":"('NGGT TO'!AI322)","v":0},{"$f":"('NGGT TO'!AJ322)","v":0},{"$f":"('NGGT TO'!AK322)","v":0},{"$f":"('NGGT TO'!AL322)","v":0},{"$f":"('NGGT TO'!AM322)","v":0},{"$f":"('NGGT TO'!AN322)","v":0},{"$f":"('NGGT TO'!AO322)","v":0}]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH323)","v":0},{"$f":"('NGGT TO'!AI323)","v":0},{"$f":"('NGGT TO'!AJ323)","v":0},{"$f":"('NGGT TO'!AK323)","v":0},{"$f":"('NGGT TO'!AL323)","v":0},{"$f":"('NGGT TO'!AM323)","v":0},{"$f":"('NGGT TO'!AN323)","v":0},{"$f":"('NGGT TO'!AO323)","v":0}]
[]
[null,null,null,"Allocation check"]
[null,null,null,"Note: All categories should equal 100%"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH287+AH295+AH303+AH311+AH319","v":1},1,1,1,1,1,1,1]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Tax Trigger Deadbands"]
[]
[null,null,null,null,"Tax Trigger Deadband",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH336)","v":1.7802655487158627},{"$f":"('NGGT TO'!AI336)","v":1.7985391575376939},{"$f":"('NGGT TO'!AJ336)","v":1.8452766831304053},{"$f":"('NGGT TO'!AK336)","v":1.9989217788779685},{"$f":"('NGGT TO'!AL336)","v":2.3453888067960289},{"$f":"('NGGT TO'!AM336)","v":2.3022119123123708},{"$f":"('NGGT TO'!AN336)","v":2.3857476781847944},{"$f":"('NGGT TO'!AO336)","v":2.4736910511618091}]
[]
[null,null,null,"Additional Income Workings"]
[]
[null,null,null,null,"Original allowed totex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT TO'!AH340)","v":187.07449812113475},{"$f":"('NGGT TO'!AI340)","v":189.53039414850505},{"$f":"('NGGT TO'!AJ340)","v":194.82694130883885},{"$f":"('NGGT TO'!AK340)","v":263.78489295294145},{"$f":"('NGGT TO'!AL340)","v":307.47606161684445},{"$f":"('NGGT TO'!AM340)","v":210.66970088771822},{"$f":"('NGGT TO'!AN340)","v":182.83510368458903},{"$f":"('NGGT TO'!AO340)","v":168.64804592544846}]
[null,null,null,null,"Total allowed totex",null,null,null,{"$f":"('NGGT TO'!I341)","v":1704.8456386460202}]
[]
[null,"End of sheet"]

{"sheet":"Totex","index":5,"n_rows":76,"n_cols":41,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Totex"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Totex"]
[]
[null,null,"Allowed totex aggregated by sub-category"]
[null,null,"Note: Totex is the sum of a number of cost categories, with all totex allowances falling under one (or more) of them. They have significance in the model as each sub-category can have its own set of tax pool allocation rules."]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,"Note: These values are set at final proposals and are not updated during the price control"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH84","v":15.115777414489674},{"$f":"Input!AI84","v":6.1585183187658412},{"$f":"Input!AJ84","v":1.2279992437177505},{"$f":"Input!AK84","v":1.0586494644799558},{"$f":"Input!AL84","v":5.9459563895617578},{"$f":"Input!AM84","v":5.0594200163138892},{"$f":"Input!AN84","v":0.23152878737450566},{"$f":"Input!AO84","v":0}]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH85","v":86.820256697487565},{"$f":"Input!AI85","v":100.20126255863711},{"$f":"Input!AJ85","v":107.82090365935329},{"$f":"Input!AK85","v":117.83612911870738},{"$f":"Input!AL85","v":132.70563604369235},{"$f":"Input!AM85","v":113.312725786993},{"$f":"Input!AN85","v":95.490696332917821},{"$f":"Input!AO85","v":85.292080128308882}]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH86","v":0},{"$f":"Input!AI86","v":0},{"$f":"Input!AJ86","v":0},{"$f":"Input!AK86","v":0},{"$f":"Input!AL86","v":0},{"$f":"Input!AM86","v":0},{"$f":"Input!AN86","v":0},{"$f":"Input!AO86","v":0}]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH87","v":64.482672010544718},{"$f":"Input!AI87","v":65.237874215180156},{"$f":"Input!AJ87","v":70.772894725011071},{"$f":"Input!AK87","v":79.368338266410362},{"$f":"Input!AL87","v":84.317479134504765},{"$f":"Input!AM87","v":84.641346358196444},{"$f":"Input!AN87","v":80.728014781566515},{"$f":"Input!AO87","v":77.490070123441129}]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH88","v":10.31226161773003},{"$f":"Input!AI88","v":9.6784498536421086},{"$f":"Input!AJ88","v":6.6158227164921684},{"$f":"Input!AK88","v":6.1336480680268597},{"$f":"Input!AL88","v":5.5727479100995225},{"$f":"Input!AM88","v":4.1906950590054137},{"$f":"Input!AN88","v":6.3848637827301964},{"$f":"Input!AO88","v":5.8658956736984473}]
[]
[null,null,null,"Variant allowances"]
[null,null,null,"Note: Licence conditions may allow for non-baseline allowances to be granted. These are added to the baseline to generate the allowed sub-categories and thereby the overall allowed totex."]
[]
[null,null,null,null,{"$f":"Input!E148","v":"Variant allowed load related capex expenditure"},null,{"$f":"Input!G148","v":"£m 09/10 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH148","v":0},{"$f":"Input!AI148","v":0},{"$f":"Input!AJ148","v":0},{"$f":"Input!AK148","v":0},{"$f":"Input!AL148","v":0},{"$f":"Input!AM148","v":0},{"$f":"Input!AN148","v":0},{"$f":"Input!AO148","v":0}]
[null,null,null,null,{"$f":"Input!E149","v":"Variant allowed asset replacement capex expenditure"},null,{"$f":"Input!G149","v":"£m 09/10 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH149","v":0},{"$f":"Input!AI149","v":0},{"$f":"Input!AJ149","v":0},{"$f":"Input!AK149","v":0},{"$f":"Input!AL149","v":0},{"$f":"Input!AM149","v":0},{"$f":"Input!AN149","v":0},{"$f":"Input!AO149","v":0}]
[null,null,null,null,{"$f":"Input!E150","v":"Variant allowed other capex expenditure"},null,{"$f":"Input!G150","v":"£m 09/10 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH150","v":26.86365188906883},{"$f":"Input!AI150","v":18.171864188371163},{"$f":"Input!AJ150","v":10.751052755971946},{"$f":"Input!AK150","v":12.661992776253896},{"$f":"Input!AL150","v":32.025393538313374},{"$f":"Input!AM150","v":32.679532321837399},{"$f":"Input!AN150","v":20.504333599618437},{"$f":"Input!AO150","v":6.4276664548145455}]
[null,null,null,null,{"$f":"Input!E151","v":"Variant allowed controllable opex"},null,{"$f":"Input!G151","v":"£m 09/10 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH151","v":0},{"$f":"Input!AI151","v":0},{"$f":"Input!AJ151","v":0},{"$f":"Input!AK151","v":0},{"$f":"Input!AL151","v":0},{"$f":"Input!AM151","v":0},{"$f":"Input!AN151","v":0},{"$f":"Input!AO151","v":0}]
[null,null,null,null,{"$f":"Input!E152","v":"Variant allowed non-operational capex"},null,{"$f":"Input!G152","v":"£m 09/10 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH152","v":0},{"$f":"Input!AI152","v":0},{"$f":"Input!AJ152","v":0},{"$f":"Input!AK152","v":0},{"$f":"Input!AL152","v":0},{"$f":"Input!AM152","v":0},{"$f":"Input!AN152","v":0},{"$f":"Input!AO152","v":0}]
[]
[null,null,null,"Allowance"]
[null,null,null,"Note: \"Allowed totex\" is exported to be used in the TIM calculation. The allowed totex sub-categories are used below to create forecast actuals for the tax calculation and the TIM calculation when actuals are not yet available."]
[]
[null,null,null,null,"Allowed load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14 + AH23","v":15.115777414489674},6.1585183187658412,1.2279992437177505,1.0586494644799558,5.9459563895617578,5.0594200163138892,0.23152878737450566,0]
[null,null,null,null,"Allowed asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.820256697487565,100.20126255863711,107.82090365935329,117.83612911870738,132.70563604369235,113.312725786993,95.490696332917821,85.292080128308882]
[null,null,null,null,"Allowed other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.86365188906883,18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.482672010544718,65.237874215180156,70.772894725011071,79.368338266410362,84.317479134504765,84.641346358196444,80.728014781566515,77.490070123441129]
[null,null,null,null,"Allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.31226161773003,9.6784498536421086,6.6158227164921684,6.1336480680268597,5.5727479100995225,4.1906950590054137,6.3848637827301964,5.8658956736984473]
[null,null,null,null,"Allowed totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH32:AH36)","v":203.59461962932082},199.44796913459641,197.18867310054623,217.05875769387845,260.56721301617176,239.88371954234614,203.33943728420749,175.07571238026298]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"Source of actuals"]
[null,null,null,"Note: The model assumes that there is a time lag from year t until actual expenditure data becomes available for the model. After the lag, actual expenditure inputs are used. Up to that point the model generates a forecast actual expenditure."]
[null,null,null,"When required in the model, forecasts assume that actuals are equal to their corresponding allowance."]
[null,null,null,"In a year where actual totex is assumed to be available, values must be inputted to the model as it will not generate a forecast and the empty input cell will be read as an actual spend of zero."]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"Input!I50","v":2}]
[null,null,null,null,"Input actuals used",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) >= YEAR(AH$4) + $I46","v":true},true,true,true,false,false,false,false]
[null,null,null,null,"Forecast actuals generated from allowances",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) < YEAR(AH$4) + $I46","v":false},false,false,false,true,true,true,true]
[]
[null,null,null,"Actual totex from cost reporting processes and final proposals"]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$47, Input!AH156, 0)","v":2.9479763903958496},{"$f":"IF(AI$47, Input!AI156, 0)","v":1.2242742147237491},{"$f":"IF(AJ$47, Input!AJ156, 0)","v":1.1459568646924614},{"$f":"IF(AK$47, Input!AK156, 0)","v":1.3744988226661936},{"$f":"IF(AL$47, Input!AL156, 0)","v":0},{"$f":"IF(AM$47, Input!AM156, 0)","v":0},{"$f":"IF(AN$47, Input!AN156, 0)","v":0},{"$f":"IF(AO$47, Input!AO156, 0)","v":0}]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$47, Input!AH157, 0)","v":42.879234684024432},{"$f":"IF(AI$47, Input!AI157, 0)","v":49.865160852633615},{"$f":"IF(AJ$47, Input!AJ157, 0)","v":60.507098350957911},{"$f":"IF(AK$47, Input!AK157, 0)","v":100.55709110374133},{"$f":"IF(AL$47, Input!AL157, 0)","v":0},{"$f":"IF(AM$47, Input!AM157, 0)","v":0},{"$f":"IF(AN$47, Input!AN157, 0)","v":0},{"$f":"IF(AO$47, Input!AO157, 0)","v":0}]
[null,null,null,null,"Actual other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$47, Input!AH158, 0)","v":61.590119953431028},{"$f":"IF(AI$47, Input!AI158, 0)","v":48.341344006994845},{"$f":"IF(AJ$47, Input!AJ158, 0)","v":39.548331891747637},{"$f":"IF(AK$47, Input!AK158, 0)","v":18.482907079934726},{"$f":"IF(AL$47, Input!AL158, 0)","v":0},{"$f":"IF(AM$47, Input!AM158, 0)","v":0},{"$f":"IF(AN$47, Input!AN158, 0)","v":0},{"$f":"IF(AO$47, Input!AO158, 0)","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$47, Input!AH159, 0)","v":70.909659135629994},{"$f":"IF(AI$47, Input!AI159, 0)","v":73.18675508063356},{"$f":"IF(AJ$47, Input!AJ159, 0)","v":74.92750644568207},{"$f":"IF(AK$47, Input!AK159, 0)","v":85.276016852206851},{"$f":"IF(AL$47, Input!AL159, 0)","v":0},{"$f":"IF(AM$47, Input!AM159, 0)","v":0},{"$f":"IF(AN$47, Input!AN159, 0)","v":0},{"$f":"IF(AO$47, Input!AO159, 0)","v":0}]
[null,null,null,null,"Actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$47, Input!AH160, 0)","v":10.53669268592731},{"$f":"IF(AI$47, Input!AI160, 0)","v":9.9624636923203784},{"$f":"IF(AJ$47, Input!AJ160, 0)","v":11.143243156198064},{"$f":"IF(AK$47, Input!AK160, 0)","v":17.964958009565539},{"$f":"IF(AL$47, Input!AL160, 0)","v":0},{"$f":"IF(AM$47, Input!AM160, 0)","v":0},{"$f":"IF(AN$47, Input!AN160, 0)","v":0},{"$f":"IF(AO$47, Input!AO160, 0)","v":0}]
[]
[null,null,null,"Forecast totex from new allowances"]
[]
[null,null,null,null,"Forecast actual load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$48, AH32, 0)","v":0},{"$f":"IF(AI$48, AI32, 0)","v":0},0,0,5.9459563895617578,5.0594200163138892,0.23152878737450566,0]
[null,null,null,null,"Forecast actual asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,132.70563604369235,113.312725786993,95.490696332917821,85.292080128308882]
[null,null,null,null,"Forecast actual other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Forecast actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,84.317479134504765,84.641346358196444,80.728014781566515,77.490070123441129]
[null,null,null,null,"Forecast actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5.5727479100995225,4.1906950590054137,6.3848637827301964,5.8658956736984473]
[]
[null,null,null,"Totex applied"]
[null,null,null,"Note: Actuals are exported both to identify performance against the allowance and to generate writing down allowances used in the tax calculation."]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH52 + AH60","v":2.9479763903958496},1.2242742147237491,1.1459568646924614,1.3744988226661936,5.9459563895617578,5.0594200163138892,0.23152878737450566,0]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.879234684024432,49.865160852633615,60.507098350957911,100.55709110374133,132.70563604369235,113.312725786993,95.490696332917821,85.292080128308882]
[null,null,null,null,"Actual other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.590119953431028,48.341344006994845,39.548331891747637,18.482907079934726,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.909659135629994,73.18675508063356,74.92750644568207,85.276016852206851,84.317479134504765,84.641346358196444,80.728014781566515,77.490070123441129]
[null,null,null,null,"Actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.53669268592731,9.9624636923203784,11.143243156198064,17.964958009565539,5.5727479100995225,4.1906950590054137,6.3848637827301964,5.8658956736984473]
[null,null,null,null,"Actual totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH69:AH73)","v":188.8636828494086},182.57999784730615,187.27213670927813,223.65547186811466,260.56721301617176,239.88371954234614,203.33943728420749,175.07571238026298]
[]
[null,"End of sheet"]

{"sheet":"TIM","index":6,"n_rows":114,"n_cols":41,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["Totex Incentive Mechanism (TIM)"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Efficiency incentive"]
[]
[null,null,"Incentive strength"]
[]
[null,null,null,null,"Incentive rate (slope)",null,"scalar",null,{"$f":"Input!I55","v":-2.5000000000000001E-3}]
[null,null,null,null,"Incentive rate (intercept)",null,"scalar",null,{"$f":"Input!I56","v":0.75}]
[null,null,null,null,"Group rate",null,"ratio",null,{"$f":"Input!I66 / Input!I65*100","v":122.55846631381971}]
[]
[null,null,null,null,"Incentive strength",null,"%",null,{"$f":"ROUND(I11+I10*I12,4)","v":0.44359999999999999}]
[]
[null,null,"Additional income"]
[]
[null,null,null,null,"Ofgem view",null,"%",null,{"$f":"Input!I59","v":0.75}]
[null,null,null,null,"Operator view",null,"%",null,{"$f":"Input!I60","v":0.25}]
[]
[null,null,null,null,"Ofgem view of group price control totex",null,"£m 09/10 prices",null,{"$f":"Input!I65","v":2046.5007028338935}]
[]
[null,null,null,null,"Additional income (intercept)",null,"scalar",null,{"$f":"Input!I57","v":8.75}]
[null,null,null,null,"First order parameter",null,"%",null,{"$f":" (-(I10 * I18*100) - (I11 * I19))","v":0}]
[null,null,null,null,"Second order parameter",null,"%",null,{"$f":"(0.5-I19) * I10","v":-6.2500000000000001E-4}]
[null,null,null,null,"Additional income scalar",null,"%",null,{"$f":"(I23+I24*(I12)+I25*(I12)^2)","v":-0.63786104074729977}]
[]
[null,null,null,null,"Additional income at group level",null,"£m 09/10 prices",null,{"$f":"I21*I26/100","v":-13.053830681997077}]
[]
[null,null,null,null,"Forecast licensee totex",null,"£m 09/10 prices",null,{"$f":"Input!I62*Input!$I$59+Input!I63*Input!$I$60","v":1704.8456386460205}]
[null,null,null,null,"Forecast group totex",null,"£m 09/10 prices",null,{"$f":"Input!I65*I18 + Input!I66*I19","v":2161.9154957491105}]
[null,null,null,null,"Percentage of group totex at licensee level",null,"%",null,{"$f":"I30 / I31","v":0.78858107173855385}]
[]
[null,"Efficiency incentive"]
[]
[null,null,"Post-TIM overspend (underspend)"]
[null,null,"Note: Totex overspend (underspend) is identified and subject to the \"Funding Adjustment Rate.\"  "]
[null,null,"         - Non-'uncertainty rate' and 'uncertainty rate' totex are separated at this stage to allow for the application of their respective capitalisation rates to any overspend (underspend)"]
[]
[null,null,null,"Non-'uncertainty rate' totex"]
[]
[null,null,null,null,"Actual non-'uncertainty rate' totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH74 - IF(Totex!AH48, SUM(Input!AH18:AH26), SUM(Input!AH14:AH17))","v":153.128600820191},{"$f":"Totex!AI74 - IF(Totex!AI48, SUM(Input!AI18:AI26), SUM(Input!AI14:AI17))","v":157.15929315432649},{"$f":"Totex!AJ74 - IF(Totex!AJ48, SUM(Input!AJ18:AJ26), SUM(Input!AJ14:AJ17))","v":168.01015241130793},{"$f":"Totex!AK74 - IF(Totex!AK48, SUM(Input!AK18:AK26), SUM(Input!AK14:AK17))","v":188.94430456548804},{"$f":"Totex!AL74 - IF(Totex!AL48, SUM(Input!AL18:AL26), SUM(Input!AL14:AL17))","v":228.54181947785838},{"$f":"Totex!AM74 - IF(Totex!AM48, SUM(Input!AM18:AM26), SUM(Input!AM14:AM17))","v":207.20418722050874},{"$f":"Totex!AN74 - IF(Totex!AN48, SUM(Input!AN18:AN26), SUM(Input!AN14:AN17))","v":182.83510368458906},{"$f":"Totex!AO74 - IF(Totex!AO48, SUM(Input!AO18:AO26), SUM(Input!AO14:AO17))","v":168.64804592544843}]
[null,null,null,null,"Less allowed non-'uncertainty rate' totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AH37 + SUM(Input!AH18:AH26)","v":-176.730967740252},{"$f":"-Totex!AI37 + SUM(Input!AI18:AI26)","v":-181.27610494622525},{"$f":"-Totex!AJ37 + SUM(Input!AJ18:AJ26)","v":-186.43762034457427},{"$f":"-Totex!AK37 + SUM(Input!AK18:AK26)","v":-204.39676491762455},{"$f":"-Totex!AL37 + SUM(Input!AL18:AL26)","v":-228.54181947785838},{"$f":"-Totex!AM37 + SUM(Input!AM18:AM26)","v":-207.20418722050874},{"$f":"-Totex!AN37 + SUM(Input!AN18:AN26)","v":-182.83510368458906},{"$f":"-Totex!AO37 + SUM(Input!AO18:AO26)","v":-168.64804592544843}]
[null,null,null,null,"Pre-TIM non-'uncertainty rate' overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH42:AH43)","v":-23.602366920061002},-24.116811791898755,-18.427467933266342,-15.452460352136512,0,0,0,0]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - $I$14)","v":0.55640000000000001},{"$f":"(1 - $I$14)","v":0.55640000000000001},0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001]
[]
[null,null,null,null,"Post-TIM non-'uncertainty rate' overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46*AH44","v":-13.132356954321942},{"$f":"AI$46*AI44","v":-13.418594081012467},-10.253043158069394,-8.5977489399287563,0,0,0,0]
[]
[null,null,null,"Uncertainty rate' totex"]
[]
[null,null,null,null,"Actual 'uncertainty rate' totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Totex!AH48,SUM(Input!AH18:AH26),SUM(Input!AH14:AH17))","v":35.735082029217615},{"$f":"IF(Totex!AI48,SUM(Input!AI18:AI26),SUM(Input!AI14:AI17))","v":25.420704692979655},{"$f":"IF(Totex!AJ48,SUM(Input!AJ18:AJ26),SUM(Input!AJ14:AJ17))","v":19.261984297970191},{"$f":"IF(Totex!AK48,SUM(Input!AK18:AK26),SUM(Input!AK14:AK17))","v":34.711167302626606},{"$f":"IF(Totex!AL48,SUM(Input!AL18:AL26),SUM(Input!AL14:AL17))","v":32.025393538313374},{"$f":"IF(Totex!AM48,SUM(Input!AM18:AM26),SUM(Input!AM14:AM17))","v":32.679532321837399},{"$f":"IF(Totex!AN48,SUM(Input!AN18:AN26),SUM(Input!AN14:AN17))","v":20.504333599618437},{"$f":"IF(Totex!AO48,SUM(Input!AO18:AO26),SUM(Input!AO14:AO17))","v":6.4276664548145455}]
[null,null,null,null,"Less allowed 'uncertainty rate' totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(Input!AH18:AH26)","v":-26.86365188906883},{"$f":"-SUM(Input!AI18:AI26)","v":-18.171864188371163},{"$f":"-SUM(Input!AJ18:AJ26)","v":-10.751052755971946},{"$f":"-SUM(Input!AK18:AK26)","v":-12.661992776253896},{"$f":"-SUM(Input!AL18:AL26)","v":-32.025393538313374},{"$f":"-SUM(Input!AM18:AM26)","v":-32.679532321837399},{"$f":"-SUM(Input!AN18:AN26)","v":-20.504333599618437},{"$f":"-SUM(Input!AO18:AO26)","v":-6.4276664548145455}]
[null,null,null,null,"Pre-TIM 'uncertainty rate' overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH52:AH53)","v":8.8714301401487852},7.2488405046084914,8.5109315419982448,22.04917452637271,0,0,0,0]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - $I$14)","v":0.55640000000000001},{"$f":"(1 - $I$14)","v":0.55640000000000001},0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001,0.55640000000000001]
[]
[null,null,null,null,"Post-TIM 'uncertainty rate' overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$56 * AH54","v":4.936063729978784},{"$f":"AI$56 * AI54","v":4.0332548567641648},4.7354823099678232,12.268160706473775,0,0,0,0]
[]
[null,null,"Post-TIM totex"]
[null,null,"Note: \"Post-TIM overspend (underspend)\" is added to the allowed totex value to give the Post-TIM totex allowance to be split into fast and slow money."]
[]
[null,null,null,"Non-'uncertainty rate' totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH43","v":176.730967740252},{"$f":"-AI43","v":181.27610494622525},186.43762034457427,204.39676491762455,228.54181947785838,207.20418722050874,182.83510368458906,168.64804592544843]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48","v":-13.132356954321942},{"$f":"AI48","v":-13.418594081012467},-10.253043158069394,-8.5977489399287563,0,0,0,0]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH65:AH66)","v":163.59861078593005},167.85751086521279,176.18457718650487,195.7990159776958,228.54181947785838,207.20418722050874,182.83510368458906,168.64804592544843]
[]
[null,null,null,"Uncertainty rate' totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH53","v":26.86365188906883},{"$f":"-AI53","v":18.171864188371163},10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH58","v":4.936063729978784},{"$f":"AI58","v":4.0332548567641648},4.7354823099678232,12.268160706473775,0,0,0,0]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH71:AH72)","v":31.799715619047614},22.205119045135326,15.486535065939769,24.930153482727672,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[]
[null,"Capitalisation"]
[null,"Note: Non-'uncertainty rate' totex and 'uncertainty rate' totex are capitalised separately. Post-TIM totex is allocated into \"fast\" and \"slow\" elements based on a pre-set percentage split:"]
[null,"- \"fast money \" is exported to the \"Revenue\" sheet where it is included as an element of \"recalculated base revenue;\" and"]
[null,"- \"slow money \" is exported to the \"Depn\" sheet where it is added to RAV. Slow money is recovered over the life of the RAV through regulatory depreciation and return allowances."]
[]
[null,null,"Separate capitalisation"]
[]
[null,null,null,"Non-'uncertainty rate' totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH67","v":163.59861078593005},{"$f":"AI67","v":167.85751086521279},176.18457718650487,195.7990159776958,228.54181947785838,207.20418722050874,182.83510368458906,168.64804592544843]
[null,null,null,null,"Capitalised share of totex (non-'uncertainty rate')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH52","v":0.64400000000000002},{"$f":"Input!AI52","v":0.64400000000000002},{"$f":"Input!AJ52","v":0.64400000000000002},{"$f":"Input!AK52","v":0.64400000000000002},{"$f":"Input!AL52","v":0.64400000000000002},{"$f":"Input!AM52","v":0.64400000000000002},{"$f":"Input!AN52","v":0.64400000000000002},{"$f":"Input!AO52","v":0.64400000000000002}]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH84-AH87","v":58.241105439791099},59.757273868015744,62.721709478395724,69.704449688059697,81.360887734117568,73.764690650501109,65.089296911713703,60.038704349459636]
[null,null,null,null,"Slow pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH84 * AH85","v":105.35750534613895},{"$f":"AI84 * AI85","v":108.10023699719704},113.46286770810914,126.09456628963611,147.18093174374081,133.43949657000763,117.74580677287535,108.60934157598879]
[]
[null,null,null,"Uncertainty rate' totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH73","v":31.799715619047614},{"$f":"AI73","v":22.205119045135326},15.486535065939769,24.930153482727672,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Capitalised share of 'uncertainty rate'",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH53","v":0.9},{"$f":"Input!AI53","v":0.9},{"$f":"Input!AJ53","v":0.9},{"$f":"Input!AK53","v":0.9},{"$f":"Input!AL53","v":0.9},{"$f":"Input!AM53","v":0.9},{"$f":"Input!AN53","v":0.9},{"$f":"Input!AO53","v":0.9}]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH91 - AH94","v":3.179971561904761},{"$f":"AI91 - AI94","v":2.2205119045135326},1.5486535065939773,2.4930153482727668,3.2025393538313374,3.2679532321837392,2.0504333599618434,0.64276664548145401]
[null,null,null,null,"Slow pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH91 * AH92","v":28.619744057142853},{"$f":"AI91 * AI92","v":19.984607140621794},13.937881559345792,22.437138134454905,28.822854184482036,29.41157908965366,18.453900239656594,5.7848998093330914]
[]
[null,null,"Totex"]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH86+AH93","v":61.421077001695863},{"$f":"AI86+AI93","v":61.977785772529273},64.270362984989703,72.19746503633246,84.563427087948909,77.032643882684852,67.139730271675546,60.681470994941087]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH87+AH94","v":133.9772494032818},{"$f":"AI87+AI94","v":128.08484413781883},127.40074926745494,148.531704424091,176.00378592822284,162.85107565966129,136.19970701253195,114.39424138532189]
[]
[null,"Additional income"]
[null,"Note: The additional income lump sum is recovered across the price control and is matched to the profile of allowed totex set at final proposals."]
[]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,{"$f":"I28*I32","v":-10.294003789502872}]
[]
[null,null,null,null,"Original allowed totex (set at final proposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$340","v":187.07449812113475},{"$f":"Input!AI$340","v":189.53039414850505},{"$f":"Input!AJ$340","v":194.82694130883885},{"$f":"Input!AK$340","v":263.78489295294145},{"$f":"Input!AL$340","v":307.47606161684445},{"$f":"Input!AM$340","v":210.66970088771822},{"$f":"Input!AN$340","v":182.83510368458903},{"$f":"Input!AO$340","v":168.64804592544846}]
[null,null,null,null,"Total allowed totex in price control (set at final proposals)",null,"£m 09/10 prices",null,{"$f":"Input!$I$341","v":1704.8456386460202}]
[]
[null,null,null,null,"Share of additional income allowed in year",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH107 / $I108","v":0.10973104771509307},0.11117158636076234,0.11427834690275504,0.15472655528065174,0.18035419433107175,0.1235711293223186,0.10724437423542682,9.8922765851920696E-2]
[]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I105 * AH110","v":-1.1295718210052885},{"$f":"$I105 * AI110","v":-1.1444007312827333},-1.1763817360750841,-1.5927557463957547,-1.8565667598967899,-1.2720416735170972,-1.1039739947823479,-1.018311326547777]
[]
[null,"End of sheet"]

{"sheet":"DARTs","index":7,"n_rows":53,"n_cols":41,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Direct Allowed Revenue Terms (DARTs)"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Direct Allowed Revenue Terms (DARTs) "]
[null,"Note: DARTs are allowances with minimal processing required in the model as they flow directly from input to revenue. "]
[null,"They do however have different indirect impacts on equity issuance and tax. They are grouped here by their treatment type to aid common treatment of DARTs through the rest of the model."]
[null,"\"Post-tax\" allowances can be included in the tax calculation but \"Pre-tax\" allowances cannot. "]
[null,"\"Passthrough-style\" allowances are treated as an equal revenue and cost. Therefore they have no net cash flow impact. \"Revenue\" allowances are just set as a revenue amount with any costs relating to them are dealt with elsewhere."]
[]
[null,null,"Base Revenue"]
[]
[null,null,null,"No impact on net debt or tax"]
[]
[null,null,null,null,"Pension admin and PPF levy",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH168","v":2.6999999999999997},{"$f":"Input!AI168","v":2.6},{"$f":"Input!AJ168","v":2.6},{"$f":"Input!AK168","v":2.6999999999999997},{"$f":"Input!AL168","v":2.6},{"$f":"Input!AM168","v":1.5036030565639953},{"$f":"Input!AN168","v":1.5036030565639953},{"$f":"Input!AO168","v":1.5036030565639953}]
[null,null,null,null,"Established pension deficit repair",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH169","v":26.409854043050455},{"$f":"Input!AI169","v":26.409854043050455},{"$f":"Input!AJ169","v":49.377503040264713},{"$f":"Input!AK169","v":49.377503040264713},{"$f":"Input!AL169","v":49.377503040264713},{"$f":"Input!AM169","v":25.655041687065825},{"$f":"Input!AN169","v":25.655041687065825},{"$f":"Input!AO169","v":25.655041687065825}]
[null,null,null,null,"Base Revenue DARTs with no impact on net debt or tax",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH16:AH17)","v":29.109854043050454},29.009854043050456,51.977503040264715,52.077503040264716,51.977503040264715,27.158644743629822,27.158644743629822,27.158644743629822]
[]
[null,null,null,"Impact net debt and tax"]
[]
[null,null,null,null,"Pension true-up from previous price controls",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH171","v":11.622445302613123},{"$f":"Input!AI171","v":12.116399227974181},{"$f":"Input!AJ171","v":12.618472520983362},{"$f":"Input!AK171","v":13.127943349018066},{"$f":"Input!AL171","v":13.644856118385652},{"$f":"Input!AM171","v":14.165919061406505},{"$f":"Input!AN171","v":14.706880095563967},{"$f":"Input!AO171","v":15.268499079213317}]
[null,null,null,null,"Milford Haven",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH172","v":-17.8},{"$f":"Input!AI172","v":-18.2},{"$f":"Input!AJ172","v":-18.399999999999999},{"$f":"Input!AK172","v":-18.5},{"$f":"Input!AL172","v":0},{"$f":"Input!AM172","v":0},{"$f":"Input!AN172","v":0},{"$f":"Input!AO172","v":0}]
[null,null,null,null,"Base Revenue DARTs impacting both net debt and tax",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH22:AH23)","v":-6.1775546973868778},-6.0836007720258181,-5.7815274790166367,-5.3720566509819339,13.644856118385652,14.165919061406505,14.706880095563967,15.268499079213317]
[]
[null,null,null,"Impact net debt, no impact on tax"]
[]
[null,null,null,null,"Revenue adjustment from previous controls",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH176","v":11.43680930114186},{"$f":"Input!AI176","v":11.922873696440387},{"$f":"Input!AJ176","v":12.416927775236637},{"$f":"Input!AK176","v":12.918261234161816},{"$f":"Input!AL176","v":13.426917770256935},{"$f":"Input!AM176","v":13.939658192608624},{"$f":"Input!AN176","v":14.471978889838866},{"$f":"Input!AO176","v":15.024627583694587}]
[null,null,null,null,"Base Revenue DARTs impacting net debt but not tax",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH28)","v":11.43680930114186},{"$f":"SUM(AI28)","v":11.922873696440387},12.416927775236637,12.918261234161816,13.426917770256935,13.939658192608624,14.471978889838866,15.024627583694587]
[]
[]
[null,null,"Directly-charged"]
[]
[null,null,null,"No impact on debt or tax"]
[]
[null,null,null,null,"Excluded services net position",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH180","v":3.5},{"$f":"Input!AI180","v":2.9},{"$f":"Input!AJ180","v":3},{"$f":"Input!AK180","v":3.1},{"$f":"Input!AL180","v":3},{"$f":"Input!AM180","v":3},{"$f":"Input!AN180","v":3},{"$f":"Input!AO180","v":3}]
[null,null,null,null,"Directly-charged post-tax passthrough-style allowance",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH36)","v":3.5},{"$f":"SUM(AI36)","v":2.9},3,3.1,3,3,3,3]
[]
[null,null,"DART groups"]
[null,null,"Note: The following subtotals are exported to the rest of the model allowing common treatment of DARTs after this stage."]
[null,null,"Excluded services are directly charged to users. It is treated here as a negative Base Revenue DART and positive Non Base Revenue DART. It is tax and cash flow neutral."]
[null,null,"\"Net impact of DARTs on core net debt\" removes the passthrough-style allowances from the cash flow, netting off their impact after being added to revenue."]
[null,null,"\"Net DART impact on core tax calculation\" removes passthrough and pre-tax allowances from the tax base such that only post-tax revenue allowances have an impact."]
[]
[null,null,null,null,"Base revenue DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AH18 + AH24 + AH29 - AH37","v":30.869108646805437},31.949126967465027,55.612903336484713,56.523707623444601,76.049276928907304,52.264221997644952,53.337503729032655,54.451771406537723]
[]
[null,null,null,null,"Non Base Revenue DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AH37","v":3.5},{"$f":" AI37","v":2.9},3,3.1,3,3,3,3]
[]
[null,null,null,null,"Net impact of DARTs on core net debt",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AH18 + AH37","v":-25.609854043050454},-26.109854043050458,-48.977503040264715,-48.977503040264715,-48.977503040264715,-24.158644743629822,-24.158644743629822,-24.158644743629822]
[]
[null,null,null,null,"Net DART impact on core tax calculation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AH18  - AH29 + AH37","v":-37.046663344192311},-38.032727739490845,-61.394430815501352,-61.895764274426533,-62.404420810521657,-38.098302936238447,-38.630623633468687,-39.18327232732441]
[]
[null,"End of sheet"]

{"sheet":"Depn","index":8,"n_rows":119,"n_cols":41,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
["Regulatory Depreciation"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Regulatory depreciation"]
[]
[null,null,"Net RAV additions (after disposals)"]
[null,null,"Note: Additions to RAV are combined before feeding into the depreciation calculations. Disposals are treated as negative additions. Pre-RIIO values are used to build up the post-vesting RAV from vesting."]
[null,null,"Logged-up and security costs are retrospectively added to RAV to provide the updated opening RAV and align depreciation with expenditure."]
[]
[null,null,null,null,"Slow money",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AH100","v":133.9772494032818},{"$f":"TIM!AI100","v":128.08484413781883},{"$f":"TIM!AJ100","v":127.40074926745494},{"$f":"TIM!AK100","v":148.531704424091},{"$f":"TIM!AL100","v":176.00378592822284},{"$f":"TIM!AM100","v":162.85107565966129},{"$f":"TIM!AN100","v":136.19970701253195},{"$f":"TIM!AO100","v":114.39424138532189}]
[null,null,null,null,"Net adjustments",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Input!AH201:AH203)","v":68.073616604262199},{"$f":"SUM(Input!AI200:AI203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AJ200:AJ203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AK200:AK203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AL200:AL203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AM200:AM203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AN200:AN203)","v":-7.7579801046701938E-3},{"$f":"SUM(Input!AO200:AO203)","v":-7.7579801046701938E-3}]
[null,null,null,null,"Pre-RIIO net RAV additions (after disposals)",null,"£m 09/10 prices",null,null,">",{"$f":"Input!K200","v":0},{"$f":"Input!L200","v":0},{"$f":"Input!M200","v":0},{"$f":"Input!N200","v":0},{"$f":"Input!O200","v":0},{"$f":"Input!P200","v":0},{"$f":"Input!Q200","v":0},{"$f":"Input!R200","v":0},{"$f":"Input!S200","v":0},{"$f":"Input!T200","v":0},{"$f":"Input!U200","v":0},{"$f":"Input!V200","v":0},{"$f":"Input!W200","v":0},{"$f":"Input!X200","v":299.34399681105492},{"$f":"Input!Y200","v":96.381688975653901},{"$f":"Input!Z200","v":300.00865985021375},{"$f":"Input!AA200","v":541.11124170064056},{"$f":"Input!AB200","v":585.78852734609075},{"$f":"Input!AC200","v":247.77355431487845},{"$f":"Input!AD200","v":123.19507107999998},{"$f":"Input!AE200","v":99.983570588476979},{"$f":"Input!AF200","v":101.11965428910358},{"$f":"Input!AG200","v":-28.762343296694496}]
[null,null,null,null,"Net RAV additions (after disposals)",null,"£m 09/10 prices",null,null,">",{"$f":"SUM(K12:K14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,299.34399681105492,96.381688975653901,300.00865985021375,541.11124170064056,585.78852734609075,247.77355431487845,123.19507107999998,99.983570588476979,101.11965428910358,-28.762343296694496,202.05086600754402,128.07708615771418,127.39299128735027,148.52394644398635,175.99602794811818,162.84331767955663,136.19194903242729,114.38648340521722]
[]
[null,null,"Net depreciation additions (after disposals)"]
[null,null,"Note:"]
[]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 09/10 prices",null,null,">",{"$f":"Input!K204","v":0},{"$f":"Input!L204","v":0},{"$f":"Input!M204","v":0},{"$f":"Input!N204","v":0},{"$f":"Input!O204","v":0},{"$f":"Input!P204","v":0},{"$f":"Input!Q204","v":0},{"$f":"Input!R204","v":0},{"$f":"Input!S204","v":0},{"$f":"Input!T204","v":0},{"$f":"Input!U204","v":0},{"$f":"Input!V204","v":0},{"$f":"Input!W204","v":0},{"$f":"Input!X204","v":3.4103137231177945},{"$f":"Input!Y204","v":0},{"$f":"Input!Z204","v":0},{"$f":"Input!AA204","v":0},{"$f":"Input!AB204","v":0},{"$f":"Input!AC204","v":0},{"$f":"Input!AD204","v":0},{"$f":"Input!AE204","v":0},{"$f":"Input!AF204","v":0},{"$f":"Input!AG204","v":-8.3117833791459912}]
[]
[null,null,"Pre-vesting depreciation"]
[null,null,"Note: The following depreciation factor is used to depreciate the pre-vesting balance on the \"Return&RAV\" sheet."]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"Input!I189","v":56}]
[null,null,null,null,"Sum of digits",null,"integer",null,{"$f":"I25 * (1 + I25) / 2","v":1596}]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH191","v":45},{"$f":"Input!AI191","v":44},{"$f":"Input!AJ191","v":43},{"$f":"Input!AK191","v":42},{"$f":"Input!AL191","v":41},{"$f":"Input!AM191","v":40},{"$f":"Input!AN191","v":39},{"$f":"Input!AO191","v":38}]
[]
[null,null,null,null,"Pre-vesting straight line depreciation factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH27 / $I26","v":2.819548872180451E-2},{"$f":"AI27 / $I26","v":2.7568922305764409E-2},2.6942355889724309E-2,2.6315789473684209E-2,2.5689223057644109E-2,2.5062656641604009E-2,2.4436090225563908E-2,2.3809523809523808E-2]
[]
[null,null,"Post-vesting depreciation"]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K196","v":45},{"$f":"Input!L196","v":45},{"$f":"Input!M196","v":45},{"$f":"Input!N196","v":45},{"$f":"Input!O196","v":45},{"$f":"Input!P196","v":45},{"$f":"Input!Q196","v":45},{"$f":"Input!R196","v":45},{"$f":"Input!S196","v":45},{"$f":"Input!T196","v":45},{"$f":"Input!U196","v":45},{"$f":"Input!V196","v":45},{"$f":"Input!W196","v":45},{"$f":"Input!X196","v":45},{"$f":"Input!Y196","v":45},{"$f":"Input!Z196","v":45},{"$f":"Input!AA196","v":45},{"$f":"Input!AB196","v":45},{"$f":"Input!AC196","v":45},{"$f":"Input!AD196","v":45},{"$f":"Input!AE196","v":45},{"$f":"Input!AF196","v":45},{"$f":"Input!AG196","v":45},{"$f":"Input!AH196","v":45},{"$f":"Input!AI196","v":45},{"$f":"Input!AJ196","v":45},{"$f":"Input!AK196","v":45},{"$f":"Input!AL196","v":45},{"$f":"Input!AM196","v":45},{"$f":"Input!AN196","v":45},{"$f":"Input!AO196","v":45}]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Depreciation of additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 09/10 prices",null,{"$f":"TRANSPOSE(K15:AO15)","v":0},">",null,{"$f":"$I40/K$35","v":0},{"$f":"IF($I40 >0, MIN(L40,$I40-SUM($L40:L40)), MAX(L40,$I40-SUM($L40:L40)))","v":0},{"$f":"IF($I40 >0, MIN(M40,$I40-SUM($L40:M40)), MAX(M40,$I40-SUM($L40:M40)))","v":0},{"$f":"IF($I40 >0, MIN(N40,$I40-SUM($L40:N40)), MAX(N40,$I40-SUM($L40:N40)))","v":0},{"$f":"IF($I40 >0, MIN(O40,$I40-SUM($L40:O40)), MAX(O40,$I40-SUM($L40:O40)))","v":0},{"$f":"IF($I40 >0, MIN(P40,$I40-SUM($L40:P40)), MAX(P40,$I40-SUM($L40:P40)))","v":0},{"$f":"IF($I40 >0, MIN(Q40,$I40-SUM($L40:Q40)), MAX(Q40,$I40-SUM($L40:Q40)))","v":0},{"$f":"IF($I40 >0, MIN(R40,$I40-SUM($L40:R40)), MAX(R40,$I40-SUM($L40:R40)))","v":0},{"$f":"IF($I40 >0, MIN(S40,$I40-SUM($L40:S40)), MAX(S40,$I40-SUM($L40:S40)))","v":0},{"$f":"IF($I40 >0, MIN(T40,$I40-SUM($L40:T40)), MAX(T40,$I40-SUM($L40:T40)))","v":0},{"$f":"IF($I40 >0, MIN(U40,$I40-SUM($L40:U40)), MAX(U40,$I40-SUM($L40:U40)))","v":0},{"$f":"IF($I40 >0, MIN(V40,$I40-SUM($L40:V40)), MAX(V40,$I40-SUM($L40:V40)))","v":0},{"$f":"IF($I40 >0, MIN(W40,$I40-SUM($L40:W40)), MAX(W40,$I40-SUM($L40:W40)))","v":0},{"$f":"IF($I40 >0, MIN(X40,$I40-SUM($L40:X40)), MAX(X40,$I40-SUM($L40:X40)))","v":0},{"$f":"IF($I40 >0, MIN(Y40,$I40-SUM($L40:Y40)), MAX(Y40,$I40-SUM($L40:Y40)))","v":0},{"$f":"IF($I40 >0, MIN(Z40,$I40-SUM($L40:Z40)), MAX(Z40,$I40-SUM($L40:Z40)))","v":0},{"$f":"IF($I40 >0, MIN(AA40,$I40-SUM($L40:AA40)), MAX(AA40,$I40-SUM($L40:AA40)))","v":0},{"$f":"IF($I40 >0, MIN(AB40,$I40-SUM($L40:AB40)), MAX(AB40,$I40-SUM($L40:AB40)))","v":0},{"$f":"IF($I40 >0, MIN(AC40,$I40-SUM($L40:AC40)), MAX(AC40,$I40-SUM($L40:AC40)))","v":0},{"$f":"IF($I40 >0, MIN(AD40,$I40-SUM($L40:AD40)), MAX(AD40,$I40-SUM($L40:AD40)))","v":0},{"$f":"IF($I40 >0, MIN(AE40,$I40-SUM($L40:AE40)), MAX(AE40,$I40-SUM($L40:AE40)))","v":0},{"$f":"IF($I40 >0, MIN(AF40,$I40-SUM($L40:AF40)), MAX(AF40,$I40-SUM($L40:AF40)))","v":0},{"$f":"IF($I40 >0, MIN(AG40,$I40-SUM($L40:AG40)), MAX(AG40,$I40-SUM($L40:AG40)))","v":0},{"$f":"IF($I40 >0, MIN(AH40,$I40-SUM($L40:AH40)), MAX(AH40,$I40-SUM($L40:AH40)))","v":0},{"$f":"IF($I40 >0, MIN(AI40,$I40-SUM($L40:AI40)), MAX(AI40,$I40-SUM($L40:AI40)))","v":0},{"$f":"IF($I40 >0, MIN(AJ40,$I40-SUM($L40:AJ40)), MAX(AJ40,$I40-SUM($L40:AJ40)))","v":0},{"$f":"IF($I40 >0, MIN(AK40,$I40-SUM($L40:AK40)), MAX(AK40,$I40-SUM($L40:AK40)))","v":0},{"$f":"IF($I40 >0, MIN(AL40,$I40-SUM($L40:AL40)), MAX(AL40,$I40-SUM($L40:AL40)))","v":0},{"$f":"IF($I40 >0, MIN(AM40,$I40-SUM($L40:AM40)), MAX(AM40,$I40-SUM($L40:AM40)))","v":0},{"$f":"IF($I40 >0, MIN(AN40,$I40-SUM($L40:AN40)), MAX(AN40,$I40-SUM($L40:AN40)))","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 09/10 prices",null,0,">",null,null,{"$f":"$I41/L$35","v":0},{"$f":"IF($I41 >0, MIN(M41,$I41-SUM($L41:M41)), MAX(M41,$I41-SUM($L41:M41)))","v":0},{"$f":"IF($I41 >0, MIN(N41,$I41-SUM($L41:N41)), MAX(N41,$I41-SUM($L41:N41)))","v":0},{"$f":"IF($I41 >0, MIN(O41,$I41-SUM($L41:O41)), MAX(O41,$I41-SUM($L41:O41)))","v":0},{"$f":"IF($I41 >0, MIN(P41,$I41-SUM($L41:P41)), MAX(P41,$I41-SUM($L41:P41)))","v":0},{"$f":"IF($I41 >0, MIN(Q41,$I41-SUM($L41:Q41)), MAX(Q41,$I41-SUM($L41:Q41)))","v":0},{"$f":"IF($I41 >0, MIN(R41,$I41-SUM($L41:R41)), MAX(R41,$I41-SUM($L41:R41)))","v":0},{"$f":"IF($I41 >0, MIN(S41,$I41-SUM($L41:S41)), MAX(S41,$I41-SUM($L41:S41)))","v":0},{"$f":"IF($I41 >0, MIN(T41,$I41-SUM($L41:T41)), MAX(T41,$I41-SUM($L41:T41)))","v":0},{"$f":"IF($I41 >0, MIN(U41,$I41-SUM($L41:U41)), MAX(U41,$I41-SUM($L41:U41)))","v":0},{"$f":"IF($I41 >0, MIN(V41,$I41-SUM($L41:V41)), MAX(V41,$I41-SUM($L41:V41)))","v":0},{"$f":"IF($I41 >0, MIN(W41,$I41-SUM($L41:W41)), MAX(W41,$I41-SUM($L41:W41)))","v":0},{"$f":"IF($I41 >0, MIN(X41,$I41-SUM($L41:X41)), MAX(X41,$I41-SUM($L41:X41)))","v":0},{"$f":"IF($I41 >0, MIN(Y41,$I41-SUM($L41:Y41)), MAX(Y41,$I41-SUM($L41:Y41)))","v":0},{"$f":"IF($I41 >0, MIN(Z41,$I41-SUM($L41:Z41)), MAX(Z41,$I41-SUM($L41:Z41)))","v":0},{"$f":"IF($I41 >0, MIN(AA41,$I41-SUM($L41:AA41)), MAX(AA41,$I41-SUM($L41:AA41)))","v":0},{"$f":"IF($I41 >0, MIN(AB41,$I41-SUM($L41:AB41)), MAX(AB41,$I41-SUM($L41:AB41)))","v":0},{"$f":"IF($I41 >0, MIN(AC41,$I41-SUM($L41:AC41)), MAX(AC41,$I41-SUM($L41:AC41)))","v":0},{"$f":"IF($I41 >0, MIN(AD41,$I41-SUM($L41:AD41)), MAX(AD41,$I41-SUM($L41:AD41)))","v":0},{"$f":"IF($I41 >0, MIN(AE41,$I41-SUM($L41:AE41)), MAX(AE41,$I41-SUM($L41:AE41)))","v":0},{"$f":"IF($I41 >0, MIN(AF41,$I41-SUM($L41:AF41)), MAX(AF41,$I41-SUM($L41:AF41)))","v":0},{"$f":"IF($I41 >0, MIN(AG41,$I41-SUM($L41:AG41)), MAX(AG41,$I41-SUM($L41:AG41)))","v":0},{"$f":"IF($I41 >0, MIN(AH41,$I41-SUM($L41:AH41)), MAX(AH41,$I41-SUM($L41:AH41)))","v":0},{"$f":"IF($I41 >0, MIN(AI41,$I41-SUM($L41:AI41)), MAX(AI41,$I41-SUM($L41:AI41)))","v":0},{"$f":"IF($I41 >0, MIN(AJ41,$I41-SUM($L41:AJ41)), MAX(AJ41,$I41-SUM($L41:AJ41)))","v":0},{"$f":"IF($I41 >0, MIN(AK41,$I41-SUM($L41:AK41)), MAX(AK41,$I41-SUM($L41:AK41)))","v":0},{"$f":"IF($I41 >0, MIN(AL41,$I41-SUM($L41:AL41)), MAX(AL41,$I41-SUM($L41:AL41)))","v":0},{"$f":"IF($I41 >0, MIN(AM41,$I41-SUM($L41:AM41)), MAX(AM41,$I41-SUM($L41:AM41)))","v":0},{"$f":"IF($I41 >0, MIN(AN41,$I41-SUM($L41:AN41)), MAX(AN41,$I41-SUM($L41:AN41)))","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,{"$f":"$I42/M$35","v":0},{"$f":"IF($I42 >0, MIN(N42,$I42-SUM($L42:N42)), MAX(N42,$I42-SUM($L42:N42)))","v":0},{"$f":"IF($I42 >0, MIN(O42,$I42-SUM($L42:O42)), MAX(O42,$I42-SUM($L42:O42)))","v":0},{"$f":"IF($I42 >0, MIN(P42,$I42-SUM($L42:P42)), MAX(P42,$I42-SUM($L42:P42)))","v":0},{"$f":"IF($I42 >0, MIN(Q42,$I42-SUM($L42:Q42)), MAX(Q42,$I42-SUM($L42:Q42)))","v":0},{"$f":"IF($I42 >0, MIN(R42,$I42-SUM($L42:R42)), MAX(R42,$I42-SUM($L42:R42)))","v":0},{"$f":"IF($I42 >0, MIN(S42,$I42-SUM($L42:S42)), MAX(S42,$I42-SUM($L42:S42)))","v":0},{"$f":"IF($I42 >0, MIN(T42,$I42-SUM($L42:T42)), MAX(T42,$I42-SUM($L42:T42)))","v":0},{"$f":"IF($I42 >0, MIN(U42,$I42-SUM($L42:U42)), MAX(U42,$I42-SUM($L42:U42)))","v":0},{"$f":"IF($I42 >0, MIN(V42,$I42-SUM($L42:V42)), MAX(V42,$I42-SUM($L42:V42)))","v":0},{"$f":"IF($I42 >0, MIN(W42,$I42-SUM($L42:W42)), MAX(W42,$I42-SUM($L42:W42)))","v":0},{"$f":"IF($I42 >0, MIN(X42,$I42-SUM($L42:X42)), MAX(X42,$I42-SUM($L42:X42)))","v":0},{"$f":"IF($I42 >0, MIN(Y42,$I42-SUM($L42:Y42)), MAX(Y42,$I42-SUM($L42:Y42)))","v":0},{"$f":"IF($I42 >0, MIN(Z42,$I42-SUM($L42:Z42)), MAX(Z42,$I42-SUM($L42:Z42)))","v":0},{"$f":"IF($I42 >0, MIN(AA42,$I42-SUM($L42:AA42)), MAX(AA42,$I42-SUM($L42:AA42)))","v":0},{"$f":"IF($I42 >0, MIN(AB42,$I42-SUM($L42:AB42)), MAX(AB42,$I42-SUM($L42:AB42)))","v":0},{"$f":"IF($I42 >0, MIN(AC42,$I42-SUM($L42:AC42)), MAX(AC42,$I42-SUM($L42:AC42)))","v":0},{"$f":"IF($I42 >0, MIN(AD42,$I42-SUM($L42:AD42)), MAX(AD42,$I42-SUM($L42:AD42)))","v":0},{"$f":"IF($I42 >0, MIN(AE42,$I42-SUM($L42:AE42)), MAX(AE42,$I42-SUM($L42:AE42)))","v":0},{"$f":"IF($I42 >0, MIN(AF42,$I42-SUM($L42:AF42)), MAX(AF42,$I42-SUM($L42:AF42)))","v":0},{"$f":"IF($I42 >0, MIN(AG42,$I42-SUM($L42:AG42)), MAX(AG42,$I42-SUM($L42:AG42)))","v":0},{"$f":"IF($I42 >0, MIN(AH42,$I42-SUM($L42:AH42)), MAX(AH42,$I42-SUM($L42:AH42)))","v":0},{"$f":"IF($I42 >0, MIN(AI42,$I42-SUM($L42:AI42)), MAX(AI42,$I42-SUM($L42:AI42)))","v":0},{"$f":"IF($I42 >0, MIN(AJ42,$I42-SUM($L42:AJ42)), MAX(AJ42,$I42-SUM($L42:AJ42)))","v":0},{"$f":"IF($I42 >0, MIN(AK42,$I42-SUM($L42:AK42)), MAX(AK42,$I42-SUM($L42:AK42)))","v":0},{"$f":"IF($I42 >0, MIN(AL42,$I42-SUM($L42:AL42)), MAX(AL42,$I42-SUM($L42:AL42)))","v":0},{"$f":"IF($I42 >0, MIN(AM42,$I42-SUM($L42:AM42)), MAX(AM42,$I42-SUM($L42:AM42)))","v":0},{"$f":"IF($I42 >0, MIN(AN42,$I42-SUM($L42:AN42)), MAX(AN42,$I42-SUM($L42:AN42)))","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,{"$f":"$I43/N$35","v":0},{"$f":"IF($I43 >0, MIN(O43,$I43-SUM($L43:O43)), MAX(O43,$I43-SUM($L43:O43)))","v":0},{"$f":"IF($I43 >0, MIN(P43,$I43-SUM($L43:P43)), MAX(P43,$I43-SUM($L43:P43)))","v":0},{"$f":"IF($I43 >0, MIN(Q43,$I43-SUM($L43:Q43)), MAX(Q43,$I43-SUM($L43:Q43)))","v":0},{"$f":"IF($I43 >0, MIN(R43,$I43-SUM($L43:R43)), MAX(R43,$I43-SUM($L43:R43)))","v":0},{"$f":"IF($I43 >0, MIN(S43,$I43-SUM($L43:S43)), MAX(S43,$I43-SUM($L43:S43)))","v":0},{"$f":"IF($I43 >0, MIN(T43,$I43-SUM($L43:T43)), MAX(T43,$I43-SUM($L43:T43)))","v":0},{"$f":"IF($I43 >0, MIN(U43,$I43-SUM($L43:U43)), MAX(U43,$I43-SUM($L43:U43)))","v":0},{"$f":"IF($I43 >0, MIN(V43,$I43-SUM($L43:V43)), MAX(V43,$I43-SUM($L43:V43)))","v":0},{"$f":"IF($I43 >0, MIN(W43,$I43-SUM($L43:W43)), MAX(W43,$I43-SUM($L43:W43)))","v":0},{"$f":"IF($I43 >0, MIN(X43,$I43-SUM($L43:X43)), MAX(X43,$I43-SUM($L43:X43)))","v":0},{"$f":"IF($I43 >0, MIN(Y43,$I43-SUM($L43:Y43)), MAX(Y43,$I43-SUM($L43:Y43)))","v":0},{"$f":"IF($I43 >0, MIN(Z43,$I43-SUM($L43:Z43)), MAX(Z43,$I43-SUM($L43:Z43)))","v":0},{"$f":"IF($I43 >0, MIN(AA43,$I43-SUM($L43:AA43)), MAX(AA43,$I43-SUM($L43:AA43)))","v":0},{"$f":"IF($I43 >0, MIN(AB43,$I43-SUM($L43:AB43)), MAX(AB43,$I43-SUM($L43:AB43)))","v":0},{"$f":"IF($I43 >0, MIN(AC43,$I43-SUM($L43:AC43)), MAX(AC43,$I43-SUM($L43:AC43)))","v":0},{"$f":"IF($I43 >0, MIN(AD43,$I43-SUM($L43:AD43)), MAX(AD43,$I43-SUM($L43:AD43)))","v":0},{"$f":"IF($I43 >0, MIN(AE43,$I43-SUM($L43:AE43)), MAX(AE43,$I43-SUM($L43:AE43)))","v":0},{"$f":"IF($I43 >0, MIN(AF43,$I43-SUM($L43:AF43)), MAX(AF43,$I43-SUM($L43:AF43)))","v":0},{"$f":"IF($I43 >0, MIN(AG43,$I43-SUM($L43:AG43)), MAX(AG43,$I43-SUM($L43:AG43)))","v":0},{"$f":"IF($I43 >0, MIN(AH43,$I43-SUM($L43:AH43)), MAX(AH43,$I43-SUM($L43:AH43)))","v":0},{"$f":"IF($I43 >0, MIN(AI43,$I43-SUM($L43:AI43)), MAX(AI43,$I43-SUM($L43:AI43)))","v":0},{"$f":"IF($I43 >0, MIN(AJ43,$I43-SUM($L43:AJ43)), MAX(AJ43,$I43-SUM($L43:AJ43)))","v":0},{"$f":"IF($I43 >0, MIN(AK43,$I43-SUM($L43:AK43)), MAX(AK43,$I43-SUM($L43:AK43)))","v":0},{"$f":"IF($I43 >0, MIN(AL43,$I43-SUM($L43:AL43)), MAX(AL43,$I43-SUM($L43:AL43)))","v":0},{"$f":"IF($I43 >0, MIN(AM43,$I43-SUM($L43:AM43)), MAX(AM43,$I43-SUM($L43:AM43)))","v":0},{"$f":"IF($I43 >0, MIN(AN43,$I43-SUM($L43:AN43)), MAX(AN43,$I43-SUM($L43:AN43)))","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,{"$f":"$I44/O$35","v":0},{"$f":"IF($I44 >0, MIN(P44,$I44-SUM($L44:P44)), MAX(P44,$I44-SUM($L44:P44)))","v":0},{"$f":"IF($I44 >0, MIN(Q44,$I44-SUM($L44:Q44)), MAX(Q44,$I44-SUM($L44:Q44)))","v":0},{"$f":"IF($I44 >0, MIN(R44,$I44-SUM($L44:R44)), MAX(R44,$I44-SUM($L44:R44)))","v":0},{"$f":"IF($I44 >0, MIN(S44,$I44-SUM($L44:S44)), MAX(S44,$I44-SUM($L44:S44)))","v":0},{"$f":"IF($I44 >0, MIN(T44,$I44-SUM($L44:T44)), MAX(T44,$I44-SUM($L44:T44)))","v":0},{"$f":"IF($I44 >0, MIN(U44,$I44-SUM($L44:U44)), MAX(U44,$I44-SUM($L44:U44)))","v":0},{"$f":"IF($I44 >0, MIN(V44,$I44-SUM($L44:V44)), MAX(V44,$I44-SUM($L44:V44)))","v":0},{"$f":"IF($I44 >0, MIN(W44,$I44-SUM($L44:W44)), MAX(W44,$I44-SUM($L44:W44)))","v":0},{"$f":"IF($I44 >0, MIN(X44,$I44-SUM($L44:X44)), MAX(X44,$I44-SUM($L44:X44)))","v":0},{"$f":"IF($I44 >0, MIN(Y44,$I44-SUM($L44:Y44)), MAX(Y44,$I44-SUM($L44:Y44)))","v":0},{"$f":"IF($I44 >0, MIN(Z44,$I44-SUM($L44:Z44)), MAX(Z44,$I44-SUM($L44:Z44)))","v":0},{"$f":"IF($I44 >0, MIN(AA44,$I44-SUM($L44:AA44)), MAX(AA44,$I44-SUM($L44:AA44)))","v":0},{"$f":"IF($I44 >0, MIN(AB44,$I44-SUM($L44:AB44)), MAX(AB44,$I44-SUM($L44:AB44)))","v":0},{"$f":"IF($I44 >0, MIN(AC44,$I44-SUM($L44:AC44)), MAX(AC44,$I44-SUM($L44:AC44)))","v":0},{"$f":"IF($I44 >0, MIN(AD44,$I44-SUM($L44:AD44)), MAX(AD44,$I44-SUM($L44:AD44)))","v":0},{"$f":"IF($I44 >0, MIN(AE44,$I44-SUM($L44:AE44)), MAX(AE44,$I44-SUM($L44:AE44)))","v":0},{"$f":"IF($I44 >0, MIN(AF44,$I44-SUM($L44:AF44)), MAX(AF44,$I44-SUM($L44:AF44)))","v":0},{"$f":"IF($I44 >0, MIN(AG44,$I44-SUM($L44:AG44)), MAX(AG44,$I44-SUM($L44:AG44)))","v":0},{"$f":"IF($I44 >0, MIN(AH44,$I44-SUM($L44:AH44)), MAX(AH44,$I44-SUM($L44:AH44)))","v":0},{"$f":"IF($I44 >0, MIN(AI44,$I44-SUM($L44:AI44)), MAX(AI44,$I44-SUM($L44:AI44)))","v":0},{"$f":"IF($I44 >0, MIN(AJ44,$I44-SUM($L44:AJ44)), MAX(AJ44,$I44-SUM($L44:AJ44)))","v":0},{"$f":"IF($I44 >0, MIN(AK44,$I44-SUM($L44:AK44)), MAX(AK44,$I44-SUM($L44:AK44)))","v":0},{"$f":"IF($I44 >0, MIN(AL44,$I44-SUM($L44:AL44)), MAX(AL44,$I44-SUM($L44:AL44)))","v":0},{"$f":"IF($I44 >0, MIN(AM44,$I44-SUM($L44:AM44)), MAX(AM44,$I44-SUM($L44:AM44)))","v":0},{"$f":"IF($I44 >0, MIN(AN44,$I44-SUM($L44:AN44)), MAX(AN44,$I44-SUM($L44:AN44)))","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,{"$f":"$I45/P$35","v":0},{"$f":"IF($I45 >0, MIN(Q45,$I45-SUM($L45:Q45)), MAX(Q45,$I45-SUM($L45:Q45)))","v":0},{"$f":"IF($I45 >0, MIN(R45,$I45-SUM($L45:R45)), MAX(R45,$I45-SUM($L45:R45)))","v":0},{"$f":"IF($I45 >0, MIN(S45,$I45-SUM($L45:S45)), MAX(S45,$I45-SUM($L45:S45)))","v":0},{"$f":"IF($I45 >0, MIN(T45,$I45-SUM($L45:T45)), MAX(T45,$I45-SUM($L45:T45)))","v":0},{"$f":"IF($I45 >0, MIN(U45,$I45-SUM($L45:U45)), MAX(U45,$I45-SUM($L45:U45)))","v":0},{"$f":"IF($I45 >0, MIN(V45,$I45-SUM($L45:V45)), MAX(V45,$I45-SUM($L45:V45)))","v":0},{"$f":"IF($I45 >0, MIN(W45,$I45-SUM($L45:W45)), MAX(W45,$I45-SUM($L45:W45)))","v":0},{"$f":"IF($I45 >0, MIN(X45,$I45-SUM($L45:X45)), MAX(X45,$I45-SUM($L45:X45)))","v":0},{"$f":"IF($I45 >0, MIN(Y45,$I45-SUM($L45:Y45)), MAX(Y45,$I45-SUM($L45:Y45)))","v":0},{"$f":"IF($I45 >0, MIN(Z45,$I45-SUM($L45:Z45)), MAX(Z45,$I45-SUM($L45:Z45)))","v":0},{"$f":"IF($I45 >0, MIN(AA45,$I45-SUM($L45:AA45)), MAX(AA45,$I45-SUM($L45:AA45)))","v":0},{"$f":"IF($I45 >0, MIN(AB45,$I45-SUM($L45:AB45)), MAX(AB45,$I45-SUM($L45:AB45)))","v":0},{"$f":"IF($I45 >0, MIN(AC45,$I45-SUM($L45:AC45)), MAX(AC45,$I45-SUM($L45:AC45)))","v":0},{"$f":"IF($I45 >0, MIN(AD45,$I45-SUM($L45:AD45)), MAX(AD45,$I45-SUM($L45:AD45)))","v":0},{"$f":"IF($I45 >0, MIN(AE45,$I45-SUM($L45:AE45)), MAX(AE45,$I45-SUM($L45:AE45)))","v":0},{"$f":"IF($I45 >0, MIN(AF45,$I45-SUM($L45:AF45)), MAX(AF45,$I45-SUM($L45:AF45)))","v":0},{"$f":"IF($I45 >0, MIN(AG45,$I45-SUM($L45:AG45)), MAX(AG45,$I45-SUM($L45:AG45)))","v":0},{"$f":"IF($I45 >0, MIN(AH45,$I45-SUM($L45:AH45)), MAX(AH45,$I45-SUM($L45:AH45)))","v":0},{"$f":"IF($I45 >0, MIN(AI45,$I45-SUM($L45:AI45)), MAX(AI45,$I45-SUM($L45:AI45)))","v":0},{"$f":"IF($I45 >0, MIN(AJ45,$I45-SUM($L45:AJ45)), MAX(AJ45,$I45-SUM($L45:AJ45)))","v":0},{"$f":"IF($I45 >0, MIN(AK45,$I45-SUM($L45:AK45)), MAX(AK45,$I45-SUM($L45:AK45)))","v":0},{"$f":"IF($I45 >0, MIN(AL45,$I45-SUM($L45:AL45)), MAX(AL45,$I45-SUM($L45:AL45)))","v":0},{"$f":"IF($I45 >0, MIN(AM45,$I45-SUM($L45:AM45)), MAX(AM45,$I45-SUM($L45:AM45)))","v":0},{"$f":"IF($I45 >0, MIN(AN45,$I45-SUM($L45:AN45)), MAX(AN45,$I45-SUM($L45:AN45)))","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,{"$f":"$I46/Q$35","v":0},{"$f":"IF($I46 >0, MIN(R46,$I46-SUM($L46:R46)), MAX(R46,$I46-SUM($L46:R46)))","v":0},{"$f":"IF($I46 >0, MIN(S46,$I46-SUM($L46:S46)), MAX(S46,$I46-SUM($L46:S46)))","v":0},{"$f":"IF($I46 >0, MIN(T46,$I46-SUM($L46:T46)), MAX(T46,$I46-SUM($L46:T46)))","v":0},{"$f":"IF($I46 >0, MIN(U46,$I46-SUM($L46:U46)), MAX(U46,$I46-SUM($L46:U46)))","v":0},{"$f":"IF($I46 >0, MIN(V46,$I46-SUM($L46:V46)), MAX(V46,$I46-SUM($L46:V46)))","v":0},{"$f":"IF($I46 >0, MIN(W46,$I46-SUM($L46:W46)), MAX(W46,$I46-SUM($L46:W46)))","v":0},{"$f":"IF($I46 >0, MIN(X46,$I46-SUM($L46:X46)), MAX(X46,$I46-SUM($L46:X46)))","v":0},{"$f":"IF($I46 >0, MIN(Y46,$I46-SUM($L46:Y46)), MAX(Y46,$I46-SUM($L46:Y46)))","v":0},{"$f":"IF($I46 >0, MIN(Z46,$I46-SUM($L46:Z46)), MAX(Z46,$I46-SUM($L46:Z46)))","v":0},{"$f":"IF($I46 >0, MIN(AA46,$I46-SUM($L46:AA46)), MAX(AA46,$I46-SUM($L46:AA46)))","v":0},{"$f":"IF($I46 >0, MIN(AB46,$I46-SUM($L46:AB46)), MAX(AB46,$I46-SUM($L46:AB46)))","v":0},{"$f":"IF($I46 >0, MIN(AC46,$I46-SUM($L46:AC46)), MAX(AC46,$I46-SUM($L46:AC46)))","v":0},{"$f":"IF($I46 >0, MIN(AD46,$I46-SUM($L46:AD46)), MAX(AD46,$I46-SUM($L46:AD46)))","v":0},{"$f":"IF($I46 >0, MIN(AE46,$I46-SUM($L46:AE46)), MAX(AE46,$I46-SUM($L46:AE46)))","v":0},{"$f":"IF($I46 >0, MIN(AF46,$I46-SUM($L46:AF46)), MAX(AF46,$I46-SUM($L46:AF46)))","v":0},{"$f":"IF($I46 >0, MIN(AG46,$I46-SUM($L46:AG46)), MAX(AG46,$I46-SUM($L46:AG46)))","v":0},{"$f":"IF($I46 >0, MIN(AH46,$I46-SUM($L46:AH46)), MAX(AH46,$I46-SUM($L46:AH46)))","v":0},{"$f":"IF($I46 >0, MIN(AI46,$I46-SUM($L46:AI46)), MAX(AI46,$I46-SUM($L46:AI46)))","v":0},{"$f":"IF($I46 >0, MIN(AJ46,$I46-SUM($L46:AJ46)), MAX(AJ46,$I46-SUM($L46:AJ46)))","v":0},{"$f":"IF($I46 >0, MIN(AK46,$I46-SUM($L46:AK46)), MAX(AK46,$I46-SUM($L46:AK46)))","v":0},{"$f":"IF($I46 >0, MIN(AL46,$I46-SUM($L46:AL46)), MAX(AL46,$I46-SUM($L46:AL46)))","v":0},{"$f":"IF($I46 >0, MIN(AM46,$I46-SUM($L46:AM46)), MAX(AM46,$I46-SUM($L46:AM46)))","v":0},{"$f":"IF($I46 >0, MIN(AN46,$I46-SUM($L46:AN46)), MAX(AN46,$I46-SUM($L46:AN46)))","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,{"$f":"$I47/R$35","v":0},{"$f":"IF($I47 >0, MIN(S47,$I47-SUM($L47:S47)), MAX(S47,$I47-SUM($L47:S47)))","v":0},{"$f":"IF($I47 >0, MIN(T47,$I47-SUM($L47:T47)), MAX(T47,$I47-SUM($L47:T47)))","v":0},{"$f":"IF($I47 >0, MIN(U47,$I47-SUM($L47:U47)), MAX(U47,$I47-SUM($L47:U47)))","v":0},{"$f":"IF($I47 >0, MIN(V47,$I47-SUM($L47:V47)), MAX(V47,$I47-SUM($L47:V47)))","v":0},{"$f":"IF($I47 >0, MIN(W47,$I47-SUM($L47:W47)), MAX(W47,$I47-SUM($L47:W47)))","v":0},{"$f":"IF($I47 >0, MIN(X47,$I47-SUM($L47:X47)), MAX(X47,$I47-SUM($L47:X47)))","v":0},{"$f":"IF($I47 >0, MIN(Y47,$I47-SUM($L47:Y47)), MAX(Y47,$I47-SUM($L47:Y47)))","v":0},{"$f":"IF($I47 >0, MIN(Z47,$I47-SUM($L47:Z47)), MAX(Z47,$I47-SUM($L47:Z47)))","v":0},{"$f":"IF($I47 >0, MIN(AA47,$I47-SUM($L47:AA47)), MAX(AA47,$I47-SUM($L47:AA47)))","v":0},{"$f":"IF($I47 >0, MIN(AB47,$I47-SUM($L47:AB47)), MAX(AB47,$I47-SUM($L47:AB47)))","v":0},{"$f":"IF($I47 >0, MIN(AC47,$I47-SUM($L47:AC47)), MAX(AC47,$I47-SUM($L47:AC47)))","v":0},{"$f":"IF($I47 >0, MIN(AD47,$I47-SUM($L47:AD47)), MAX(AD47,$I47-SUM($L47:AD47)))","v":0},{"$f":"IF($I47 >0, MIN(AE47,$I47-SUM($L47:AE47)), MAX(AE47,$I47-SUM($L47:AE47)))","v":0},{"$f":"IF($I47 >0, MIN(AF47,$I47-SUM($L47:AF47)), MAX(AF47,$I47-SUM($L47:AF47)))","v":0},{"$f":"IF($I47 >0, MIN(AG47,$I47-SUM($L47:AG47)), MAX(AG47,$I47-SUM($L47:AG47)))","v":0},{"$f":"IF($I47 >0, MIN(AH47,$I47-SUM($L47:AH47)), MAX(AH47,$I47-SUM($L47:AH47)))","v":0},{"$f":"IF($I47 >0, MIN(AI47,$I47-SUM($L47:AI47)), MAX(AI47,$I47-SUM($L47:AI47)))","v":0},{"$f":"IF($I47 >0, MIN(AJ47,$I47-SUM($L47:AJ47)), MAX(AJ47,$I47-SUM($L47:AJ47)))","v":0},{"$f":"IF($I47 >0, MIN(AK47,$I47-SUM($L47:AK47)), MAX(AK47,$I47-SUM($L47:AK47)))","v":0},{"$f":"IF($I47 >0, MIN(AL47,$I47-SUM($L47:AL47)), MAX(AL47,$I47-SUM($L47:AL47)))","v":0},{"$f":"IF($I47 >0, MIN(AM47,$I47-SUM($L47:AM47)), MAX(AM47,$I47-SUM($L47:AM47)))","v":0},{"$f":"IF($I47 >0, MIN(AN47,$I47-SUM($L47:AN47)), MAX(AN47,$I47-SUM($L47:AN47)))","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,{"$f":"$I48/S$35","v":0},{"$f":"IF($I48 >0, MIN(T48,$I48-SUM($L48:T48)), MAX(T48,$I48-SUM($L48:T48)))","v":0},{"$f":"IF($I48 >0, MIN(U48,$I48-SUM($L48:U48)), MAX(U48,$I48-SUM($L48:U48)))","v":0},{"$f":"IF($I48 >0, MIN(V48,$I48-SUM($L48:V48)), MAX(V48,$I48-SUM($L48:V48)))","v":0},{"$f":"IF($I48 >0, MIN(W48,$I48-SUM($L48:W48)), MAX(W48,$I48-SUM($L48:W48)))","v":0},{"$f":"IF($I48 >0, MIN(X48,$I48-SUM($L48:X48)), MAX(X48,$I48-SUM($L48:X48)))","v":0},{"$f":"IF($I48 >0, MIN(Y48,$I48-SUM($L48:Y48)), MAX(Y48,$I48-SUM($L48:Y48)))","v":0},{"$f":"IF($I48 >0, MIN(Z48,$I48-SUM($L48:Z48)), MAX(Z48,$I48-SUM($L48:Z48)))","v":0},{"$f":"IF($I48 >0, MIN(AA48,$I48-SUM($L48:AA48)), MAX(AA48,$I48-SUM($L48:AA48)))","v":0},{"$f":"IF($I48 >0, MIN(AB48,$I48-SUM($L48:AB48)), MAX(AB48,$I48-SUM($L48:AB48)))","v":0},{"$f":"IF($I48 >0, MIN(AC48,$I48-SUM($L48:AC48)), MAX(AC48,$I48-SUM($L48:AC48)))","v":0},{"$f":"IF($I48 >0, MIN(AD48,$I48-SUM($L48:AD48)), MAX(AD48,$I48-SUM($L48:AD48)))","v":0},{"$f":"IF($I48 >0, MIN(AE48,$I48-SUM($L48:AE48)), MAX(AE48,$I48-SUM($L48:AE48)))","v":0},{"$f":"IF($I48 >0, MIN(AF48,$I48-SUM($L48:AF48)), MAX(AF48,$I48-SUM($L48:AF48)))","v":0},{"$f":"IF($I48 >0, MIN(AG48,$I48-SUM($L48:AG48)), MAX(AG48,$I48-SUM($L48:AG48)))","v":0},{"$f":"IF($I48 >0, MIN(AH48,$I48-SUM($L48:AH48)), MAX(AH48,$I48-SUM($L48:AH48)))","v":0},{"$f":"IF($I48 >0, MIN(AI48,$I48-SUM($L48:AI48)), MAX(AI48,$I48-SUM($L48:AI48)))","v":0},{"$f":"IF($I48 >0, MIN(AJ48,$I48-SUM($L48:AJ48)), MAX(AJ48,$I48-SUM($L48:AJ48)))","v":0},{"$f":"IF($I48 >0, MIN(AK48,$I48-SUM($L48:AK48)), MAX(AK48,$I48-SUM($L48:AK48)))","v":0},{"$f":"IF($I48 >0, MIN(AL48,$I48-SUM($L48:AL48)), MAX(AL48,$I48-SUM($L48:AL48)))","v":0},{"$f":"IF($I48 >0, MIN(AM48,$I48-SUM($L48:AM48)), MAX(AM48,$I48-SUM($L48:AM48)))","v":0},{"$f":"IF($I48 >0, MIN(AN48,$I48-SUM($L48:AN48)), MAX(AN48,$I48-SUM($L48:AN48)))","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I49/T$35","v":0},{"$f":"IF($I49 >0, MIN(U49,$I49-SUM($L49:U49)), MAX(U49,$I49-SUM($L49:U49)))","v":0},{"$f":"IF($I49 >0, MIN(V49,$I49-SUM($L49:V49)), MAX(V49,$I49-SUM($L49:V49)))","v":0},{"$f":"IF($I49 >0, MIN(W49,$I49-SUM($L49:W49)), MAX(W49,$I49-SUM($L49:W49)))","v":0},{"$f":"IF($I49 >0, MIN(X49,$I49-SUM($L49:X49)), MAX(X49,$I49-SUM($L49:X49)))","v":0},{"$f":"IF($I49 >0, MIN(Y49,$I49-SUM($L49:Y49)), MAX(Y49,$I49-SUM($L49:Y49)))","v":0},{"$f":"IF($I49 >0, MIN(Z49,$I49-SUM($L49:Z49)), MAX(Z49,$I49-SUM($L49:Z49)))","v":0},{"$f":"IF($I49 >0, MIN(AA49,$I49-SUM($L49:AA49)), MAX(AA49,$I49-SUM($L49:AA49)))","v":0},{"$f":"IF($I49 >0, MIN(AB49,$I49-SUM($L49:AB49)), MAX(AB49,$I49-SUM($L49:AB49)))","v":0},{"$f":"IF($I49 >0, MIN(AC49,$I49-SUM($L49:AC49)), MAX(AC49,$I49-SUM($L49:AC49)))","v":0},{"$f":"IF($I49 >0, MIN(AD49,$I49-SUM($L49:AD49)), MAX(AD49,$I49-SUM($L49:AD49)))","v":0},{"$f":"IF($I49 >0, MIN(AE49,$I49-SUM($L49:AE49)), MAX(AE49,$I49-SUM($L49:AE49)))","v":0},{"$f":"IF($I49 >0, MIN(AF49,$I49-SUM($L49:AF49)), MAX(AF49,$I49-SUM($L49:AF49)))","v":0},{"$f":"IF($I49 >0, MIN(AG49,$I49-SUM($L49:AG49)), MAX(AG49,$I49-SUM($L49:AG49)))","v":0},{"$f":"IF($I49 >0, MIN(AH49,$I49-SUM($L49:AH49)), MAX(AH49,$I49-SUM($L49:AH49)))","v":0},{"$f":"IF($I49 >0, MIN(AI49,$I49-SUM($L49:AI49)), MAX(AI49,$I49-SUM($L49:AI49)))","v":0},{"$f":"IF($I49 >0, MIN(AJ49,$I49-SUM($L49:AJ49)), MAX(AJ49,$I49-SUM($L49:AJ49)))","v":0},{"$f":"IF($I49 >0, MIN(AK49,$I49-SUM($L49:AK49)), MAX(AK49,$I49-SUM($L49:AK49)))","v":0},{"$f":"IF($I49 >0, MIN(AL49,$I49-SUM($L49:AL49)), MAX(AL49,$I49-SUM($L49:AL49)))","v":0},{"$f":"IF($I49 >0, MIN(AM49,$I49-SUM($L49:AM49)), MAX(AM49,$I49-SUM($L49:AM49)))","v":0},{"$f":"IF($I49 >0, MIN(AN49,$I49-SUM($L49:AN49)), MAX(AN49,$I49-SUM($L49:AN49)))","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I50/U$35","v":0},{"$f":"IF($I50 >0, MIN(V50,$I50-SUM($L50:V50)), MAX(V50,$I50-SUM($L50:V50)))","v":0},{"$f":"IF($I50 >0, MIN(W50,$I50-SUM($L50:W50)), MAX(W50,$I50-SUM($L50:W50)))","v":0},{"$f":"IF($I50 >0, MIN(X50,$I50-SUM($L50:X50)), MAX(X50,$I50-SUM($L50:X50)))","v":0},{"$f":"IF($I50 >0, MIN(Y50,$I50-SUM($L50:Y50)), MAX(Y50,$I50-SUM($L50:Y50)))","v":0},{"$f":"IF($I50 >0, MIN(Z50,$I50-SUM($L50:Z50)), MAX(Z50,$I50-SUM($L50:Z50)))","v":0},{"$f":"IF($I50 >0, MIN(AA50,$I50-SUM($L50:AA50)), MAX(AA50,$I50-SUM($L50:AA50)))","v":0},{"$f":"IF($I50 >0, MIN(AB50,$I50-SUM($L50:AB50)), MAX(AB50,$I50-SUM($L50:AB50)))","v":0},{"$f":"IF($I50 >0, MIN(AC50,$I50-SUM($L50:AC50)), MAX(AC50,$I50-SUM($L50:AC50)))","v":0},{"$f":"IF($I50 >0, MIN(AD50,$I50-SUM($L50:AD50)), MAX(AD50,$I50-SUM($L50:AD50)))","v":0},{"$f":"IF($I50 >0, MIN(AE50,$I50-SUM($L50:AE50)), MAX(AE50,$I50-SUM($L50:AE50)))","v":0},{"$f":"IF($I50 >0, MIN(AF50,$I50-SUM($L50:AF50)), MAX(AF50,$I50-SUM($L50:AF50)))","v":0},{"$f":"IF($I50 >0, MIN(AG50,$I50-SUM($L50:AG50)), MAX(AG50,$I50-SUM($L50:AG50)))","v":0},{"$f":"IF($I50 >0, MIN(AH50,$I50-SUM($L50:AH50)), MAX(AH50,$I50-SUM($L50:AH50)))","v":0},{"$f":"IF($I50 >0, MIN(AI50,$I50-SUM($L50:AI50)), MAX(AI50,$I50-SUM($L50:AI50)))","v":0},{"$f":"IF($I50 >0, MIN(AJ50,$I50-SUM($L50:AJ50)), MAX(AJ50,$I50-SUM($L50:AJ50)))","v":0},{"$f":"IF($I50 >0, MIN(AK50,$I50-SUM($L50:AK50)), MAX(AK50,$I50-SUM($L50:AK50)))","v":0},{"$f":"IF($I50 >0, MIN(AL50,$I50-SUM($L50:AL50)), MAX(AL50,$I50-SUM($L50:AL50)))","v":0},{"$f":"IF($I50 >0, MIN(AM50,$I50-SUM($L50:AM50)), MAX(AM50,$I50-SUM($L50:AM50)))","v":0},{"$f":"IF($I50 >0, MIN(AN50,$I50-SUM($L50:AN50)), MAX(AN50,$I50-SUM($L50:AN50)))","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I51/V$35","v":0},{"$f":"IF($I51 >0, MIN(W51,$I51-SUM($L51:W51)), MAX(W51,$I51-SUM($L51:W51)))","v":0},{"$f":"IF($I51 >0, MIN(X51,$I51-SUM($L51:X51)), MAX(X51,$I51-SUM($L51:X51)))","v":0},{"$f":"IF($I51 >0, MIN(Y51,$I51-SUM($L51:Y51)), MAX(Y51,$I51-SUM($L51:Y51)))","v":0},{"$f":"IF($I51 >0, MIN(Z51,$I51-SUM($L51:Z51)), MAX(Z51,$I51-SUM($L51:Z51)))","v":0},{"$f":"IF($I51 >0, MIN(AA51,$I51-SUM($L51:AA51)), MAX(AA51,$I51-SUM($L51:AA51)))","v":0},{"$f":"IF($I51 >0, MIN(AB51,$I51-SUM($L51:AB51)), MAX(AB51,$I51-SUM($L51:AB51)))","v":0},{"$f":"IF($I51 >0, MIN(AC51,$I51-SUM($L51:AC51)), MAX(AC51,$I51-SUM($L51:AC51)))","v":0},{"$f":"IF($I51 >0, MIN(AD51,$I51-SUM($L51:AD51)), MAX(AD51,$I51-SUM($L51:AD51)))","v":0},{"$f":"IF($I51 >0, MIN(AE51,$I51-SUM($L51:AE51)), MAX(AE51,$I51-SUM($L51:AE51)))","v":0},{"$f":"IF($I51 >0, MIN(AF51,$I51-SUM($L51:AF51)), MAX(AF51,$I51-SUM($L51:AF51)))","v":0},{"$f":"IF($I51 >0, MIN(AG51,$I51-SUM($L51:AG51)), MAX(AG51,$I51-SUM($L51:AG51)))","v":0},{"$f":"IF($I51 >0, MIN(AH51,$I51-SUM($L51:AH51)), MAX(AH51,$I51-SUM($L51:AH51)))","v":0},{"$f":"IF($I51 >0, MIN(AI51,$I51-SUM($L51:AI51)), MAX(AI51,$I51-SUM($L51:AI51)))","v":0},{"$f":"IF($I51 >0, MIN(AJ51,$I51-SUM($L51:AJ51)), MAX(AJ51,$I51-SUM($L51:AJ51)))","v":0},{"$f":"IF($I51 >0, MIN(AK51,$I51-SUM($L51:AK51)), MAX(AK51,$I51-SUM($L51:AK51)))","v":0},{"$f":"IF($I51 >0, MIN(AL51,$I51-SUM($L51:AL51)), MAX(AL51,$I51-SUM($L51:AL51)))","v":0},{"$f":"IF($I51 >0, MIN(AM51,$I51-SUM($L51:AM51)), MAX(AM51,$I51-SUM($L51:AM51)))","v":0},{"$f":"IF($I51 >0, MIN(AN51,$I51-SUM($L51:AN51)), MAX(AN51,$I51-SUM($L51:AN51)))","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I52/W$35","v":0},{"$f":"IF($I52 >0, MIN(X52,$I52-SUM($L52:X52)), MAX(X52,$I52-SUM($L52:X52)))","v":0},{"$f":"IF($I52 >0, MIN(Y52,$I52-SUM($L52:Y52)), MAX(Y52,$I52-SUM($L52:Y52)))","v":0},{"$f":"IF($I52 >0, MIN(Z52,$I52-SUM($L52:Z52)), MAX(Z52,$I52-SUM($L52:Z52)))","v":0},{"$f":"IF($I52 >0, MIN(AA52,$I52-SUM($L52:AA52)), MAX(AA52,$I52-SUM($L52:AA52)))","v":0},{"$f":"IF($I52 >0, MIN(AB52,$I52-SUM($L52:AB52)), MAX(AB52,$I52-SUM($L52:AB52)))","v":0},{"$f":"IF($I52 >0, MIN(AC52,$I52-SUM($L52:AC52)), MAX(AC52,$I52-SUM($L52:AC52)))","v":0},{"$f":"IF($I52 >0, MIN(AD52,$I52-SUM($L52:AD52)), MAX(AD52,$I52-SUM($L52:AD52)))","v":0},{"$f":"IF($I52 >0, MIN(AE52,$I52-SUM($L52:AE52)), MAX(AE52,$I52-SUM($L52:AE52)))","v":0},{"$f":"IF($I52 >0, MIN(AF52,$I52-SUM($L52:AF52)), MAX(AF52,$I52-SUM($L52:AF52)))","v":0},{"$f":"IF($I52 >0, MIN(AG52,$I52-SUM($L52:AG52)), MAX(AG52,$I52-SUM($L52:AG52)))","v":0},{"$f":"IF($I52 >0, MIN(AH52,$I52-SUM($L52:AH52)), MAX(AH52,$I52-SUM($L52:AH52)))","v":0},{"$f":"IF($I52 >0, MIN(AI52,$I52-SUM($L52:AI52)), MAX(AI52,$I52-SUM($L52:AI52)))","v":0},{"$f":"IF($I52 >0, MIN(AJ52,$I52-SUM($L52:AJ52)), MAX(AJ52,$I52-SUM($L52:AJ52)))","v":0},{"$f":"IF($I52 >0, MIN(AK52,$I52-SUM($L52:AK52)), MAX(AK52,$I52-SUM($L52:AK52)))","v":0},{"$f":"IF($I52 >0, MIN(AL52,$I52-SUM($L52:AL52)), MAX(AL52,$I52-SUM($L52:AL52)))","v":0},{"$f":"IF($I52 >0, MIN(AM52,$I52-SUM($L52:AM52)), MAX(AM52,$I52-SUM($L52:AM52)))","v":0},{"$f":"IF($I52 >0, MIN(AN52,$I52-SUM($L52:AN52)), MAX(AN52,$I52-SUM($L52:AN52)))","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 09/10 prices",null,299.34399681105492,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I53/X$35","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(Y53,$I53-SUM($L53:Y53)), MAX(Y53,$I53-SUM($L53:Y53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(Z53,$I53-SUM($L53:Z53)), MAX(Z53,$I53-SUM($L53:Z53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AA53,$I53-SUM($L53:AA53)), MAX(AA53,$I53-SUM($L53:AA53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AB53,$I53-SUM($L53:AB53)), MAX(AB53,$I53-SUM($L53:AB53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AC53,$I53-SUM($L53:AC53)), MAX(AC53,$I53-SUM($L53:AC53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AD53,$I53-SUM($L53:AD53)), MAX(AD53,$I53-SUM($L53:AD53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AE53,$I53-SUM($L53:AE53)), MAX(AE53,$I53-SUM($L53:AE53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AF53,$I53-SUM($L53:AF53)), MAX(AF53,$I53-SUM($L53:AF53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AG53,$I53-SUM($L53:AG53)), MAX(AG53,$I53-SUM($L53:AG53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AH53,$I53-SUM($L53:AH53)), MAX(AH53,$I53-SUM($L53:AH53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AI53,$I53-SUM($L53:AI53)), MAX(AI53,$I53-SUM($L53:AI53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AJ53,$I53-SUM($L53:AJ53)), MAX(AJ53,$I53-SUM($L53:AJ53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AK53,$I53-SUM($L53:AK53)), MAX(AK53,$I53-SUM($L53:AK53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AL53,$I53-SUM($L53:AL53)), MAX(AL53,$I53-SUM($L53:AL53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AM53,$I53-SUM($L53:AM53)), MAX(AM53,$I53-SUM($L53:AM53)))","v":6.6520888180234428},{"$f":"IF($I53 >0, MIN(AN53,$I53-SUM($L53:AN53)), MAX(AN53,$I53-SUM($L53:AN53)))","v":6.6520888180234428}]
[null,null,null,null,"2005-03-31",null,"£m 09/10 prices",null,96.381688975653901,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I54/Y$35","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(Z54,$I54-SUM($L54:Z54)), MAX(Z54,$I54-SUM($L54:Z54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AA54,$I54-SUM($L54:AA54)), MAX(AA54,$I54-SUM($L54:AA54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AB54,$I54-SUM($L54:AB54)), MAX(AB54,$I54-SUM($L54:AB54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AC54,$I54-SUM($L54:AC54)), MAX(AC54,$I54-SUM($L54:AC54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AD54,$I54-SUM($L54:AD54)), MAX(AD54,$I54-SUM($L54:AD54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AE54,$I54-SUM($L54:AE54)), MAX(AE54,$I54-SUM($L54:AE54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AF54,$I54-SUM($L54:AF54)), MAX(AF54,$I54-SUM($L54:AF54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AG54,$I54-SUM($L54:AG54)), MAX(AG54,$I54-SUM($L54:AG54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AH54,$I54-SUM($L54:AH54)), MAX(AH54,$I54-SUM($L54:AH54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AI54,$I54-SUM($L54:AI54)), MAX(AI54,$I54-SUM($L54:AI54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AJ54,$I54-SUM($L54:AJ54)), MAX(AJ54,$I54-SUM($L54:AJ54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AK54,$I54-SUM($L54:AK54)), MAX(AK54,$I54-SUM($L54:AK54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AL54,$I54-SUM($L54:AL54)), MAX(AL54,$I54-SUM($L54:AL54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AM54,$I54-SUM($L54:AM54)), MAX(AM54,$I54-SUM($L54:AM54)))","v":2.1418153105700868},{"$f":"IF($I54 >0, MIN(AN54,$I54-SUM($L54:AN54)), MAX(AN54,$I54-SUM($L54:AN54)))","v":2.1418153105700868}]
[null,null,null,null,"2006-03-31",null,"£m 09/10 prices",null,300.00865985021375,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I55/Z$35","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AA55,$I55-SUM($L55:AA55)), MAX(AA55,$I55-SUM($L55:AA55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AB55,$I55-SUM($L55:AB55)), MAX(AB55,$I55-SUM($L55:AB55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AC55,$I55-SUM($L55:AC55)), MAX(AC55,$I55-SUM($L55:AC55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AD55,$I55-SUM($L55:AD55)), MAX(AD55,$I55-SUM($L55:AD55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AE55,$I55-SUM($L55:AE55)), MAX(AE55,$I55-SUM($L55:AE55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AF55,$I55-SUM($L55:AF55)), MAX(AF55,$I55-SUM($L55:AF55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AG55,$I55-SUM($L55:AG55)), MAX(AG55,$I55-SUM($L55:AG55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AH55,$I55-SUM($L55:AH55)), MAX(AH55,$I55-SUM($L55:AH55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AI55,$I55-SUM($L55:AI55)), MAX(AI55,$I55-SUM($L55:AI55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AJ55,$I55-SUM($L55:AJ55)), MAX(AJ55,$I55-SUM($L55:AJ55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AK55,$I55-SUM($L55:AK55)), MAX(AK55,$I55-SUM($L55:AK55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AL55,$I55-SUM($L55:AL55)), MAX(AL55,$I55-SUM($L55:AL55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AM55,$I55-SUM($L55:AM55)), MAX(AM55,$I55-SUM($L55:AM55)))","v":6.6668591077825274},{"$f":"IF($I55 >0, MIN(AN55,$I55-SUM($L55:AN55)), MAX(AN55,$I55-SUM($L55:AN55)))","v":6.6668591077825274}]
[null,null,null,null,"2007-03-31",null,"£m 09/10 prices",null,541.11124170064056,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I56/AA$35","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AB56,$I56-SUM($L56:AB56)), MAX(AB56,$I56-SUM($L56:AB56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AC56,$I56-SUM($L56:AC56)), MAX(AC56,$I56-SUM($L56:AC56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AD56,$I56-SUM($L56:AD56)), MAX(AD56,$I56-SUM($L56:AD56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AE56,$I56-SUM($L56:AE56)), MAX(AE56,$I56-SUM($L56:AE56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AF56,$I56-SUM($L56:AF56)), MAX(AF56,$I56-SUM($L56:AF56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AG56,$I56-SUM($L56:AG56)), MAX(AG56,$I56-SUM($L56:AG56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AH56,$I56-SUM($L56:AH56)), MAX(AH56,$I56-SUM($L56:AH56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AI56,$I56-SUM($L56:AI56)), MAX(AI56,$I56-SUM($L56:AI56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AJ56,$I56-SUM($L56:AJ56)), MAX(AJ56,$I56-SUM($L56:AJ56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AK56,$I56-SUM($L56:AK56)), MAX(AK56,$I56-SUM($L56:AK56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AL56,$I56-SUM($L56:AL56)), MAX(AL56,$I56-SUM($L56:AL56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AM56,$I56-SUM($L56:AM56)), MAX(AM56,$I56-SUM($L56:AM56)))","v":12.024694260014234},{"$f":"IF($I56 >0, MIN(AN56,$I56-SUM($L56:AN56)), MAX(AN56,$I56-SUM($L56:AN56)))","v":12.024694260014234}]
[null,null,null,null,"2008-03-31",null,"£m 09/10 prices",null,585.78852734609075,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I57/AB$35","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AC57,$I57-SUM($L57:AC57)), MAX(AC57,$I57-SUM($L57:AC57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AD57,$I57-SUM($L57:AD57)), MAX(AD57,$I57-SUM($L57:AD57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AE57,$I57-SUM($L57:AE57)), MAX(AE57,$I57-SUM($L57:AE57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AF57,$I57-SUM($L57:AF57)), MAX(AF57,$I57-SUM($L57:AF57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AG57,$I57-SUM($L57:AG57)), MAX(AG57,$I57-SUM($L57:AG57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AH57,$I57-SUM($L57:AH57)), MAX(AH57,$I57-SUM($L57:AH57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AI57,$I57-SUM($L57:AI57)), MAX(AI57,$I57-SUM($L57:AI57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AJ57,$I57-SUM($L57:AJ57)), MAX(AJ57,$I57-SUM($L57:AJ57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AK57,$I57-SUM($L57:AK57)), MAX(AK57,$I57-SUM($L57:AK57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AL57,$I57-SUM($L57:AL57)), MAX(AL57,$I57-SUM($L57:AL57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AM57,$I57-SUM($L57:AM57)), MAX(AM57,$I57-SUM($L57:AM57)))","v":13.017522829913128},{"$f":"IF($I57 >0, MIN(AN57,$I57-SUM($L57:AN57)), MAX(AN57,$I57-SUM($L57:AN57)))","v":13.017522829913128}]
[null,null,null,null,"2009-03-31",null,"£m 09/10 prices",null,247.77355431487845,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I58/AC$35","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AD58,$I58-SUM($L58:AD58)), MAX(AD58,$I58-SUM($L58:AD58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AE58,$I58-SUM($L58:AE58)), MAX(AE58,$I58-SUM($L58:AE58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AF58,$I58-SUM($L58:AF58)), MAX(AF58,$I58-SUM($L58:AF58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AG58,$I58-SUM($L58:AG58)), MAX(AG58,$I58-SUM($L58:AG58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AH58,$I58-SUM($L58:AH58)), MAX(AH58,$I58-SUM($L58:AH58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AI58,$I58-SUM($L58:AI58)), MAX(AI58,$I58-SUM($L58:AI58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AJ58,$I58-SUM($L58:AJ58)), MAX(AJ58,$I58-SUM($L58:AJ58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AK58,$I58-SUM($L58:AK58)), MAX(AK58,$I58-SUM($L58:AK58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AL58,$I58-SUM($L58:AL58)), MAX(AL58,$I58-SUM($L58:AL58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AM58,$I58-SUM($L58:AM58)), MAX(AM58,$I58-SUM($L58:AM58)))","v":5.5060789847750771},{"$f":"IF($I58 >0, MIN(AN58,$I58-SUM($L58:AN58)), MAX(AN58,$I58-SUM($L58:AN58)))","v":5.5060789847750771}]
[null,null,null,null,"2010-03-31",null,"£m 09/10 prices",null,123.19507107999998,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I59/AD$35","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AE59,$I59-SUM($L59:AE59)), MAX(AE59,$I59-SUM($L59:AE59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AF59,$I59-SUM($L59:AF59)), MAX(AF59,$I59-SUM($L59:AF59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AG59,$I59-SUM($L59:AG59)), MAX(AG59,$I59-SUM($L59:AG59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AH59,$I59-SUM($L59:AH59)), MAX(AH59,$I59-SUM($L59:AH59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AI59,$I59-SUM($L59:AI59)), MAX(AI59,$I59-SUM($L59:AI59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AJ59,$I59-SUM($L59:AJ59)), MAX(AJ59,$I59-SUM($L59:AJ59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AK59,$I59-SUM($L59:AK59)), MAX(AK59,$I59-SUM($L59:AK59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AL59,$I59-SUM($L59:AL59)), MAX(AL59,$I59-SUM($L59:AL59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AM59,$I59-SUM($L59:AM59)), MAX(AM59,$I59-SUM($L59:AM59)))","v":2.7376682462222215},{"$f":"IF($I59 >0, MIN(AN59,$I59-SUM($L59:AN59)), MAX(AN59,$I59-SUM($L59:AN59)))","v":2.7376682462222215}]
[null,null,null,null,"2011-03-31",null,"£m 09/10 prices",null,99.983570588476979,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I60/AE$35","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AF60,$I60-SUM($L60:AF60)), MAX(AF60,$I60-SUM($L60:AF60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AG60,$I60-SUM($L60:AG60)), MAX(AG60,$I60-SUM($L60:AG60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AH60,$I60-SUM($L60:AH60)), MAX(AH60,$I60-SUM($L60:AH60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AI60,$I60-SUM($L60:AI60)), MAX(AI60,$I60-SUM($L60:AI60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AJ60,$I60-SUM($L60:AJ60)), MAX(AJ60,$I60-SUM($L60:AJ60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AK60,$I60-SUM($L60:AK60)), MAX(AK60,$I60-SUM($L60:AK60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AL60,$I60-SUM($L60:AL60)), MAX(AL60,$I60-SUM($L60:AL60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AM60,$I60-SUM($L60:AM60)), MAX(AM60,$I60-SUM($L60:AM60)))","v":2.2218571241883773},{"$f":"IF($I60 >0, MIN(AN60,$I60-SUM($L60:AN60)), MAX(AN60,$I60-SUM($L60:AN60)))","v":2.2218571241883773}]
[null,null,null,null,"2012-03-31",null,"£m 09/10 prices",null,101.11965428910358,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I61/AF$35","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AG61,$I61-SUM($L61:AG61)), MAX(AG61,$I61-SUM($L61:AG61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AH61,$I61-SUM($L61:AH61)), MAX(AH61,$I61-SUM($L61:AH61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AI61,$I61-SUM($L61:AI61)), MAX(AI61,$I61-SUM($L61:AI61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AJ61,$I61-SUM($L61:AJ61)), MAX(AJ61,$I61-SUM($L61:AJ61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AK61,$I61-SUM($L61:AK61)), MAX(AK61,$I61-SUM($L61:AK61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AL61,$I61-SUM($L61:AL61)), MAX(AL61,$I61-SUM($L61:AL61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AM61,$I61-SUM($L61:AM61)), MAX(AM61,$I61-SUM($L61:AM61)))","v":2.2471034286467462},{"$f":"IF($I61 >0, MIN(AN61,$I61-SUM($L61:AN61)), MAX(AN61,$I61-SUM($L61:AN61)))","v":2.2471034286467462}]
[null,null,null,null,"2013-03-31",null,"£m 09/10 prices",null,-28.762343296694496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I62/AG$35","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AH62,$I62-SUM($L62:AH62)), MAX(AH62,$I62-SUM($L62:AH62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AI62,$I62-SUM($L62:AI62)), MAX(AI62,$I62-SUM($L62:AI62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AJ62,$I62-SUM($L62:AJ62)), MAX(AJ62,$I62-SUM($L62:AJ62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AK62,$I62-SUM($L62:AK62)), MAX(AK62,$I62-SUM($L62:AK62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AL62,$I62-SUM($L62:AL62)), MAX(AL62,$I62-SUM($L62:AL62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AM62,$I62-SUM($L62:AM62)), MAX(AM62,$I62-SUM($L62:AM62)))","v":-0.63916318437098885},{"$f":"IF($I62 >0, MIN(AN62,$I62-SUM($L62:AN62)), MAX(AN62,$I62-SUM($L62:AN62)))","v":-0.63916318437098885}]
[null,null,null,null,"2014-03-31",null,"£m 09/10 prices",null,202.05086600754402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I63/AH$35","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AI63,$I63-SUM($L63:AI63)), MAX(AI63,$I63-SUM($L63:AI63)))","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AJ63,$I63-SUM($L63:AJ63)), MAX(AJ63,$I63-SUM($L63:AJ63)))","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AK63,$I63-SUM($L63:AK63)), MAX(AK63,$I63-SUM($L63:AK63)))","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AL63,$I63-SUM($L63:AL63)), MAX(AL63,$I63-SUM($L63:AL63)))","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AM63,$I63-SUM($L63:AM63)), MAX(AM63,$I63-SUM($L63:AM63)))","v":4.490019244612089},{"$f":"IF($I63 >0, MIN(AN63,$I63-SUM($L63:AN63)), MAX(AN63,$I63-SUM($L63:AN63)))","v":4.490019244612089}]
[null,null,null,null,"2015-03-31",null,"£m 09/10 prices",null,128.07708615771418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I64/AI$35","v":2.8461574701714261},{"$f":"IF($I64 >0, MIN(AJ64,$I64-SUM($L64:AJ64)), MAX(AJ64,$I64-SUM($L64:AJ64)))","v":2.8461574701714261},{"$f":"IF($I64 >0, MIN(AK64,$I64-SUM($L64:AK64)), MAX(AK64,$I64-SUM($L64:AK64)))","v":2.8461574701714261},{"$f":"IF($I64 >0, MIN(AL64,$I64-SUM($L64:AL64)), MAX(AL64,$I64-SUM($L64:AL64)))","v":2.8461574701714261},{"$f":"IF($I64 >0, MIN(AM64,$I64-SUM($L64:AM64)), MAX(AM64,$I64-SUM($L64:AM64)))","v":2.8461574701714261},{"$f":"IF($I64 >0, MIN(AN64,$I64-SUM($L64:AN64)), MAX(AN64,$I64-SUM($L64:AN64)))","v":2.8461574701714261}]
[null,null,null,null,"2016-03-31",null,"£m 09/10 prices",null,127.39299128735027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I65/AJ$35","v":2.830955361941117},{"$f":"IF($I65 >0, MIN(AK65,$I65-SUM($L65:AK65)), MAX(AK65,$I65-SUM($L65:AK65)))","v":2.830955361941117},{"$f":"IF($I65 >0, MIN(AL65,$I65-SUM($L65:AL65)), MAX(AL65,$I65-SUM($L65:AL65)))","v":2.830955361941117},{"$f":"IF($I65 >0, MIN(AM65,$I65-SUM($L65:AM65)), MAX(AM65,$I65-SUM($L65:AM65)))","v":2.830955361941117},{"$f":"IF($I65 >0, MIN(AN65,$I65-SUM($L65:AN65)), MAX(AN65,$I65-SUM($L65:AN65)))","v":2.830955361941117}]
[null,null,null,null,"2017-03-31",null,"£m 09/10 prices",null,148.52394644398635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I66/AK$35","v":3.3005321431996966},{"$f":"IF($I66 >0, MIN(AL66,$I66-SUM($L66:AL66)), MAX(AL66,$I66-SUM($L66:AL66)))","v":3.3005321431996966},{"$f":"IF($I66 >0, MIN(AM66,$I66-SUM($L66:AM66)), MAX(AM66,$I66-SUM($L66:AM66)))","v":3.3005321431996966},{"$f":"IF($I66 >0, MIN(AN66,$I66-SUM($L66:AN66)), MAX(AN66,$I66-SUM($L66:AN66)))","v":3.3005321431996966}]
[null,null,null,null,"2018-03-31",null,"£m 09/10 prices",null,175.99602794811818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I67/AL$35","v":3.9110228432915153},{"$f":"IF($I67 >0, MIN(AM67,$I67-SUM($L67:AM67)), MAX(AM67,$I67-SUM($L67:AM67)))","v":3.9110228432915153},{"$f":"IF($I67 >0, MIN(AN67,$I67-SUM($L67:AN67)), MAX(AN67,$I67-SUM($L67:AN67)))","v":3.9110228432915153}]
[null,null,null,null,"2019-03-31",null,"£m 09/10 prices",null,162.84331767955663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I68/AM$35","v":3.6187403928790363},{"$f":"IF($I68 >0, MIN(AN68,$I68-SUM($L68:AN68)), MAX(AN68,$I68-SUM($L68:AN68)))","v":3.6187403928790363}]
[null,null,null,null,"2020-03-31",null,"£m 09/10 prices",null,136.19194903242729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I69/AN$35","v":3.0264877562761621}]
[null,null,null,null,"2021-03-31",null,"£m 09/10 prices",null,114.38648340521722]
[null,null,null,null,"Total",null,"£m 09/10 prices",null,null,null,null,{"$f":"SUM(L40:L70)","v":0},{"$f":"SUM(M40:M70)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.6520888180234428,8.79390412859353,15.460763236376057,27.485457496390289,40.502980326303415,46.009059311078495,48.746727557300716,50.968584681489091,53.215688110135837,52.576524925764851,57.066544170376943,59.91270164054837,62.743657002489485,66.044189145689188,69.955211988980707,73.573952381859741,76.600440138135909]
[]
[null,null,"Removal of fully depreciated items"]
[]
[null,null,null,null,"Removal of additions from year ending"]
[null,null,null,null,"1991-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I40 = SUM($K40:L40), SUM($K76:K76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:M40), SUM($K76:L76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:N40), SUM($K76:M76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:O40), SUM($K76:N76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:P40), SUM($K76:O76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:Q40), SUM($K76:P76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:R40), SUM($K76:Q76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:S40), SUM($K76:R76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:T40), SUM($K76:S76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:U40), SUM($K76:T76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:V40), SUM($K76:U76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:W40), SUM($K76:V76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:X40), SUM($K76:W76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:Y40), SUM($K76:X76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:Z40), SUM($K76:Y76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AA40), SUM($K76:Z76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AB40), SUM($K76:AA76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AC40), SUM($K76:AB76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AD40), SUM($K76:AC76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AE40), SUM($K76:AD76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AF40), SUM($K76:AE76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AG40), SUM($K76:AF76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AH40), SUM($K76:AG76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AI40), SUM($K76:AH76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AJ40), SUM($K76:AI76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AK40), SUM($K76:AJ76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AL40), SUM($K76:AK76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AM40), SUM($K76:AL76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AN40), SUM($K76:AM76) = 0), $I40, 0)","v":0},{"$f":"IF(AND($I40 = SUM($K40:AO40), SUM($K76:AN76) = 0), $I40, 0)","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I41 = SUM($K41:L41), SUM($K77:K77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:M41), SUM($K77:L77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:N41), SUM($K77:M77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:O41), SUM($K77:N77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:P41), SUM($K77:O77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:Q41), SUM($K77:P77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:R41), SUM($K77:Q77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:S41), SUM($K77:R77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:T41), SUM($K77:S77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:U41), SUM($K77:T77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:V41), SUM($K77:U77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:W41), SUM($K77:V77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:X41), SUM($K77:W77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:Y41), SUM($K77:X77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:Z41), SUM($K77:Y77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AA41), SUM($K77:Z77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AB41), SUM($K77:AA77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AC41), SUM($K77:AB77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AD41), SUM($K77:AC77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AE41), SUM($K77:AD77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AF41), SUM($K77:AE77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AG41), SUM($K77:AF77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AH41), SUM($K77:AG77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AI41), SUM($K77:AH77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AJ41), SUM($K77:AI77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AK41), SUM($K77:AJ77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AL41), SUM($K77:AK77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AM41), SUM($K77:AL77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AN41), SUM($K77:AM77) = 0), $I41, 0)","v":0},{"$f":"IF(AND($I41 = SUM($K41:AO41), SUM($K77:AN77) = 0), $I41, 0)","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I42 = SUM($K42:L42), SUM($K78:K78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:M42), SUM($K78:L78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:N42), SUM($K78:M78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:O42), SUM($K78:N78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:P42), SUM($K78:O78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:Q42), SUM($K78:P78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:R42), SUM($K78:Q78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:S42), SUM($K78:R78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:T42), SUM($K78:S78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:U42), SUM($K78:T78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:V42), SUM($K78:U78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:W42), SUM($K78:V78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:X42), SUM($K78:W78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:Y42), SUM($K78:X78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:Z42), SUM($K78:Y78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AA42), SUM($K78:Z78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AB42), SUM($K78:AA78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AC42), SUM($K78:AB78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AD42), SUM($K78:AC78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AE42), SUM($K78:AD78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AF42), SUM($K78:AE78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AG42), SUM($K78:AF78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AH42), SUM($K78:AG78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AI42), SUM($K78:AH78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AJ42), SUM($K78:AI78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AK42), SUM($K78:AJ78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AL42), SUM($K78:AK78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AM42), SUM($K78:AL78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AN42), SUM($K78:AM78) = 0), $I42, 0)","v":0},{"$f":"IF(AND($I42 = SUM($K42:AO42), SUM($K78:AN78) = 0), $I42, 0)","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I43 = SUM($K43:L43), SUM($K79:K79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:M43), SUM($K79:L79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:N43), SUM($K79:M79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:O43), SUM($K79:N79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:P43), SUM($K79:O79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:Q43), SUM($K79:P79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:R43), SUM($K79:Q79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:S43), SUM($K79:R79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:T43), SUM($K79:S79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:U43), SUM($K79:T79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:V43), SUM($K79:U79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:W43), SUM($K79:V79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:X43), SUM($K79:W79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:Y43), SUM($K79:X79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:Z43), SUM($K79:Y79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AA43), SUM($K79:Z79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AB43), SUM($K79:AA79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AC43), SUM($K79:AB79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AD43), SUM($K79:AC79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AE43), SUM($K79:AD79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AF43), SUM($K79:AE79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AG43), SUM($K79:AF79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AH43), SUM($K79:AG79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AI43), SUM($K79:AH79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AJ43), SUM($K79:AI79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AK43), SUM($K79:AJ79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AL43), SUM($K79:AK79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AM43), SUM($K79:AL79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AN43), SUM($K79:AM79) = 0), $I43, 0)","v":0},{"$f":"IF(AND($I43 = SUM($K43:AO43), SUM($K79:AN79) = 0), $I43, 0)","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I44 = SUM($K44:L44), SUM($K80:K80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:M44), SUM($K80:L80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:N44), SUM($K80:M80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:O44), SUM($K80:N80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:P44), SUM($K80:O80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:Q44), SUM($K80:P80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:R44), SUM($K80:Q80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:S44), SUM($K80:R80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:T44), SUM($K80:S80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:U44), SUM($K80:T80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:V44), SUM($K80:U80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:W44), SUM($K80:V80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:X44), SUM($K80:W80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:Y44), SUM($K80:X80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:Z44), SUM($K80:Y80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AA44), SUM($K80:Z80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AB44), SUM($K80:AA80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AC44), SUM($K80:AB80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AD44), SUM($K80:AC80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AE44), SUM($K80:AD80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AF44), SUM($K80:AE80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AG44), SUM($K80:AF80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AH44), SUM($K80:AG80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AI44), SUM($K80:AH80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AJ44), SUM($K80:AI80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AK44), SUM($K80:AJ80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AL44), SUM($K80:AK80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AM44), SUM($K80:AL80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AN44), SUM($K80:AM80) = 0), $I44, 0)","v":0},{"$f":"IF(AND($I44 = SUM($K44:AO44), SUM($K80:AN80) = 0), $I44, 0)","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I45 = SUM($K45:L45), SUM($K81:K81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:M45), SUM($K81:L81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:N45), SUM($K81:M81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:O45), SUM($K81:N81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:P45), SUM($K81:O81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:Q45), SUM($K81:P81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:R45), SUM($K81:Q81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:S45), SUM($K81:R81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:T45), SUM($K81:S81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:U45), SUM($K81:T81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:V45), SUM($K81:U81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:W45), SUM($K81:V81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:X45), SUM($K81:W81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:Y45), SUM($K81:X81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:Z45), SUM($K81:Y81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AA45), SUM($K81:Z81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AB45), SUM($K81:AA81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AC45), SUM($K81:AB81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AD45), SUM($K81:AC81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AE45), SUM($K81:AD81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AF45), SUM($K81:AE81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AG45), SUM($K81:AF81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AH45), SUM($K81:AG81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AI45), SUM($K81:AH81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AJ45), SUM($K81:AI81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AK45), SUM($K81:AJ81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AL45), SUM($K81:AK81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AM45), SUM($K81:AL81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AN45), SUM($K81:AM81) = 0), $I45, 0)","v":0},{"$f":"IF(AND($I45 = SUM($K45:AO45), SUM($K81:AN81) = 0), $I45, 0)","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I46 = SUM($K46:L46), SUM($K82:K82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:M46), SUM($K82:L82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:N46), SUM($K82:M82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:O46), SUM($K82:N82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:P46), SUM($K82:O82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:Q46), SUM($K82:P82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:R46), SUM($K82:Q82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:S46), SUM($K82:R82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:T46), SUM($K82:S82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:U46), SUM($K82:T82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:V46), SUM($K82:U82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:W46), SUM($K82:V82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:X46), SUM($K82:W82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:Y46), SUM($K82:X82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:Z46), SUM($K82:Y82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AA46), SUM($K82:Z82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AB46), SUM($K82:AA82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AC46), SUM($K82:AB82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AD46), SUM($K82:AC82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AE46), SUM($K82:AD82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AF46), SUM($K82:AE82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AG46), SUM($K82:AF82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AH46), SUM($K82:AG82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AI46), SUM($K82:AH82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AJ46), SUM($K82:AI82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AK46), SUM($K82:AJ82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AL46), SUM($K82:AK82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AM46), SUM($K82:AL82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AN46), SUM($K82:AM82) = 0), $I46, 0)","v":0},{"$f":"IF(AND($I46 = SUM($K46:AO46), SUM($K82:AN82) = 0), $I46, 0)","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I47 = SUM($K47:L47), SUM($K83:K83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:M47), SUM($K83:L83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:N47), SUM($K83:M83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:O47), SUM($K83:N83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:P47), SUM($K83:O83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:Q47), SUM($K83:P83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:R47), SUM($K83:Q83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:S47), SUM($K83:R83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:T47), SUM($K83:S83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:U47), SUM($K83:T83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:V47), SUM($K83:U83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:W47), SUM($K83:V83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:X47), SUM($K83:W83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:Y47), SUM($K83:X83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:Z47), SUM($K83:Y83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AA47), SUM($K83:Z83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AB47), SUM($K83:AA83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AC47), SUM($K83:AB83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AD47), SUM($K83:AC83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AE47), SUM($K83:AD83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AF47), SUM($K83:AE83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AG47), SUM($K83:AF83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AH47), SUM($K83:AG83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AI47), SUM($K83:AH83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AJ47), SUM($K83:AI83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AK47), SUM($K83:AJ83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AL47), SUM($K83:AK83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AM47), SUM($K83:AL83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AN47), SUM($K83:AM83) = 0), $I47, 0)","v":0},{"$f":"IF(AND($I47 = SUM($K47:AO47), SUM($K83:AN83) = 0), $I47, 0)","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I48 = SUM($K48:L48), SUM($K84:K84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:M48), SUM($K84:L84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:N48), SUM($K84:M84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:O48), SUM($K84:N84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:P48), SUM($K84:O84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:Q48), SUM($K84:P84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:R48), SUM($K84:Q84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:S48), SUM($K84:R84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:T48), SUM($K84:S84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:U48), SUM($K84:T84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:V48), SUM($K84:U84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:W48), SUM($K84:V84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:X48), SUM($K84:W84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:Y48), SUM($K84:X84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:Z48), SUM($K84:Y84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AA48), SUM($K84:Z84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AB48), SUM($K84:AA84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AC48), SUM($K84:AB84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AD48), SUM($K84:AC84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AE48), SUM($K84:AD84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AF48), SUM($K84:AE84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AG48), SUM($K84:AF84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AH48), SUM($K84:AG84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AI48), SUM($K84:AH84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AJ48), SUM($K84:AI84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AK48), SUM($K84:AJ84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AL48), SUM($K84:AK84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AM48), SUM($K84:AL84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AN48), SUM($K84:AM84) = 0), $I48, 0)","v":0},{"$f":"IF(AND($I48 = SUM($K48:AO48), SUM($K84:AN84) = 0), $I48, 0)","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I49 = SUM($K49:L49), SUM($K85:K85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:M49), SUM($K85:L85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:N49), SUM($K85:M85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:O49), SUM($K85:N85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:P49), SUM($K85:O85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:Q49), SUM($K85:P85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:R49), SUM($K85:Q85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:S49), SUM($K85:R85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:T49), SUM($K85:S85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:U49), SUM($K85:T85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:V49), SUM($K85:U85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:W49), SUM($K85:V85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:X49), SUM($K85:W85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:Y49), SUM($K85:X85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:Z49), SUM($K85:Y85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AA49), SUM($K85:Z85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AB49), SUM($K85:AA85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AC49), SUM($K85:AB85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AD49), SUM($K85:AC85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AE49), SUM($K85:AD85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AF49), SUM($K85:AE85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AG49), SUM($K85:AF85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AH49), SUM($K85:AG85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AI49), SUM($K85:AH85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AJ49), SUM($K85:AI85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AK49), SUM($K85:AJ85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AL49), SUM($K85:AK85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AM49), SUM($K85:AL85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AN49), SUM($K85:AM85) = 0), $I49, 0)","v":0},{"$f":"IF(AND($I49 = SUM($K49:AO49), SUM($K85:AN85) = 0), $I49, 0)","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I50 = SUM($K50:L50), SUM($K86:K86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:M50), SUM($K86:L86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:N50), SUM($K86:M86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:O50), SUM($K86:N86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:P50), SUM($K86:O86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:Q50), SUM($K86:P86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:R50), SUM($K86:Q86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:S50), SUM($K86:R86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:T50), SUM($K86:S86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:U50), SUM($K86:T86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:V50), SUM($K86:U86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:W50), SUM($K86:V86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:X50), SUM($K86:W86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:Y50), SUM($K86:X86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:Z50), SUM($K86:Y86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AA50), SUM($K86:Z86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AB50), SUM($K86:AA86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AC50), SUM($K86:AB86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AD50), SUM($K86:AC86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AE50), SUM($K86:AD86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AF50), SUM($K86:AE86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AG50), SUM($K86:AF86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AH50), SUM($K86:AG86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AI50), SUM($K86:AH86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AJ50), SUM($K86:AI86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AK50), SUM($K86:AJ86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AL50), SUM($K86:AK86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AM50), SUM($K86:AL86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AN50), SUM($K86:AM86) = 0), $I50, 0)","v":0},{"$f":"IF(AND($I50 = SUM($K50:AO50), SUM($K86:AN86) = 0), $I50, 0)","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I51 = SUM($K51:L51), SUM($K87:K87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:M51), SUM($K87:L87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:N51), SUM($K87:M87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:O51), SUM($K87:N87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:P51), SUM($K87:O87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:Q51), SUM($K87:P87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:R51), SUM($K87:Q87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:S51), SUM($K87:R87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:T51), SUM($K87:S87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:U51), SUM($K87:T87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:V51), SUM($K87:U87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:W51), SUM($K87:V87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:X51), SUM($K87:W87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:Y51), SUM($K87:X87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:Z51), SUM($K87:Y87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AA51), SUM($K87:Z87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AB51), SUM($K87:AA87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AC51), SUM($K87:AB87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AD51), SUM($K87:AC87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AE51), SUM($K87:AD87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AF51), SUM($K87:AE87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AG51), SUM($K87:AF87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AH51), SUM($K87:AG87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AI51), SUM($K87:AH87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AJ51), SUM($K87:AI87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AK51), SUM($K87:AJ87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AL51), SUM($K87:AK87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AM51), SUM($K87:AL87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AN51), SUM($K87:AM87) = 0), $I51, 0)","v":0},{"$f":"IF(AND($I51 = SUM($K51:AO51), SUM($K87:AN87) = 0), $I51, 0)","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I52 = SUM($K52:L52), SUM($K88:K88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:M52), SUM($K88:L88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:N52), SUM($K88:M88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:O52), SUM($K88:N88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:P52), SUM($K88:O88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:Q52), SUM($K88:P88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:R52), SUM($K88:Q88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:S52), SUM($K88:R88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:T52), SUM($K88:S88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:U52), SUM($K88:T88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:V52), SUM($K88:U88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:W52), SUM($K88:V88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:X52), SUM($K88:W88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:Y52), SUM($K88:X88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:Z52), SUM($K88:Y88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AA52), SUM($K88:Z88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AB52), SUM($K88:AA88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AC52), SUM($K88:AB88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AD52), SUM($K88:AC88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AE52), SUM($K88:AD88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AF52), SUM($K88:AE88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AG52), SUM($K88:AF88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AH52), SUM($K88:AG88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AI52), SUM($K88:AH88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AJ52), SUM($K88:AI88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AK52), SUM($K88:AJ88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AL52), SUM($K88:AK88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AM52), SUM($K88:AL88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AN52), SUM($K88:AM88) = 0), $I52, 0)","v":0},{"$f":"IF(AND($I52 = SUM($K52:AO52), SUM($K88:AN88) = 0), $I52, 0)","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I53 = SUM($K53:L53), SUM($K89:K89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:M53), SUM($K89:L89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:N53), SUM($K89:M89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:O53), SUM($K89:N89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:P53), SUM($K89:O89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:Q53), SUM($K89:P89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:R53), SUM($K89:Q89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:S53), SUM($K89:R89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:T53), SUM($K89:S89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:U53), SUM($K89:T89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:V53), SUM($K89:U89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:W53), SUM($K89:V89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:X53), SUM($K89:W89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:Y53), SUM($K89:X89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:Z53), SUM($K89:Y89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AA53), SUM($K89:Z89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AB53), SUM($K89:AA89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AC53), SUM($K89:AB89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AD53), SUM($K89:AC89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AE53), SUM($K89:AD89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AF53), SUM($K89:AE89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AG53), SUM($K89:AF89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AH53), SUM($K89:AG89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AI53), SUM($K89:AH89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AJ53), SUM($K89:AI89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AK53), SUM($K89:AJ89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AL53), SUM($K89:AK89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AM53), SUM($K89:AL89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AN53), SUM($K89:AM89) = 0), $I53, 0)","v":0},{"$f":"IF(AND($I53 = SUM($K53:AO53), SUM($K89:AN89) = 0), $I53, 0)","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I54 = SUM($K54:L54), SUM($K90:K90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:M54), SUM($K90:L90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:N54), SUM($K90:M90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:O54), SUM($K90:N90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:P54), SUM($K90:O90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:Q54), SUM($K90:P90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:R54), SUM($K90:Q90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:S54), SUM($K90:R90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:T54), SUM($K90:S90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:U54), SUM($K90:T90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:V54), SUM($K90:U90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:W54), SUM($K90:V90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:X54), SUM($K90:W90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:Y54), SUM($K90:X90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:Z54), SUM($K90:Y90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AA54), SUM($K90:Z90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AB54), SUM($K90:AA90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AC54), SUM($K90:AB90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AD54), SUM($K90:AC90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AE54), SUM($K90:AD90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AF54), SUM($K90:AE90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AG54), SUM($K90:AF90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AH54), SUM($K90:AG90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AI54), SUM($K90:AH90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AJ54), SUM($K90:AI90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AK54), SUM($K90:AJ90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AL54), SUM($K90:AK90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AM54), SUM($K90:AL90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AN54), SUM($K90:AM90) = 0), $I54, 0)","v":0},{"$f":"IF(AND($I54 = SUM($K54:AO54), SUM($K90:AN90) = 0), $I54, 0)","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I55 = SUM($K55:L55), SUM($K91:K91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:M55), SUM($K91:L91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:N55), SUM($K91:M91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:O55), SUM($K91:N91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:P55), SUM($K91:O91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:Q55), SUM($K91:P91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:R55), SUM($K91:Q91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:S55), SUM($K91:R91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:T55), SUM($K91:S91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:U55), SUM($K91:T91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:V55), SUM($K91:U91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:W55), SUM($K91:V91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:X55), SUM($K91:W91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:Y55), SUM($K91:X91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:Z55), SUM($K91:Y91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AA55), SUM($K91:Z91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AB55), SUM($K91:AA91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AC55), SUM($K91:AB91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AD55), SUM($K91:AC91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AE55), SUM($K91:AD91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AF55), SUM($K91:AE91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AG55), SUM($K91:AF91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AH55), SUM($K91:AG91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AI55), SUM($K91:AH91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AJ55), SUM($K91:AI91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AK55), SUM($K91:AJ91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AL55), SUM($K91:AK91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AM55), SUM($K91:AL91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AN55), SUM($K91:AM91) = 0), $I55, 0)","v":0},{"$f":"IF(AND($I55 = SUM($K55:AO55), SUM($K91:AN91) = 0), $I55, 0)","v":0}]
[null,null,null,null,"2007-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I56 = SUM($K56:L56), SUM($K92:K92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:M56), SUM($K92:L92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:N56), SUM($K92:M92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:O56), SUM($K92:N92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:P56), SUM($K92:O92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:Q56), SUM($K92:P92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:R56), SUM($K92:Q92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:S56), SUM($K92:R92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:T56), SUM($K92:S92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:U56), SUM($K92:T92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:V56), SUM($K92:U92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:W56), SUM($K92:V92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:X56), SUM($K92:W92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:Y56), SUM($K92:X92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:Z56), SUM($K92:Y92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AA56), SUM($K92:Z92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AB56), SUM($K92:AA92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AC56), SUM($K92:AB92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AD56), SUM($K92:AC92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AE56), SUM($K92:AD92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AF56), SUM($K92:AE92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AG56), SUM($K92:AF92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AH56), SUM($K92:AG92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AI56), SUM($K92:AH92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AJ56), SUM($K92:AI92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AK56), SUM($K92:AJ92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AL56), SUM($K92:AK92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AM56), SUM($K92:AL92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AN56), SUM($K92:AM92) = 0), $I56, 0)","v":0},{"$f":"IF(AND($I56 = SUM($K56:AO56), SUM($K92:AN92) = 0), $I56, 0)","v":0}]
[null,null,null,null,"2008-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I57 = SUM($K57:L57), SUM($K93:K93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:M57), SUM($K93:L93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:N57), SUM($K93:M93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:O57), SUM($K93:N93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:P57), SUM($K93:O93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:Q57), SUM($K93:P93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:R57), SUM($K93:Q93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:S57), SUM($K93:R93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:T57), SUM($K93:S93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:U57), SUM($K93:T93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:V57), SUM($K93:U93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:W57), SUM($K93:V93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:X57), SUM($K93:W93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:Y57), SUM($K93:X93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:Z57), SUM($K93:Y93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AA57), SUM($K93:Z93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AB57), SUM($K93:AA93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AC57), SUM($K93:AB93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AD57), SUM($K93:AC93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AE57), SUM($K93:AD93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AF57), SUM($K93:AE93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AG57), SUM($K93:AF93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AH57), SUM($K93:AG93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AI57), SUM($K93:AH93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AJ57), SUM($K93:AI93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AK57), SUM($K93:AJ93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AL57), SUM($K93:AK93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AM57), SUM($K93:AL93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AN57), SUM($K93:AM93) = 0), $I57, 0)","v":0},{"$f":"IF(AND($I57 = SUM($K57:AO57), SUM($K93:AN93) = 0), $I57, 0)","v":0}]
[null,null,null,null,"2009-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I58 = SUM($K58:L58), SUM($K94:K94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:M58), SUM($K94:L94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:N58), SUM($K94:M94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:O58), SUM($K94:N94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:P58), SUM($K94:O94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:Q58), SUM($K94:P94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:R58), SUM($K94:Q94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:S58), SUM($K94:R94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:T58), SUM($K94:S94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:U58), SUM($K94:T94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:V58), SUM($K94:U94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:W58), SUM($K94:V94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:X58), SUM($K94:W94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:Y58), SUM($K94:X94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:Z58), SUM($K94:Y94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AA58), SUM($K94:Z94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AB58), SUM($K94:AA94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AC58), SUM($K94:AB94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AD58), SUM($K94:AC94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AE58), SUM($K94:AD94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AF58), SUM($K94:AE94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AG58), SUM($K94:AF94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AH58), SUM($K94:AG94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AI58), SUM($K94:AH94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AJ58), SUM($K94:AI94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AK58), SUM($K94:AJ94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AL58), SUM($K94:AK94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AM58), SUM($K94:AL94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AN58), SUM($K94:AM94) = 0), $I58, 0)","v":0},{"$f":"IF(AND($I58 = SUM($K58:AO58), SUM($K94:AN94) = 0), $I58, 0)","v":0}]
[null,null,null,null,"2010-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I59 = SUM($K59:L59), SUM($K95:K95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:M59), SUM($K95:L95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:N59), SUM($K95:M95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:O59), SUM($K95:N95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:P59), SUM($K95:O95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:Q59), SUM($K95:P95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:R59), SUM($K95:Q95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:S59), SUM($K95:R95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:T59), SUM($K95:S95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:U59), SUM($K95:T95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:V59), SUM($K95:U95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:W59), SUM($K95:V95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:X59), SUM($K95:W95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:Y59), SUM($K95:X95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:Z59), SUM($K95:Y95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AA59), SUM($K95:Z95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AB59), SUM($K95:AA95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AC59), SUM($K95:AB95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AD59), SUM($K95:AC95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AE59), SUM($K95:AD95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AF59), SUM($K95:AE95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AG59), SUM($K95:AF95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AH59), SUM($K95:AG95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AI59), SUM($K95:AH95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AJ59), SUM($K95:AI95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AK59), SUM($K95:AJ95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AL59), SUM($K95:AK95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AM59), SUM($K95:AL95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AN59), SUM($K95:AM95) = 0), $I59, 0)","v":0},{"$f":"IF(AND($I59 = SUM($K59:AO59), SUM($K95:AN95) = 0), $I59, 0)","v":0}]
[null,null,null,null,"2011-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I60 = SUM($K60:L60), SUM($K96:K96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:M60), SUM($K96:L96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:N60), SUM($K96:M96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:O60), SUM($K96:N96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:P60), SUM($K96:O96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:Q60), SUM($K96:P96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:R60), SUM($K96:Q96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:S60), SUM($K96:R96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:T60), SUM($K96:S96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:U60), SUM($K96:T96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:V60), SUM($K96:U96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:W60), SUM($K96:V96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:X60), SUM($K96:W96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:Y60), SUM($K96:X96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:Z60), SUM($K96:Y96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AA60), SUM($K96:Z96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AB60), SUM($K96:AA96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AC60), SUM($K96:AB96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AD60), SUM($K96:AC96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AE60), SUM($K96:AD96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AF60), SUM($K96:AE96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AG60), SUM($K96:AF96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AH60), SUM($K96:AG96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AI60), SUM($K96:AH96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AJ60), SUM($K96:AI96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AK60), SUM($K96:AJ96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AL60), SUM($K96:AK96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AM60), SUM($K96:AL96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AN60), SUM($K96:AM96) = 0), $I60, 0)","v":0},{"$f":"IF(AND($I60 = SUM($K60:AO60), SUM($K96:AN96) = 0), $I60, 0)","v":0}]
[null,null,null,null,"2012-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I61 = SUM($K61:L61), SUM($K97:K97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:M61), SUM($K97:L97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:N61), SUM($K97:M97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:O61), SUM($K97:N97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:P61), SUM($K97:O97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:Q61), SUM($K97:P97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:R61), SUM($K97:Q97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:S61), SUM($K97:R97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:T61), SUM($K97:S97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:U61), SUM($K97:T97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:V61), SUM($K97:U97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:W61), SUM($K97:V97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:X61), SUM($K97:W97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:Y61), SUM($K97:X97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:Z61), SUM($K97:Y97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AA61), SUM($K97:Z97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AB61), SUM($K97:AA97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AC61), SUM($K97:AB97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AD61), SUM($K97:AC97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AE61), SUM($K97:AD97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AF61), SUM($K97:AE97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AG61), SUM($K97:AF97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AH61), SUM($K97:AG97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AI61), SUM($K97:AH97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AJ61), SUM($K97:AI97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AK61), SUM($K97:AJ97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AL61), SUM($K97:AK97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AM61), SUM($K97:AL97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AN61), SUM($K97:AM97) = 0), $I61, 0)","v":0},{"$f":"IF(AND($I61 = SUM($K61:AO61), SUM($K97:AN97) = 0), $I61, 0)","v":0}]
[null,null,null,null,"2013-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I62 = SUM($K62:L62), SUM($K98:K98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:M62), SUM($K98:L98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:N62), SUM($K98:M98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:O62), SUM($K98:N98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:P62), SUM($K98:O98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:Q62), SUM($K98:P98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:R62), SUM($K98:Q98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:S62), SUM($K98:R98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:T62), SUM($K98:S98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:U62), SUM($K98:T98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:V62), SUM($K98:U98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:W62), SUM($K98:V98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:X62), SUM($K98:W98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:Y62), SUM($K98:X98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:Z62), SUM($K98:Y98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AA62), SUM($K98:Z98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AB62), SUM($K98:AA98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AC62), SUM($K98:AB98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AD62), SUM($K98:AC98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AE62), SUM($K98:AD98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AF62), SUM($K98:AE98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AG62), SUM($K98:AF98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AH62), SUM($K98:AG98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AI62), SUM($K98:AH98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AJ62), SUM($K98:AI98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AK62), SUM($K98:AJ98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AL62), SUM($K98:AK98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AM62), SUM($K98:AL98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AN62), SUM($K98:AM98) = 0), $I62, 0)","v":0},{"$f":"IF(AND($I62 = SUM($K62:AO62), SUM($K98:AN98) = 0), $I62, 0)","v":0}]
[null,null,null,null,"2014-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I63 = SUM($K63:L63), SUM($K99:K99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:M63), SUM($K99:L99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:N63), SUM($K99:M99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:O63), SUM($K99:N99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:P63), SUM($K99:O99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:Q63), SUM($K99:P99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:R63), SUM($K99:Q99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:S63), SUM($K99:R99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:T63), SUM($K99:S99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:U63), SUM($K99:T99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:V63), SUM($K99:U99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:W63), SUM($K99:V99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:X63), SUM($K99:W99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:Y63), SUM($K99:X99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:Z63), SUM($K99:Y99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AA63), SUM($K99:Z99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AB63), SUM($K99:AA99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AC63), SUM($K99:AB99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AD63), SUM($K99:AC99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AE63), SUM($K99:AD99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AF63), SUM($K99:AE99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AG63), SUM($K99:AF99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AH63), SUM($K99:AG99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AI63), SUM($K99:AH99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AJ63), SUM($K99:AI99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AK63), SUM($K99:AJ99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AL63), SUM($K99:AK99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AM63), SUM($K99:AL99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AN63), SUM($K99:AM99) = 0), $I63, 0)","v":0},{"$f":"IF(AND($I63 = SUM($K63:AO63), SUM($K99:AN99) = 0), $I63, 0)","v":0}]
[null,null,null,null,"2015-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I64 = SUM($K64:L64), SUM($K100:K100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:M64), SUM($K100:L100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:N64), SUM($K100:M100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:O64), SUM($K100:N100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:P64), SUM($K100:O100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:Q64), SUM($K100:P100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:R64), SUM($K100:Q100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:S64), SUM($K100:R100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:T64), SUM($K100:S100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:U64), SUM($K100:T100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:V64), SUM($K100:U100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:W64), SUM($K100:V100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:X64), SUM($K100:W100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:Y64), SUM($K100:X100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:Z64), SUM($K100:Y100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AA64), SUM($K100:Z100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AB64), SUM($K100:AA100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AC64), SUM($K100:AB100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AD64), SUM($K100:AC100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AE64), SUM($K100:AD100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AF64), SUM($K100:AE100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AG64), SUM($K100:AF100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AH64), SUM($K100:AG100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AI64), SUM($K100:AH100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AJ64), SUM($K100:AI100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AK64), SUM($K100:AJ100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AL64), SUM($K100:AK100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AM64), SUM($K100:AL100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AN64), SUM($K100:AM100) = 0), $I64, 0)","v":0},{"$f":"IF(AND($I64 = SUM($K64:AO64), SUM($K100:AN100) = 0), $I64, 0)","v":0}]
[null,null,null,null,"2016-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I65 = SUM($K65:L65), SUM($K101:K101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:M65), SUM($K101:L101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:N65), SUM($K101:M101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:O65), SUM($K101:N101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:P65), SUM($K101:O101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:Q65), SUM($K101:P101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:R65), SUM($K101:Q101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:S65), SUM($K101:R101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:T65), SUM($K101:S101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:U65), SUM($K101:T101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:V65), SUM($K101:U101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:W65), SUM($K101:V101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:X65), SUM($K101:W101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:Y65), SUM($K101:X101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:Z65), SUM($K101:Y101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AA65), SUM($K101:Z101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AB65), SUM($K101:AA101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AC65), SUM($K101:AB101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AD65), SUM($K101:AC101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AE65), SUM($K101:AD101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AF65), SUM($K101:AE101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AG65), SUM($K101:AF101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AH65), SUM($K101:AG101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AI65), SUM($K101:AH101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AJ65), SUM($K101:AI101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AK65), SUM($K101:AJ101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AL65), SUM($K101:AK101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AM65), SUM($K101:AL101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AN65), SUM($K101:AM101) = 0), $I65, 0)","v":0},{"$f":"IF(AND($I65 = SUM($K65:AO65), SUM($K101:AN101) = 0), $I65, 0)","v":0}]
[null,null,null,null,"2017-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I66 = SUM($K66:L66), SUM($K102:K102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:M66), SUM($K102:L102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:N66), SUM($K102:M102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:O66), SUM($K102:N102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:P66), SUM($K102:O102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:Q66), SUM($K102:P102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:R66), SUM($K102:Q102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:S66), SUM($K102:R102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:T66), SUM($K102:S102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:U66), SUM($K102:T102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:V66), SUM($K102:U102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:W66), SUM($K102:V102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:X66), SUM($K102:W102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:Y66), SUM($K102:X102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:Z66), SUM($K102:Y102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AA66), SUM($K102:Z102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AB66), SUM($K102:AA102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AC66), SUM($K102:AB102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AD66), SUM($K102:AC102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AE66), SUM($K102:AD102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AF66), SUM($K102:AE102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AG66), SUM($K102:AF102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AH66), SUM($K102:AG102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AI66), SUM($K102:AH102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AJ66), SUM($K102:AI102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AK66), SUM($K102:AJ102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AL66), SUM($K102:AK102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AM66), SUM($K102:AL102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AN66), SUM($K102:AM102) = 0), $I66, 0)","v":0},{"$f":"IF(AND($I66 = SUM($K66:AO66), SUM($K102:AN102) = 0), $I66, 0)","v":0}]
[null,null,null,null,"2018-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I67 = SUM($K67:L67), SUM($K103:K103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:M67), SUM($K103:L103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:N67), SUM($K103:M103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:O67), SUM($K103:N103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:P67), SUM($K103:O103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:Q67), SUM($K103:P103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:R67), SUM($K103:Q103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:S67), SUM($K103:R103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:T67), SUM($K103:S103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:U67), SUM($K103:T103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:V67), SUM($K103:U103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:W67), SUM($K103:V103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:X67), SUM($K103:W103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:Y67), SUM($K103:X103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:Z67), SUM($K103:Y103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AA67), SUM($K103:Z103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AB67), SUM($K103:AA103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AC67), SUM($K103:AB103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AD67), SUM($K103:AC103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AE67), SUM($K103:AD103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AF67), SUM($K103:AE103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AG67), SUM($K103:AF103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AH67), SUM($K103:AG103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AI67), SUM($K103:AH103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AJ67), SUM($K103:AI103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AK67), SUM($K103:AJ103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AL67), SUM($K103:AK103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AM67), SUM($K103:AL103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AN67), SUM($K103:AM103) = 0), $I67, 0)","v":0},{"$f":"IF(AND($I67 = SUM($K67:AO67), SUM($K103:AN103) = 0), $I67, 0)","v":0}]
[null,null,null,null,"2019-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I68 = SUM($K68:L68), SUM($K104:K104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:M68), SUM($K104:L104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:N68), SUM($K104:M104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:O68), SUM($K104:N104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:P68), SUM($K104:O104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:Q68), SUM($K104:P104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:R68), SUM($K104:Q104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:S68), SUM($K104:R104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:T68), SUM($K104:S104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:U68), SUM($K104:T104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:V68), SUM($K104:U104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:W68), SUM($K104:V104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:X68), SUM($K104:W104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:Y68), SUM($K104:X104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:Z68), SUM($K104:Y104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AA68), SUM($K104:Z104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AB68), SUM($K104:AA104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AC68), SUM($K104:AB104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AD68), SUM($K104:AC104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AE68), SUM($K104:AD104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AF68), SUM($K104:AE104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AG68), SUM($K104:AF104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AH68), SUM($K104:AG104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AI68), SUM($K104:AH104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AJ68), SUM($K104:AI104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AK68), SUM($K104:AJ104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AL68), SUM($K104:AK104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AM68), SUM($K104:AL104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AN68), SUM($K104:AM104) = 0), $I68, 0)","v":0},{"$f":"IF(AND($I68 = SUM($K68:AO68), SUM($K104:AN104) = 0), $I68, 0)","v":0}]
[null,null,null,null,"2020-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I69 = SUM($K69:L69), SUM($K105:K105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:M69), SUM($K105:L105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:N69), SUM($K105:M105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:O69), SUM($K105:N105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:P69), SUM($K105:O105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:Q69), SUM($K105:P105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:R69), SUM($K105:Q105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:S69), SUM($K105:R105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:T69), SUM($K105:S105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:U69), SUM($K105:T105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:V69), SUM($K105:U105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:W69), SUM($K105:V105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:X69), SUM($K105:W105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:Y69), SUM($K105:X105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:Z69), SUM($K105:Y105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AA69), SUM($K105:Z105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AB69), SUM($K105:AA105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AC69), SUM($K105:AB105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AD69), SUM($K105:AC105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AE69), SUM($K105:AD105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AF69), SUM($K105:AE105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AG69), SUM($K105:AF105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AH69), SUM($K105:AG105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AI69), SUM($K105:AH105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AJ69), SUM($K105:AI105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AK69), SUM($K105:AJ105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AL69), SUM($K105:AK105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AM69), SUM($K105:AL105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AN69), SUM($K105:AM105) = 0), $I69, 0)","v":0},{"$f":"IF(AND($I69 = SUM($K69:AO69), SUM($K105:AN105) = 0), $I69, 0)","v":0}]
[null,null,null,null,"2021-03-31",null,"£m 09/10 prices",null,null,">",null,{"$f":"IF(AND($I70 = SUM($K70:L70), SUM($K106:K106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:M70), SUM($K106:L106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:N70), SUM($K106:M106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:O70), SUM($K106:N106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:P70), SUM($K106:O106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:Q70), SUM($K106:P106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:R70), SUM($K106:Q106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:S70), SUM($K106:R106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:T70), SUM($K106:S106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:U70), SUM($K106:T106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:V70), SUM($K106:U106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:W70), SUM($K106:V106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:X70), SUM($K106:W106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:Y70), SUM($K106:X106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:Z70), SUM($K106:Y106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AA70), SUM($K106:Z106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AB70), SUM($K106:AA106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AC70), SUM($K106:AB106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AD70), SUM($K106:AC106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AE70), SUM($K106:AD106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AF70), SUM($K106:AE106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AG70), SUM($K106:AF106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AH70), SUM($K106:AG106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AI70), SUM($K106:AH106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AJ70), SUM($K106:AI106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AK70), SUM($K106:AJ106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AL70), SUM($K106:AK106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AM70), SUM($K106:AL106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AN70), SUM($K106:AM106) = 0), $I70, 0)","v":0},{"$f":"IF(AND($I70 = SUM($K70:AO70), SUM($K106:AN106) = 0), $I70, 0)","v":0}]
[null,null,null,null,"Total",null,"£m 09/10 prices",null,null,null,null,{"$f":"SUM(L76:L106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH76:AH106)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"RIIO opening value"]
[null,null,"Note: Cumulative values provide the opening values for the following year."]
[]
[null,null,null,null,"Cumulative net additions",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K15:AG15)","v":2365.9436216594186}]
[null,null,null,null,"Cumulative depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K$20:AG20) +SUM($K71:AG71)","v":292.93378400966265}]
[null,null,null,null,"Cumulative removals",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K107:AG107)","v":0}]
[]
[null,null,null,null,"Opening post-vesting RAV cost contribution",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG112 - AG114","v":2365.9436216594186}]
[null,null,null,null,"Opening post-vesting RAV accumulated depreciation contribution",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG113 - AG114","v":292.93378400966265}]
[]
[null,"End of sheet"]

{"sheet":"SystemOperator","index":9,"n_rows":453,"n_cols":41,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
["SystemOperator"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"PCFM Variable Values Table"]
[]
[null,null,null,null,"Actual non-operational capex","6B","£m 09/10 prices","SOANC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH8)","v":17.731744589197316},{"$f":"('NGGT SO'!AI8)","v":27.268015469872026},{"$f":"('NGGT SO'!AJ8)","v":35.751531838303166},{"$f":"('NGGT SO'!AK8)","v":26.812442267587734},{"$f":"('NGGT SO'!AL8)","v":0},{"$f":"('NGGT SO'!AM8)","v":0},{"$f":"('NGGT SO'!AN8)","v":0},{"$f":"('NGGT SO'!AO8)","v":0}]
[null,null,null,null,"Actual controllable opex","6B","£m 09/10 prices","SOACO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH9)","v":41.700533201484639},{"$f":"('NGGT SO'!AI9)","v":46.519368400808283},{"$f":"('NGGT SO'!AJ9)","v":47.637270411612654},{"$f":"('NGGT SO'!AK9)","v":48.000990589904603},{"$f":"('NGGT SO'!AL9)","v":0},{"$f":"('NGGT SO'!AM9)","v":0},{"$f":"('NGGT SO'!AN9)","v":0},{"$f":"('NGGT SO'!AO9)","v":0}]
[null,null,null,null,"Uncertain costs - Enhanced Physical Site Security","6D","£m 09/10 prices","SOIAEEPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH10)","v":12.6},{"$f":"('NGGT SO'!AI10)","v":0},{"$f":"('NGGT SO'!AJ10)","v":0},{"$f":"('NGGT SO'!AK10)","v":0},{"$f":"('NGGT SO'!AL10)","v":0},{"$f":"('NGGT SO'!AM10)","v":0},{"$f":"('NGGT SO'!AN10)","v":0},{"$f":"('NGGT SO'!AO10)","v":0}]
[null,null,null,null,"Uncertain costs – Central Agency Costs","6D","£m 09/10 prices","SOIAECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH11)","v":13.472325908087747},{"$f":"('NGGT SO'!AI11)","v":12.47684142424011},{"$f":"('NGGT SO'!AJ11)","v":18.331577134767276},{"$f":"('NGGT SO'!AK11)","v":23.90893797255584},{"$f":"('NGGT SO'!AL11)","v":15.975511578423395},{"$f":"('NGGT SO'!AM11)","v":17.682768025444116},{"$f":"('NGGT SO'!AN11)","v":17.603227830388718},{"$f":"('NGGT SO'!AO11)","v":15.284117250011741}]
[null,null,null,null,"Tax liability - gearing/interest costs","6C","£m nominal","SOTGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH12)","v":0},{"$f":"('NGGT SO'!AI12)","v":0},{"$f":"('NGGT SO'!AJ12)","v":0},{"$f":"('NGGT SO'!AK12)","v":0},{"$f":"('NGGT SO'!AL12)","v":0},{"$f":"('NGGT SO'!AM12)","v":0},{"$f":"('NGGT SO'!AN12)","v":0},{"$f":"('NGGT SO'!AO12)","v":0}]
[null,null,null,null,"Tax liability - tax trigger events","6C","£m 09/10 prices","SOTTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH13)","v":0},{"$f":"('NGGT SO'!AI13)","v":0},{"$f":"('NGGT SO'!AJ13)","v":0},{"$f":"('NGGT SO'!AK13)","v":0},{"$f":"('NGGT SO'!AL13)","v":0},{"$f":"('NGGT SO'!AM13)","v":0},{"$f":"('NGGT SO'!AN13)","v":0},{"$f":"('NGGT SO'!AO13)","v":0}]
[null,null,null,null,"Pension scheme administration and Pension Protection Fund Levy","6C","£m 09/10 prices","SOAPFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH14)","v":0},{"$f":"('NGGT SO'!AI14)","v":0},{"$f":"('NGGT SO'!AJ14)","v":0},{"$f":"('NGGT SO'!AK14)","v":0},{"$f":"('NGGT SO'!AL14)","v":0},{"$f":"('NGGT SO'!AM14)","v":7.3282442911451195E-2},{"$f":"('NGGT SO'!AN14)","v":7.3282442911451195E-2},{"$f":"('NGGT SO'!AO14)","v":7.3282442911451195E-2}]
[null,null,null,null,"Pension Scheme Established Deficit","6C","£m 09/10 prices","SOEDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH15)","v":0.1610489786498113},{"$f":"('NGGT SO'!AI15)","v":0.1610489786498113},{"$f":"('NGGT SO'!AJ15)","v":0.83730958117129928},{"$f":"('NGGT SO'!AK15)","v":0.83730958117129928},{"$f":"('NGGT SO'!AL15)","v":0.83730958117129928},{"$f":"('NGGT SO'!AM15)","v":1.3506983129341714},{"$f":"('NGGT SO'!AN15)","v":1.3506983129341714},{"$f":"('NGGT SO'!AO15)","v":1.3506983129341714}]
[null,null,null,null,"Legacy price control adjustments to allowed revenue","6A","£m 09/10 prices","SOLAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH16)","v":0.25854538999583349}]
[null,null,null,null,"Legacy price control adjustments to RAV","6A","£m 09/10 prices","SOLRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH17)","v":-2.9550550399825672}]
[]
[null,"Expenditure"]
[]
[null,null,"Totex"]
[]
[null,null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH25)","v":33.734064323833628},{"$f":"('NGGT SO'!AI25)","v":27.39346022326454},{"$f":"('NGGT SO'!AJ25)","v":18.58964637976759},{"$f":"('NGGT SO'!AK25)","v":15.690053681814245},{"$f":"('NGGT SO'!AL25)","v":14.117331818843784},{"$f":"('NGGT SO'!AM25)","v":12.8424465294623},{"$f":"('NGGT SO'!AN25)","v":15.120708694627556},{"$f":"('NGGT SO'!AO25)","v":12.837335667911791}]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH26)","v":37.780581733294433},{"$f":"('NGGT SO'!AI26)","v":38.765251453029641},{"$f":"('NGGT SO'!AJ26)","v":38.935734544913359},{"$f":"('NGGT SO'!AK26)","v":37.194366497168517},{"$f":"('NGGT SO'!AL26)","v":37.663363739263652},{"$f":"('NGGT SO'!AM26)","v":38.166072267177746},{"$f":"('NGGT SO'!AN26)","v":38.821758225100261},{"$f":"('NGGT SO'!AO26)","v":39.417681323616755}]
[]
[null,null,null,"Variant allowances"]
[]
[null,null,null,null,{"$f":"E10","v":"Uncertain costs - Enhanced Physical Site Security"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH10","v":12.6},{"$f":"AI10","v":0},0,0,0,0,0,0]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH31)","v":1},{"$f":"('NGGT SO'!AI31)","v":1},{"$f":"('NGGT SO'!AJ31)","v":1},{"$f":"('NGGT SO'!AK31)","v":1},{"$f":"('NGGT SO'!AL31)","v":1},{"$f":"('NGGT SO'!AM31)","v":1},{"$f":"('NGGT SO'!AN31)","v":1},{"$f":"('NGGT SO'!AO31)","v":1}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH32)","v":0},{"$f":"('NGGT SO'!AI32)","v":0},{"$f":"('NGGT SO'!AJ32)","v":0},{"$f":"('NGGT SO'!AK32)","v":0},{"$f":"('NGGT SO'!AL32)","v":0},{"$f":"('NGGT SO'!AM32)","v":0},{"$f":"('NGGT SO'!AN32)","v":0},{"$f":"('NGGT SO'!AO32)","v":0}]
[]
[null,null,null,null,{"$f":"E11","v":"Uncertain costs – Central Agency Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH11","v":13.472325908087747},{"$f":"AI11","v":12.47684142424011},18.331577134767276,23.90893797255584,15.975511578423395,17.682768025444116,17.603227830388718,15.284117250011741]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH35)","v":0.53115966838468498},{"$f":"('NGGT SO'!AI35)","v":0.39786151790126845},{"$f":"('NGGT SO'!AJ35)","v":0.35874469066026993},{"$f":"('NGGT SO'!AK35)","v":0.37855324343503921},{"$f":"('NGGT SO'!AL35)","v":0.37444615787687113},{"$f":"('NGGT SO'!AM35)","v":0.31259854963837391},{"$f":"('NGGT SO'!AN35)","v":0.29564829064616732},{"$f":"('NGGT SO'!AO35)","v":0.26800142243684655}]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH36)","v":0.46884033161531502},{"$f":"('NGGT SO'!AI36)","v":0.60213848209873155},{"$f":"('NGGT SO'!AJ36)","v":0.64125530933973007},{"$f":"('NGGT SO'!AK36)","v":0.62144675656496084},{"$f":"('NGGT SO'!AL36)","v":0.62555384212312881},{"$f":"('NGGT SO'!AM36)","v":0.68740145036162614},{"$f":"('NGGT SO'!AN36)","v":0.70435170935383273},{"$f":"('NGGT SO'!AO36)","v":0.73199857756315345}]
[]
[null,null,null,"Variant"]
[null,null,null,"Note: Licence conditions may allow for non-baseline allowances to be granted. These are added to the baseline to generate the allowed sub-categories and thereby the overall allowed totex."]
[]
[null,null,null,null,"Non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$30*AH31 +  AH$34*AH35","v":19.755956161710287},4.9640550676615947,6.5763559685269639,9.0508060165981838,5.9819689306581099,5.5276076383456436,5.2043642179094656,4.0961651636946899]
[null,null,null,null,"Controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3163697463774593,7.5127863565785153,11.755221166240313,14.858131955957658,9.9935426477652847,12.155160387098473,12.398863612479254,11.187952086317051]
[]
[null,"Direct allowed revenue terms (DARTs)"]
[]
[null,null,"Base Revenue"]
[]
[null,null,null,"No impact on net debt or tax"]
[]
[null,null,null,null,{"$f":"E14","v":"Pension scheme administration and Pension Protection Fund Levy"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14","v":0},{"$f":"AI14","v":0},0,0,0,7.3282442911451195E-2,7.3282442911451195E-2,7.3282442911451195E-2]
[null,null,null,null,{"$f":"E15","v":"Pension Scheme Established Deficit"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH15","v":0.1610489786498113},{"$f":"AI15","v":0.1610489786498113},0.83730958117129928,0.83730958117129928,0.83730958117129928,1.3506983129341714,1.3506983129341714,1.3506983129341714]
[]
[null,null,null,"Impact net debt and tax"]
[]
[null,null,null,null,"Pension true-up from previous price controls",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH55)","v":-0.11028435639755284},{"$f":"('NGGT SO'!AI55)","v":-0.11497144154444883},{"$f":"('NGGT SO'!AJ55)","v":-0.11973557065344692},{"$f":"('NGGT SO'!AK55)","v":-0.12456989431857984},{"$f":"('NGGT SO'!AL55)","v":-0.12947483390737391},{"$f":"('NGGT SO'!AM55)","v":-0.13441915412721175},{"$f":"('NGGT SO'!AN55)","v":-0.13955228557544466},{"$f":"('NGGT SO'!AO55)","v":-0.14488143848085697}]
[]
[null,null,null,"Impact net debt, no impact on tax"]
[]
[null,null,null,null,{"$f":"E16","v":"Legacy price control adjustments to allowed revenue"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($AH$16/8)","v":3.2318173749479186E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)","v":3.369169613383205E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)","v":3.5087795792377717E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)","v":3.6504465547494966E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)","v":3.7941828878427578E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)","v":3.9390732468722531E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)","v":4.0894966064871877E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)*(1+SystemOperator!$AO$295)","v":4.245664258147417E-2}]
[]
[null,null,"Allowed Revenue (non Base Revenue)"]
[]
[null,null,null,"No impact on debt or tax"]
[]
[null,null,null,null,"NGGT SO Revenue Driver Income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH65)","v":94.224999999999994},{"$f":"('NGGT SO'!AI65)","v":87.484999999999999},{"$f":"('NGGT SO'!AJ65)","v":79.322999999999993},{"$f":"('NGGT SO'!AK65)","v":58.722999999999999},{"$f":"('NGGT SO'!AL65)","v":3.3000000000000002E-2},{"$f":"('NGGT SO'!AM65)","v":3.3000000000000002E-2},{"$f":"('NGGT SO'!AN65)","v":0},{"$f":"('NGGT SO'!AO65)","v":0}]
[]
[null,"Efficiency incentive"]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Capitalised share of totex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH71)","v":0.374},{"$f":"('NGGT SO'!AI71)","v":0.374},{"$f":"('NGGT SO'!AJ71)","v":0.374},{"$f":"('NGGT SO'!AK71)","v":0.374},{"$f":"('NGGT SO'!AL71)","v":0.374},{"$f":"('NGGT SO'!AM71)","v":0.374},{"$f":"('NGGT SO'!AN71)","v":0.374},{"$f":"('NGGT SO'!AO71)","v":0.374}]
[]
[null,"RAV and assets"]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,{"$f":"('NGGT SO'!I77)","v":7}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!W78)","v":0},{"$f":"('NGGT SO'!X78)","v":0},{"$f":"('NGGT SO'!Y78)","v":0},{"$f":"('NGGT SO'!Z78)","v":0},{"$f":"('NGGT SO'!AA78)","v":0},{"$f":"('NGGT SO'!AB78)","v":10.982196636171146},{"$f":"('NGGT SO'!AC78)","v":7.6066665632032242},{"$f":"('NGGT SO'!AD78)","v":10.128},{"$f":"('NGGT SO'!AE78)","v":9.2042013197026513},{"$f":"('NGGT SO'!AF78)","v":11.572753151105161},{"$f":"('NGGT SO'!AG78)","v":24.321423765717707}]
[null,null,null,null,{"$f":"E17","v":"Legacy price control adjustments to RAV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH17","v":-2.9550550399825672}]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"Allocation to \"General\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH85)","v":1},{"$f":"('NGGT SO'!AI85)","v":1},{"$f":"('NGGT SO'!AJ85)","v":1},{"$f":"('NGGT SO'!AK85)","v":1},{"$f":"('NGGT SO'!AL85)","v":1},{"$f":"('NGGT SO'!AM85)","v":1},{"$f":"('NGGT SO'!AN85)","v":1},{"$f":"('NGGT SO'!AO85)","v":1}]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH86)","v":0},{"$f":"('NGGT SO'!AI86)","v":0},{"$f":"('NGGT SO'!AJ86)","v":0},{"$f":"('NGGT SO'!AK86)","v":0},{"$f":"('NGGT SO'!AL86)","v":0},{"$f":"('NGGT SO'!AM86)","v":0},{"$f":"('NGGT SO'!AN86)","v":0},{"$f":"('NGGT SO'!AO86)","v":0}]
[]
[null,null,null,"Allocation to \"Revenue\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH90)","v":0},{"$f":"('NGGT SO'!AI90)","v":0},{"$f":"('NGGT SO'!AJ90)","v":0},{"$f":"('NGGT SO'!AK90)","v":0},{"$f":"('NGGT SO'!AL90)","v":0},{"$f":"('NGGT SO'!AM90)","v":0},{"$f":"('NGGT SO'!AN90)","v":0},{"$f":"('NGGT SO'!AO90)","v":0}]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH91)","v":1},{"$f":"('NGGT SO'!AI91)","v":1},{"$f":"('NGGT SO'!AJ91)","v":1},{"$f":"('NGGT SO'!AK91)","v":1},{"$f":"('NGGT SO'!AL91)","v":1},{"$f":"('NGGT SO'!AM91)","v":1},{"$f":"('NGGT SO'!AN91)","v":1},{"$f":"('NGGT SO'!AO91)","v":1}]
[]
[null,null,null,"Allocation to \"Non Qualifying\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH95)","v":0},{"$f":"('NGGT SO'!AI95)","v":0},{"$f":"('NGGT SO'!AJ95)","v":0},{"$f":"('NGGT SO'!AK95)","v":0},{"$f":"('NGGT SO'!AL95)","v":0},{"$f":"('NGGT SO'!AM95)","v":0},{"$f":"('NGGT SO'!AN95)","v":0},{"$f":"('NGGT SO'!AO95)","v":0}]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH96)","v":0},{"$f":"('NGGT SO'!AI96)","v":0},{"$f":"('NGGT SO'!AJ96)","v":0},{"$f":"('NGGT SO'!AK96)","v":0},{"$f":"('NGGT SO'!AL96)","v":0},{"$f":"('NGGT SO'!AM96)","v":0},{"$f":"('NGGT SO'!AN96)","v":0},{"$f":"('NGGT SO'!AO96)","v":0}]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH102)","v":68.8}]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH103)","v":0.18},{"$f":"('NGGT SO'!AI103)","v":0.18},{"$f":"('NGGT SO'!AJ103)","v":0.18},{"$f":"('NGGT SO'!AK103)","v":0.18},{"$f":"('NGGT SO'!AL103)","v":0.18},{"$f":"('NGGT SO'!AM103)","v":0.18},{"$f":"('NGGT SO'!AN103)","v":0.18},{"$f":"('NGGT SO'!AO103)","v":0.18}]
[]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH105)","v":0}]
[null,null,null,null,"Special Rate allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH106)","v":0.08},{"$f":"('NGGT SO'!AI106)","v":0.08},{"$f":"('NGGT SO'!AJ106)","v":0.08},{"$f":"('NGGT SO'!AK106)","v":0.08},{"$f":"('NGGT SO'!AL106)","v":0.08},{"$f":"('NGGT SO'!AM106)","v":0.08},{"$f":"('NGGT SO'!AN106)","v":0.08},{"$f":"('NGGT SO'!AO106)","v":0.08}]
[]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH108)","v":0}]
[null,null,null,null,"Deferred revenue expenditure allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AI109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AJ109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AK109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AL109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AM109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AN109)","v":2.2200000000000001E-2},{"$f":"('NGGT SO'!AO109)","v":2.2200000000000001E-2}]
[]
[null,"Totex"]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"Source of actuals"]
[null,null,null,"Note: The model assumes that there is a time lag from year t until actual expenditure data becomes available for the model. After the lag, actual expenditure inputs are used. Up to that point the model generates a forecast actual expenditure."]
[null,null,null,"When required in the model, forecasts assume that actuals are equal to their corresponding allowance."]
[null,null,null,"In a year where actual totex is assumed to be available, values must be inputted to the model as it will not generate a forecast and the empty input cell will be read as an actual spend of zero."]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"Input!I50","v":2}]
[null,null,null,null,"Input actuals used",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) >= YEAR(AH$4) + $I120","v":true},{"$f":"YEAR($I$4) >= YEAR(AI$4) + $I120","v":true},true,true,false,false,false,false]
[null,null,null,null,"Forecast actuals generated from allowances",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) < YEAR(AH$4) + $I120","v":false},false,false,false,true,true,true,true]
[]
[null,null,null,"Totex applied"]
[null,null,null,"Note: Actuals are exported both to identify performance against the allowance and to generate writing down allowances used in the tax calculation."]
[]
[null,null,null,null,"Actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH121, AH8, AH25 + AH41)","v":17.731744589197316},27.268015469872026,35.751531838303166,26.812442267587734,20.099300749501893,18.370054167807943,20.325072912537021,16.93350083160648]
[null,null,null,null,"Actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH121, AH9, AH26  +  AH42)","v":41.700533201484639},46.519368400808283,47.637270411612654,48.000990589904603,47.65690638702894,50.321232654276216,51.220621837579515,50.605633409933802]
[null,null,null,null,"Actual totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH127:AH128)","v":59.432277790681951},73.787383870680316,83.388802249915813,74.81343285749233,67.756207136530833,68.691286822084152,71.545694750116539,67.539134241540282]
[]
[null,"TIM"]
[]
[null,null,"Post-TIM overspend (underspend)"]
[null,null,"Note: Totex overspend (underspend) is identified and subject to the \"efficiency incentive rate.\""]
[]
[null,null,null,null,"Actual totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH129","v":59.432277790681951},{"$f":"AI129","v":73.787383870680316},83.388802249915813,74.81343285749233,67.756207136530833,68.691286822084152,71.545694750116539,67.539134241540282]
[null,null,null,null,"Less allowed totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AH25:AH26, AH41:AH42)","v":-97.58697196521581},-78.635553100534295,-75.856958059448232,-76.793358151538612,-67.756207136530833,-68.691286822084166,-71.545694750116539,-67.539134241540296]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH136:AH137)","v":-38.154694174533859},-4.8481692298539798,7.5318441904675808,-1.9799252940462821,0,0,0,0]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001},{"$f":"(1 - TIM!$I$14)","v":0.55640000000000001}]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$140 * AH138","v":-21.229271838710638},{"$f":"AI$140 * AI138","v":-2.6975213594907546},4.1907181075761617,-1.1016304336073515,0,0,0,0]
[]
[null,null,"Post-TIM totex"]
[null,null,"Note: \"Post-TIM overspend (underspend)\" is added to the allowed totex value to give the Post-TIM totex allowance to be split into fast and slow money."]
[]
[null,null,null,null,"Allowed totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH137","v":97.58697196521581},{"$f":"-AI137","v":78.635553100534295},75.856958059448232,76.793358151538612,67.756207136530833,68.691286822084166,71.545694750116539,67.539134241540296]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH142","v":-21.229271838710638},-2.6975213594907546,4.1907181075761617,-1.1016304336073515,0,0,0,0]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH147:AH148)","v":76.357700126505165},75.938031741043545,80.047676167024392,75.691727717931258,67.756207136530833,68.691286822084166,71.545694750116539,67.539134241540296]
[]
[null,"Capitalisation"]
[null,"Note: The weighted capitalised share of totex the Transmission operators is weighted based on the relative share of allowance to totex, wider works and enter & exit."]
[null,"Post-TIM totex is allocated into \"fast\" and \"slow\" elements based on a pre-set percentage split:"]
[null,"- \"fast money \" is exported to the \"Revenue\" sheet where it is included as an element of \"recalculated base revenue;\" and"]
[null,"- \"slow money \" is exported to the \"Depn\" sheet where it is added to RAV. Slow money is recovered over the life of the RAV through regulatory depreciation and return allowances."]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH149","v":76.357700126505165},75.938031741043545,80.047676167024392,75.691727717931258,67.756207136530833,68.691286822084166,71.545694750116539,67.539134241540296]
[null,null,null,null,"Capitalised share of totex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH71","v":0.374},0.374,0.374,0.374,0.374,0.374,0.374,0.374]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$157 * (1 - AH158)","v":47.799920279192236},{"$f":"AI$157 * (1 - AI158)","v":47.537207869893258},50.109845280557266,47.383021551424967,42.4153856674683,43.000745550624686,44.787604913572956,42.279498035204227]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$157 * AH158","v":28.557779847312933},{"$f":"AI$157 * AI158","v":28.400823871150287},29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072]
[]
[null,"Additional income"]
[null,"Note: The additional income lump sum is recovered across the price control and is matched to the profile of allowed totex set at final proposals."]
[]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,{"$f":"TIM!I28*(1-TIM!I32)","v":-2.7598268924942047}]
[]
[null,null,null,null,"Original allowed totex (set at final proposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH117)","v":71.514646057128061},{"$f":"('NGGT SO'!AI117)","v":66.158711676294189},{"$f":"('NGGT SO'!AJ117)","v":57.525380924680945},{"$f":"('NGGT SO'!AK117)","v":52.884420178982765},{"$f":"('NGGT SO'!AL117)","v":51.780695558107439},{"$f":"('NGGT SO'!AM117)","v":51.008518796640047},{"$f":"('NGGT SO'!AN117)","v":53.942466919727821},{"$f":"('NGGT SO'!AO117)","v":52.255016991528549}]
[null,null,null,null,"Total allowed totex in price control (set at final proposals)",null,"£m 09/10 prices",null,{"$f":"('NGGT SO'!I118)","v":457.06985710308982}]
[]
[null,null,null,null,"Share of additional income allowed in year",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH169 / $I170, 0)","v":0.15646327349256439},{"$f":"IFERROR(AI169 / $I170, 0)","v":0.14474529581891116},0.12585686855238495,0.11570314549763659,0.11328836227856645,0.11159895583561821,0.11801799239533174,0.11432610612898653]
[]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I167 * AH172","v":-0.43181154987245485},{"$f":"$I167 * AI172","v":-0.39947195996305995},-0.34734317043598018,-0.3193206524905472,-0.31265626882301373,-0.30799379948941219,-0.32570922921081308,-0.31552026220892354]
[]
[null,"Tax pool additions"]
[null,"Note: Actual totex is combined with other expenditure and allocated to tax pools. Each cost sub-category can have its own percentage split between each pool."]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH85","v":1},1,1,1,1,1,1,1]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"General pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH127:AH128,AH183:AH184)","v":17.731744589197316},{"$f":"SUMPRODUCT(AI127:AI128,AI183:AI184)","v":27.268015469872026},35.751531838303166,26.812442267587734,20.099300749501893,18.370054167807943,20.325072912537021,16.93350083160648]
[]
[null,null,null,"Revenue pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH90","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Revenue pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH127:AH128,AH190:AH191)","v":41.700533201484639},{"$f":"SUMPRODUCT(AI127:AI128,AI190:AI191)","v":46.519368400808283},47.637270411612654,48.000990589904603,47.65690638702894,50.321232654276216,51.220621837579515,50.605633409933802]
[]
[null,null,null,"Non-qualifying expenditure"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH95","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Non-qualifying expenditure additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH127:AH128,AH197:AH198)","v":0},0,0,0,0,0,0,0]
[]
[null,"Capital allowances"]
[null,"Note: Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH103","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH102","v":68.8},{"$f":"AH214","v":73.318169775022241},86.840976282421593,107.22370276646585,115.68908361796966,116.26171634330112,115.43795651237181,117.52476966629087]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH186 * Input!AH$46 / Input!$AD$46","v":20.612402164661283},{"$f":"AI186 * Input!AI$46 / Input!$AD$46","v":32.585459837687011},{"$f":"AJ186 * Input!AJ$46 / Input!$AD$46","v":43.919636847414814},{"$f":"AK186 * Input!AK$46 / Input!$AD$46","v":33.860545548131292},{"$f":"AL186 * Input!AL$46 / Input!$AD$46","v":26.093497288495104},{"$f":"AM186 * Input!AM$46 / Input!$AD$46","v":24.516279403493769},{"$f":"AN186 * Input!AN$46 / Input!$AD$46","v":27.884933324568269},{"$f":"AO186 * Input!AO$46 / Input!$AD$46","v":23.882399245789063}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH209:AH211)","v":89.412402164661273},105.90362961270925,130.7606131298364,141.08424831459715,141.78258090646477,140.77799574679489,143.32288983694008,141.40716891207992]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH212*AH207","v":-16.094232389639028},-19.062653330287663,-23.536910363370552,-25.395164696627486,-25.520864563163659,-25.340039234423077,-25.798120170649213,-25.453290404174385]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH212 + AH213","v":73.318169775022241},86.840976282421593,107.22370276646585,115.68908361796966,116.26171634330112,115.43795651237181,117.52476966629087,115.95387850790554]
[]
[null,null,"Special Rate pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH106","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH105","v":0},{"$f":"AH225","v":0},0,0,0,0,0,0]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal"]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH220:AH222)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH223*AH218","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH223 + AH224","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Deferred revenue expenditure"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH109","v":2.2200000000000001E-2},2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH108","v":0},{"$f":"AH236","v":0},{"$f":"AI236","v":0},0,0,0,0,0]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal"]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH231:AH233)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AH231 + SUM($AH233:AH233))*AH229","v":0},{"$f":"-(AI231 + SUM($AH233:AI233))*AI229","v":0},{"$f":"-(AJ231 + SUM($AH233:AJ233))*AJ229","v":0},{"$f":"-(AK231 + SUM($AH233:AK233))*AK229","v":0},{"$f":"-(AL231 + SUM($AH233:AL233))*AL229","v":0},{"$f":"-(AM231 + SUM($AH233:AM233))*AM229","v":0},{"$f":"-(AN231 + SUM($AH233:AN233))*AN229","v":0},{"$f":"-(AO231 + SUM($AH233:AO233))*AO229","v":0}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH234 + AH235","v":0},0,0,0,0,0,0,0]
[]
[null,"Regulatory depreciation"]
[]
[null,null,"Depreciation"]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Asset life",null,"years",null,{"$f":"I77","v":7},">"]
[]
[null,null,null,null,"Slow money",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH162","v":28.557779847312933},{"$f":"AI162","v":28.400823871150287},29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072]
[null,null,null,null,{"$f":"E79","v":"Legacy price control adjustments to RAV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79","v":-2.9550550399825672},0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO net RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78","v":0},0,0,0,0,10.982196636171146,7.6066665632032242,10.128,9.2042013197026513,11.572753151105161,24.321423765717707]
[null,null,null,null,"Total Net RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W246:W248)","v":0},{"$f":"SUM(X246:X248)","v":0},0,0,0,10.982196636171146,7.6066665632032242,10.128,9.2042013197026513,11.572753151105161,24.321423765717707,25.602724807330365,28.400823871150287,29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Depreciation of additions from year ending",null,null,null,"Net additions"]
[]
[null,null,null,null,"2003-03-31",null,"£m 09/10 prices",null,{"$f":"INDEX($W$249:$AO$249,1,MATCH(E255,$W$4:$AO$4,0))","v":0},">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I255/$I$244","v":0},{"$f":"IF($I255 >0, MIN(X255,$I255-SUM($L255:X255)), MAX(X255,$I255-SUM($L255:X255)))","v":0},{"$f":"IF($I255 >0, MIN(Y255,$I255-SUM($L255:Y255)), MAX(Y255,$I255-SUM($L255:Y255)))","v":0},{"$f":"IF($I255 >0, MIN(Z255,$I255-SUM($L255:Z255)), MAX(Z255,$I255-SUM($L255:Z255)))","v":0},{"$f":"IF($I255 >0, MIN(AA255,$I255-SUM($L255:AA255)), MAX(AA255,$I255-SUM($L255:AA255)))","v":0},{"$f":"IF($I255 >0, MIN(AB255,$I255-SUM($L255:AB255)), MAX(AB255,$I255-SUM($L255:AB255)))","v":0},{"$f":"IF($I255 >0, MIN(AC255,$I255-SUM($L255:AC255)), MAX(AC255,$I255-SUM($L255:AC255)))","v":0},{"$f":"IF($I255 >0, MIN(AD255,$I255-SUM($L255:AD255)), MAX(AD255,$I255-SUM($L255:AD255)))","v":0},{"$f":"IF($I255 >0, MIN(AE255,$I255-SUM($L255:AE255)), MAX(AE255,$I255-SUM($L255:AE255)))","v":0},{"$f":"IF($I255 >0, MIN(AF255,$I255-SUM($L255:AF255)), MAX(AF255,$I255-SUM($L255:AF255)))","v":0},{"$f":"IF($I255 >0, MIN(AG255,$I255-SUM($L255:AG255)), MAX(AG255,$I255-SUM($L255:AG255)))","v":0},{"$f":"IF($I255 >0, MIN(AH255,$I255-SUM($L255:AH255)), MAX(AH255,$I255-SUM($L255:AH255)))","v":0},{"$f":"IF($I255 >0, MIN(AI255,$I255-SUM($L255:AI255)), MAX(AI255,$I255-SUM($L255:AI255)))","v":0},{"$f":"IF($I255 >0, MIN(AJ255,$I255-SUM($L255:AJ255)), MAX(AJ255,$I255-SUM($L255:AJ255)))","v":0},{"$f":"IF($I255 >0, MIN(AK255,$I255-SUM($L255:AK255)), MAX(AK255,$I255-SUM($L255:AK255)))","v":0},{"$f":"IF($I255 >0, MIN(AL255,$I255-SUM($L255:AL255)), MAX(AL255,$I255-SUM($L255:AL255)))","v":0},{"$f":"IF($I255 >0, MIN(AM255,$I255-SUM($L255:AM255)), MAX(AM255,$I255-SUM($L255:AM255)))","v":0},{"$f":"IF($I255 >0, MIN(AN255,$I255-SUM($L255:AN255)), MAX(AN255,$I255-SUM($L255:AN255)))","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I256/$I$244","v":0},{"$f":"IF($I256 >0, MIN(Y256,$I256-SUM($L256:Y256)), MAX(Y256,$I256-SUM($L256:Y256)))","v":0},{"$f":"IF($I256 >0, MIN(Z256,$I256-SUM($L256:Z256)), MAX(Z256,$I256-SUM($L256:Z256)))","v":0},{"$f":"IF($I256 >0, MIN(AA256,$I256-SUM($L256:AA256)), MAX(AA256,$I256-SUM($L256:AA256)))","v":0},{"$f":"IF($I256 >0, MIN(AB256,$I256-SUM($L256:AB256)), MAX(AB256,$I256-SUM($L256:AB256)))","v":0},{"$f":"IF($I256 >0, MIN(AC256,$I256-SUM($L256:AC256)), MAX(AC256,$I256-SUM($L256:AC256)))","v":0},{"$f":"IF($I256 >0, MIN(AD256,$I256-SUM($L256:AD256)), MAX(AD256,$I256-SUM($L256:AD256)))","v":0},{"$f":"IF($I256 >0, MIN(AE256,$I256-SUM($L256:AE256)), MAX(AE256,$I256-SUM($L256:AE256)))","v":0},{"$f":"IF($I256 >0, MIN(AF256,$I256-SUM($L256:AF256)), MAX(AF256,$I256-SUM($L256:AF256)))","v":0},{"$f":"IF($I256 >0, MIN(AG256,$I256-SUM($L256:AG256)), MAX(AG256,$I256-SUM($L256:AG256)))","v":0},{"$f":"IF($I256 >0, MIN(AH256,$I256-SUM($L256:AH256)), MAX(AH256,$I256-SUM($L256:AH256)))","v":0},{"$f":"IF($I256 >0, MIN(AI256,$I256-SUM($L256:AI256)), MAX(AI256,$I256-SUM($L256:AI256)))","v":0},{"$f":"IF($I256 >0, MIN(AJ256,$I256-SUM($L256:AJ256)), MAX(AJ256,$I256-SUM($L256:AJ256)))","v":0},{"$f":"IF($I256 >0, MIN(AK256,$I256-SUM($L256:AK256)), MAX(AK256,$I256-SUM($L256:AK256)))","v":0},{"$f":"IF($I256 >0, MIN(AL256,$I256-SUM($L256:AL256)), MAX(AL256,$I256-SUM($L256:AL256)))","v":0},{"$f":"IF($I256 >0, MIN(AM256,$I256-SUM($L256:AM256)), MAX(AM256,$I256-SUM($L256:AM256)))","v":0},{"$f":"IF($I256 >0, MIN(AN256,$I256-SUM($L256:AN256)), MAX(AN256,$I256-SUM($L256:AN256)))","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I257/$I$244","v":0},{"$f":"IF($I257 >0, MIN(Z257,$I257-SUM($L257:Z257)), MAX(Z257,$I257-SUM($L257:Z257)))","v":0},{"$f":"IF($I257 >0, MIN(AA257,$I257-SUM($L257:AA257)), MAX(AA257,$I257-SUM($L257:AA257)))","v":0},{"$f":"IF($I257 >0, MIN(AB257,$I257-SUM($L257:AB257)), MAX(AB257,$I257-SUM($L257:AB257)))","v":0},{"$f":"IF($I257 >0, MIN(AC257,$I257-SUM($L257:AC257)), MAX(AC257,$I257-SUM($L257:AC257)))","v":0},{"$f":"IF($I257 >0, MIN(AD257,$I257-SUM($L257:AD257)), MAX(AD257,$I257-SUM($L257:AD257)))","v":0},{"$f":"IF($I257 >0, MIN(AE257,$I257-SUM($L257:AE257)), MAX(AE257,$I257-SUM($L257:AE257)))","v":0},{"$f":"IF($I257 >0, MIN(AF257,$I257-SUM($L257:AF257)), MAX(AF257,$I257-SUM($L257:AF257)))","v":0},{"$f":"IF($I257 >0, MIN(AG257,$I257-SUM($L257:AG257)), MAX(AG257,$I257-SUM($L257:AG257)))","v":0},{"$f":"IF($I257 >0, MIN(AH257,$I257-SUM($L257:AH257)), MAX(AH257,$I257-SUM($L257:AH257)))","v":0},{"$f":"IF($I257 >0, MIN(AI257,$I257-SUM($L257:AI257)), MAX(AI257,$I257-SUM($L257:AI257)))","v":0},{"$f":"IF($I257 >0, MIN(AJ257,$I257-SUM($L257:AJ257)), MAX(AJ257,$I257-SUM($L257:AJ257)))","v":0},{"$f":"IF($I257 >0, MIN(AK257,$I257-SUM($L257:AK257)), MAX(AK257,$I257-SUM($L257:AK257)))","v":0},{"$f":"IF($I257 >0, MIN(AL257,$I257-SUM($L257:AL257)), MAX(AL257,$I257-SUM($L257:AL257)))","v":0},{"$f":"IF($I257 >0, MIN(AM257,$I257-SUM($L257:AM257)), MAX(AM257,$I257-SUM($L257:AM257)))","v":0},{"$f":"IF($I257 >0, MIN(AN257,$I257-SUM($L257:AN257)), MAX(AN257,$I257-SUM($L257:AN257)))","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I258/$I$244","v":0},{"$f":"IF($I258 >0, MIN(AA258,$I258-SUM($L258:AA258)), MAX(AA258,$I258-SUM($L258:AA258)))","v":0},{"$f":"IF($I258 >0, MIN(AB258,$I258-SUM($L258:AB258)), MAX(AB258,$I258-SUM($L258:AB258)))","v":0},{"$f":"IF($I258 >0, MIN(AC258,$I258-SUM($L258:AC258)), MAX(AC258,$I258-SUM($L258:AC258)))","v":0},{"$f":"IF($I258 >0, MIN(AD258,$I258-SUM($L258:AD258)), MAX(AD258,$I258-SUM($L258:AD258)))","v":0},{"$f":"IF($I258 >0, MIN(AE258,$I258-SUM($L258:AE258)), MAX(AE258,$I258-SUM($L258:AE258)))","v":0},{"$f":"IF($I258 >0, MIN(AF258,$I258-SUM($L258:AF258)), MAX(AF258,$I258-SUM($L258:AF258)))","v":0},{"$f":"IF($I258 >0, MIN(AG258,$I258-SUM($L258:AG258)), MAX(AG258,$I258-SUM($L258:AG258)))","v":0},{"$f":"IF($I258 >0, MIN(AH258,$I258-SUM($L258:AH258)), MAX(AH258,$I258-SUM($L258:AH258)))","v":0},{"$f":"IF($I258 >0, MIN(AI258,$I258-SUM($L258:AI258)), MAX(AI258,$I258-SUM($L258:AI258)))","v":0},{"$f":"IF($I258 >0, MIN(AJ258,$I258-SUM($L258:AJ258)), MAX(AJ258,$I258-SUM($L258:AJ258)))","v":0},{"$f":"IF($I258 >0, MIN(AK258,$I258-SUM($L258:AK258)), MAX(AK258,$I258-SUM($L258:AK258)))","v":0},{"$f":"IF($I258 >0, MIN(AL258,$I258-SUM($L258:AL258)), MAX(AL258,$I258-SUM($L258:AL258)))","v":0},{"$f":"IF($I258 >0, MIN(AM258,$I258-SUM($L258:AM258)), MAX(AM258,$I258-SUM($L258:AM258)))","v":0},{"$f":"IF($I258 >0, MIN(AN258,$I258-SUM($L258:AN258)), MAX(AN258,$I258-SUM($L258:AN258)))","v":0}]
[null,null,null,null,"2007-03-31",null,"£m 09/10 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I259/$I$244","v":0},{"$f":"IF($I259 >0, MIN(AB259,$I259-SUM($L259:AB259)), MAX(AB259,$I259-SUM($L259:AB259)))","v":0},{"$f":"IF($I259 >0, MIN(AC259,$I259-SUM($L259:AC259)), MAX(AC259,$I259-SUM($L259:AC259)))","v":0},{"$f":"IF($I259 >0, MIN(AD259,$I259-SUM($L259:AD259)), MAX(AD259,$I259-SUM($L259:AD259)))","v":0},{"$f":"IF($I259 >0, MIN(AE259,$I259-SUM($L259:AE259)), MAX(AE259,$I259-SUM($L259:AE259)))","v":0},{"$f":"IF($I259 >0, MIN(AF259,$I259-SUM($L259:AF259)), MAX(AF259,$I259-SUM($L259:AF259)))","v":0},{"$f":"IF($I259 >0, MIN(AG259,$I259-SUM($L259:AG259)), MAX(AG259,$I259-SUM($L259:AG259)))","v":0},{"$f":"IF($I259 >0, MIN(AH259,$I259-SUM($L259:AH259)), MAX(AH259,$I259-SUM($L259:AH259)))","v":0},{"$f":"IF($I259 >0, MIN(AI259,$I259-SUM($L259:AI259)), MAX(AI259,$I259-SUM($L259:AI259)))","v":0},{"$f":"IF($I259 >0, MIN(AJ259,$I259-SUM($L259:AJ259)), MAX(AJ259,$I259-SUM($L259:AJ259)))","v":0},{"$f":"IF($I259 >0, MIN(AK259,$I259-SUM($L259:AK259)), MAX(AK259,$I259-SUM($L259:AK259)))","v":0},{"$f":"IF($I259 >0, MIN(AL259,$I259-SUM($L259:AL259)), MAX(AL259,$I259-SUM($L259:AL259)))","v":0},{"$f":"IF($I259 >0, MIN(AM259,$I259-SUM($L259:AM259)), MAX(AM259,$I259-SUM($L259:AM259)))","v":0},{"$f":"IF($I259 >0, MIN(AN259,$I259-SUM($L259:AN259)), MAX(AN259,$I259-SUM($L259:AN259)))","v":0}]
[null,null,null,null,"2008-03-31",null,"£m 09/10 prices",null,10.982196636171146,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I260/$I$244","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AC260,$I260-SUM($L260:AC260)), MAX(AC260,$I260-SUM($L260:AC260)))","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AD260,$I260-SUM($L260:AD260)), MAX(AD260,$I260-SUM($L260:AD260)))","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AE260,$I260-SUM($L260:AE260)), MAX(AE260,$I260-SUM($L260:AE260)))","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AF260,$I260-SUM($L260:AF260)), MAX(AF260,$I260-SUM($L260:AF260)))","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AG260,$I260-SUM($L260:AG260)), MAX(AG260,$I260-SUM($L260:AG260)))","v":1.5688852337387351},{"$f":"IF($I260 >0, MIN(AH260,$I260-SUM($L260:AH260)), MAX(AH260,$I260-SUM($L260:AH260)))","v":1.5688852337387349},{"$f":"IF($I260 >0, MIN(AI260,$I260-SUM($L260:AI260)), MAX(AI260,$I260-SUM($L260:AI260)))","v":0},{"$f":"IF($I260 >0, MIN(AJ260,$I260-SUM($L260:AJ260)), MAX(AJ260,$I260-SUM($L260:AJ260)))","v":0},{"$f":"IF($I260 >0, MIN(AK260,$I260-SUM($L260:AK260)), MAX(AK260,$I260-SUM($L260:AK260)))","v":0},{"$f":"IF($I260 >0, MIN(AL260,$I260-SUM($L260:AL260)), MAX(AL260,$I260-SUM($L260:AL260)))","v":0},{"$f":"IF($I260 >0, MIN(AM260,$I260-SUM($L260:AM260)), MAX(AM260,$I260-SUM($L260:AM260)))","v":0},{"$f":"IF($I260 >0, MIN(AN260,$I260-SUM($L260:AN260)), MAX(AN260,$I260-SUM($L260:AN260)))","v":0}]
[null,null,null,null,"2009-03-31",null,"£m 09/10 prices",null,7.6066665632032242,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I261/$I$244","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AD261,$I261-SUM($L261:AD261)), MAX(AD261,$I261-SUM($L261:AD261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AE261,$I261-SUM($L261:AE261)), MAX(AE261,$I261-SUM($L261:AE261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AF261,$I261-SUM($L261:AF261)), MAX(AF261,$I261-SUM($L261:AF261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AG261,$I261-SUM($L261:AG261)), MAX(AG261,$I261-SUM($L261:AG261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AH261,$I261-SUM($L261:AH261)), MAX(AH261,$I261-SUM($L261:AH261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AI261,$I261-SUM($L261:AI261)), MAX(AI261,$I261-SUM($L261:AI261)))","v":1.086666651886175},{"$f":"IF($I261 >0, MIN(AJ261,$I261-SUM($L261:AJ261)), MAX(AJ261,$I261-SUM($L261:AJ261)))","v":8.8817841970012523E-16},{"$f":"IF($I261 >0, MIN(AK261,$I261-SUM($L261:AK261)), MAX(AK261,$I261-SUM($L261:AK261)))","v":0},{"$f":"IF($I261 >0, MIN(AL261,$I261-SUM($L261:AL261)), MAX(AL261,$I261-SUM($L261:AL261)))","v":0},{"$f":"IF($I261 >0, MIN(AM261,$I261-SUM($L261:AM261)), MAX(AM261,$I261-SUM($L261:AM261)))","v":0},{"$f":"IF($I261 >0, MIN(AN261,$I261-SUM($L261:AN261)), MAX(AN261,$I261-SUM($L261:AN261)))","v":0}]
[null,null,null,null,"2010-03-31",null,"£m 09/10 prices",null,10.128,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I262/$I$244","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AE262,$I262-SUM($L262:AE262)), MAX(AE262,$I262-SUM($L262:AE262)))","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AF262,$I262-SUM($L262:AF262)), MAX(AF262,$I262-SUM($L262:AF262)))","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AG262,$I262-SUM($L262:AG262)), MAX(AG262,$I262-SUM($L262:AG262)))","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AH262,$I262-SUM($L262:AH262)), MAX(AH262,$I262-SUM($L262:AH262)))","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AI262,$I262-SUM($L262:AI262)), MAX(AI262,$I262-SUM($L262:AI262)))","v":1.4468571428571428},{"$f":"IF($I262 >0, MIN(AJ262,$I262-SUM($L262:AJ262)), MAX(AJ262,$I262-SUM($L262:AJ262)))","v":1.4468571428571426},{"$f":"IF($I262 >0, MIN(AK262,$I262-SUM($L262:AK262)), MAX(AK262,$I262-SUM($L262:AK262)))","v":0},{"$f":"IF($I262 >0, MIN(AL262,$I262-SUM($L262:AL262)), MAX(AL262,$I262-SUM($L262:AL262)))","v":0},{"$f":"IF($I262 >0, MIN(AM262,$I262-SUM($L262:AM262)), MAX(AM262,$I262-SUM($L262:AM262)))","v":0},{"$f":"IF($I262 >0, MIN(AN262,$I262-SUM($L262:AN262)), MAX(AN262,$I262-SUM($L262:AN262)))","v":0}]
[null,null,null,null,"2011-03-31",null,"£m 09/10 prices",null,9.2042013197026513,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I263/$I$244","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AF263,$I263-SUM($L263:AF263)), MAX(AF263,$I263-SUM($L263:AF263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AG263,$I263-SUM($L263:AG263)), MAX(AG263,$I263-SUM($L263:AG263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AH263,$I263-SUM($L263:AH263)), MAX(AH263,$I263-SUM($L263:AH263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AI263,$I263-SUM($L263:AI263)), MAX(AI263,$I263-SUM($L263:AI263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AJ263,$I263-SUM($L263:AJ263)), MAX(AJ263,$I263-SUM($L263:AJ263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AK263,$I263-SUM($L263:AK263)), MAX(AK263,$I263-SUM($L263:AK263)))","v":1.3148859028146644},{"$f":"IF($I263 >0, MIN(AL263,$I263-SUM($L263:AL263)), MAX(AL263,$I263-SUM($L263:AL263)))","v":0},{"$f":"IF($I263 >0, MIN(AM263,$I263-SUM($L263:AM263)), MAX(AM263,$I263-SUM($L263:AM263)))","v":0},{"$f":"IF($I263 >0, MIN(AN263,$I263-SUM($L263:AN263)), MAX(AN263,$I263-SUM($L263:AN263)))","v":0}]
[null,null,null,null,"2012-03-31",null,"£m 09/10 prices",null,11.572753151105161,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I264/$I$244","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AG264,$I264-SUM($L264:AG264)), MAX(AG264,$I264-SUM($L264:AG264)))","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AH264,$I264-SUM($L264:AH264)), MAX(AH264,$I264-SUM($L264:AH264)))","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AI264,$I264-SUM($L264:AI264)), MAX(AI264,$I264-SUM($L264:AI264)))","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AJ264,$I264-SUM($L264:AJ264)), MAX(AJ264,$I264-SUM($L264:AJ264)))","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AK264,$I264-SUM($L264:AK264)), MAX(AK264,$I264-SUM($L264:AK264)))","v":1.6532504501578802},{"$f":"IF($I264 >0, MIN(AL264,$I264-SUM($L264:AL264)), MAX(AL264,$I264-SUM($L264:AL264)))","v":1.6532504501578789},{"$f":"IF($I264 >0, MIN(AM264,$I264-SUM($L264:AM264)), MAX(AM264,$I264-SUM($L264:AM264)))","v":0},{"$f":"IF($I264 >0, MIN(AN264,$I264-SUM($L264:AN264)), MAX(AN264,$I264-SUM($L264:AN264)))","v":0}]
[null,null,null,null,"2013-03-31",null,"£m 09/10 prices",null,24.321423765717707,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I265/$I$244","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AH265,$I265-SUM($L265:AH265)), MAX(AH265,$I265-SUM($L265:AH265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AI265,$I265-SUM($L265:AI265)), MAX(AI265,$I265-SUM($L265:AI265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AJ265,$I265-SUM($L265:AJ265)), MAX(AJ265,$I265-SUM($L265:AJ265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AK265,$I265-SUM($L265:AK265)), MAX(AK265,$I265-SUM($L265:AK265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AL265,$I265-SUM($L265:AL265)), MAX(AL265,$I265-SUM($L265:AL265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AM265,$I265-SUM($L265:AM265)), MAX(AM265,$I265-SUM($L265:AM265)))","v":3.474489109388244},{"$f":"IF($I265 >0, MIN(AN265,$I265-SUM($L265:AN265)), MAX(AN265,$I265-SUM($L265:AN265)))","v":0}]
[null,null,null,null,"2014-03-31",null,"£m 09/10 prices",null,25.602724807330365,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I266/$I$244","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AI266,$I266-SUM($L266:AI266)), MAX(AI266,$I266-SUM($L266:AI266)))","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AJ266,$I266-SUM($L266:AJ266)), MAX(AJ266,$I266-SUM($L266:AJ266)))","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AK266,$I266-SUM($L266:AK266)), MAX(AK266,$I266-SUM($L266:AK266)))","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AL266,$I266-SUM($L266:AL266)), MAX(AL266,$I266-SUM($L266:AL266)))","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AM266,$I266-SUM($L266:AM266)), MAX(AM266,$I266-SUM($L266:AM266)))","v":3.6575321153329092},{"$f":"IF($I266 >0, MIN(AN266,$I266-SUM($L266:AN266)), MAX(AN266,$I266-SUM($L266:AN266)))","v":3.6575321153329092}]
[null,null,null,null,"2015-03-31",null,"£m 09/10 prices",null,28.400823871150287,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I267/$I$244","v":4.0572605530214698},{"$f":"IF($I267 >0, MIN(AJ267,$I267-SUM($L267:AJ267)), MAX(AJ267,$I267-SUM($L267:AJ267)))","v":4.0572605530214698},{"$f":"IF($I267 >0, MIN(AK267,$I267-SUM($L267:AK267)), MAX(AK267,$I267-SUM($L267:AK267)))","v":4.0572605530214698},{"$f":"IF($I267 >0, MIN(AL267,$I267-SUM($L267:AL267)), MAX(AL267,$I267-SUM($L267:AL267)))","v":4.0572605530214698},{"$f":"IF($I267 >0, MIN(AM267,$I267-SUM($L267:AM267)), MAX(AM267,$I267-SUM($L267:AM267)))","v":4.0572605530214698},{"$f":"IF($I267 >0, MIN(AN267,$I267-SUM($L267:AN267)), MAX(AN267,$I267-SUM($L267:AN267)))","v":4.0572605530214698}]
[null,null,null,null,"2016-03-31",null,"£m 09/10 prices",null,29.937830886467122,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I268/$I$244","v":4.2768329837810173},{"$f":"IF($I268 >0, MIN(AK268,$I268-SUM($L268:AK268)), MAX(AK268,$I268-SUM($L268:AK268)))","v":4.2768329837810173},{"$f":"IF($I268 >0, MIN(AL268,$I268-SUM($L268:AL268)), MAX(AL268,$I268-SUM($L268:AL268)))","v":4.2768329837810173},{"$f":"IF($I268 >0, MIN(AM268,$I268-SUM($L268:AM268)), MAX(AM268,$I268-SUM($L268:AM268)))","v":4.2768329837810173},{"$f":"IF($I268 >0, MIN(AN268,$I268-SUM($L268:AN268)), MAX(AN268,$I268-SUM($L268:AN268)))","v":4.2768329837810173}]
[null,null,null,null,"2017-03-31",null,"£m 09/10 prices",null,28.30870616650629,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I269/$I$244","v":4.0441008809294701},{"$f":"IF($I269 >0, MIN(AL269,$I269-SUM($L269:AL269)), MAX(AL269,$I269-SUM($L269:AL269)))","v":4.0441008809294701},{"$f":"IF($I269 >0, MIN(AM269,$I269-SUM($L269:AM269)), MAX(AM269,$I269-SUM($L269:AM269)))","v":4.0441008809294701},{"$f":"IF($I269 >0, MIN(AN269,$I269-SUM($L269:AN269)), MAX(AN269,$I269-SUM($L269:AN269)))","v":4.0441008809294701}]
[null,null,null,null,"2018-03-31",null,"£m 09/10 prices",null,25.340821469062533,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I270/$I$244","v":3.6201173527232191},{"$f":"IF($I270 >0, MIN(AM270,$I270-SUM($L270:AM270)), MAX(AM270,$I270-SUM($L270:AM270)))","v":3.6201173527232191},{"$f":"IF($I270 >0, MIN(AN270,$I270-SUM($L270:AN270)), MAX(AN270,$I270-SUM($L270:AN270)))","v":3.6201173527232191}]
[null,null,null,null,"2019-03-31",null,"£m 09/10 prices",null,25.690541271459477,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I271/$I$244","v":3.6700773244942111},{"$f":"IF($I271 >0, MIN(AN271,$I271-SUM($L271:AN271)), MAX(AN271,$I271-SUM($L271:AN271)))","v":3.6700773244942111}]
[null,null,null,null,"2020-03-31",null,"£m 09/10 prices",null,26.758089836543586,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I272/$I$244","v":3.8225842623633697}]
[null,null,null,null,"2021-03-31",null,"£m 09/10 prices",null,25.259636206336072,">"]
[null,null,null,null,"Total",null,"£m 09/10 prices",null,null,null,null,{"$f":"SUM(L255:L273)","v":0},{"$f":"SUM(M255:M273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5688852337387351,2.6555518856249103,4.1024090284820529,5.4172949312967171,7.0705453814545969,10.545034490842841,14.202566606175751,16.690941925458485,19.881108257353329,22.478351995425655,24.783583445334209,26.800410319670544,27.14850547264567]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Running total"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W78:AG78)-SUM(L274:AG274)","v":53.000554975302876},{"$f":"AH286","v":68.058245291790399},82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617]
[null,null,null,null,"Transfers",null,"£m 09/10 prices"]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH281:AH282)","v":53.000554975302876},68.058245291790399,82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH162+AH79","v":25.602724807330365},28.400823871150287,29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072]
[null,null,null,null,"Depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH274","v":-10.545034490842841},{"$f":"-AI274","v":-14.202566606175751},-16.690941925458485,-19.881108257353329,-22.478351995425655,-24.783583445334209,-26.800410319670544,-27.14850547264567]
[null,null,null,null,"Closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH283:AH285)","v":68.058245291790399},82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,105.76922697725212]
[]
[null,"Return"]
[]
[null,null,"Return base"]
[null,null,"Note: The \"Return base\" is calculated such that the net present value of the stream of depreciation and return flowing from a RAV addition is equal to the present value of the addition itself."]
[]
[null,null,null,"Present value of closing RAV"]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH42","v":4.3749999999999997E-2},{"$f":"Input!AI42","v":4.2500000000000003E-2},{"$f":"Input!AJ42","v":4.1437500000000002E-2},{"$f":"Input!AK42","v":4.0375000000000001E-2},{"$f":"Input!AL42","v":3.9375E-2},{"$f":"Input!AM42","v":3.8187499999999999E-2},{"$f":"Input!AN42","v":3.8187499999999999E-2},{"$f":"Input!AO42","v":3.8187499999999999E-2}]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 + AH295)","v":0.95808383233532934},{"$f":"1 / (1 + AI295)","v":0.95923261390887293},0.96021124647422429,0.96119187792863148,0.96211665664461821,0.96321714526518565,0.96321714526518565,0.96321714526518565]
[]
[null,null,null,null,"Closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH286","v":68.058245291790399},{"$f":"AI286","v":82.256502556764943},95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,105.76922697725212]
[]
[null,null,null,null,"Present value closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH298 * AH296","v":65.205504471176425},78.903119958527526,91.703430611797231,99.897622902248273,102.74776562892451,103.73888794335191,103.69812412840811,101.87873286593424]
[]
[null,null,null,"NPV-neutral RAV return base"]
[]
[null,null,null,null,"Present value opening RAV (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH283","v":53.000554975302876},{"$f":"AI283","v":68.058245291790399},82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617]
[null,null,null,null,"Present value closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH300","v":65.205504471176425},{"$f":"AI300","v":78.903119958527526},91.703430611797231,99.897622902248273,102.74776562892451,103.73888794335191,103.69812412840811,101.87873286593424]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AH304:AH305)","v":59.103029723239651},{"$f":"AVERAGE(AI304:AI305)","v":73.480682625158963},86.979966584281087,97.700507210010926,103.33937752792554,105.26617342195766,105.69927042754838,104.76841455474798]
[]
[null,null,"Return on RAV"]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH307","v":59.103029723239651},{"$f":"AI307","v":73.480682625158963},86.979966584281087,97.700507210010926,103.33937752792554,105.26617342195766,105.69927042754838,104.76841455474798]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH295","v":4.3749999999999997E-2},{"$f":"AI295","v":4.2500000000000003E-2},4.1437500000000002E-2,4.0375000000000001E-2,3.9375E-2,3.8187499999999999E-2,3.8187499999999999E-2,3.8187499999999999E-2]
[]
[null,null,null,null,"Return",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH311 * AH312","v":2.5857575503917345},{"$f":"AI311 * AI312","v":3.1229290115692563},3.6042323653361477,3.9446579786041913,4.0689879901620678,4.0198519975510081,4.0363908894520035,4.0008438308094387]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH396* Input!AH$46 / Input!$AD$46","v":70.423990314383573},{"$f":"AI396* Input!AI$46 / Input!$AD$46","v":77.129315164953184},{"$f":"AJ396* Input!AJ$46 / Input!$AD$46","v":86.988282157243631},{"$f":"AK396* Input!AK$46 / Input!$AD$46","v":90.470156442448584},{"$f":"AL396* Input!AL$46 / Input!$AD$46","v":90.091707217463949},{"$f":"AM396* Input!AM$46 / Input!$AD$46","v":97.190865740653649},{"$f":"AN396* Input!AN$46 / Input!$AD$46","v":105.1241344693747},{"$f":"AO396* Input!AO$46 / Input!$AD$46","v":104.98027620908603}]
[null,null,null,null,"Add net DART impact on core tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-AH50 - AH51 - AH55 - AH59) * Input!AH$46 / Input!$AD$46","v":-9.6580231885116066E-2},{"$f":"(-AI50 - AI51 - AI55 - AI59) * Input!AI$46 / Input!$AD$46","v":-9.5324764241490292E-2},{"$f":"(-AJ50 - AJ51 - AJ55 - AJ59) * Input!AJ$46 / Input!$AD$46","v":-0.92462144983249761},{"$f":"(-AK50 - AK51 - AK55 - AK59) * Input!AK$46 / Input!$AD$46","v":-0.94619563170815002},{"$f":"(-AL50 - AL51 - AL55 - AL59) * Input!AL$46 / Input!$AD$46","v":-0.96818885939979338},{"$f":"(-AM50 - AM51 - AM55 - AM59) * Input!AM$46 / Input!$AD$46","v":-1.7735912175998121},{"$f":"(-AN50 - AN51 - AN55 - AN59) * Input!AN$46 / Input!$AD$46","v":-1.8182741983127066},{"$f":"(-AO50 - AO51 - AO55 - AO59) * Input!AO$46 / Input!$AD$46","v":-1.8638748936178386}]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH162","v":-1.6692667938247003},{"$f":"'Finance&Tax'!AI162","v":-2.01376132495857},{"$f":"'Finance&Tax'!AJ162","v":-2.3280697083297666},{"$f":"'Finance&Tax'!AK162","v":-2.6338097554065549},{"$f":"'Finance&Tax'!AL162","v":-2.8584626934537987},{"$f":"'Finance&Tax'!AM162","v":-2.8528323688436479},{"$f":"'Finance&Tax'!AN162","v":-2.8705675887616202},{"$f":"'Finance&Tax'!AO162","v":-2.8265273644652598}]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH164","v":-0.23667876802998913},{"$f":"'Finance&Tax'!AI164","v":-0.29689233452137842},{"$f":"'Finance&Tax'!AJ164","v":-0.35531769310171674},{"$f":"'Finance&Tax'!AK164","v":-0.41668564389401891},{"$f":"'Finance&Tax'!AL164","v":-0.46841759465295268},{"$f":"'Finance&Tax'!AM164","v":-0.48829960987506704},{"$f":"'Finance&Tax'!AN164","v":-0.49134714788459827},{"$f":"'Finance&Tax'!AO164","v":-0.48381546553357679}]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AH193 * Input!AH$46 / Input!$AD$46","v":-48.47510387406961},{"$f":" - AI193 * Input!AI$46 / Input!$AD$46","v":-55.590954624987191},{"$f":" - AJ193 * Input!AJ$46 / Input!$AD$46","v":-58.520894330983346},{"$f":" - AK193 * Input!AK$46 / Input!$AD$46","v":-60.618861646545376},{"$f":" - AL193 * Input!AL$46 / Input!$AD$46","v":-61.869583080835397},{"$f":" - AM193 * Input!AM$46 / Input!$AD$46","v":-67.157635378255577},{"$f":" - AN193 * Input!AN$46 / Input!$AD$46","v":-70.2720049728741},{"$f":" - AO193 * Input!AO$46 / Input!$AD$46","v":-71.37236140362964}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH213 + AH224 + AH235","v":-16.094232389639028},{"$f":"AI213 + AI224 + AI235","v":-19.062653330287663},-23.536910363370552,-25.395164696627486,-25.520864563163659,-25.340039234423077,-25.798120170649213,-25.453290404174385]
[null,null,null,null,"Less additional income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH174* Input!AH46/Input!$AD46","v":0.50196263997279067},{"$f":"-AI174* Input!AI46/Input!$AD46","v":0.47737164892108286},{"$f":"-AJ174* Input!AJ46/Input!$AD46","v":0.42670020339195619},{"$f":"-AK174* Input!AK46/Input!$AD46","v":0.40325947894667286},{"$f":"-AL174* Input!AL46/Input!$AD46","v":0.40589946906319546},{"$f":"-AM174* Input!AM46/Input!$AD46","v":0.41104190406026947},{"$f":"-AN174* Input!AN46/Input!$AD46","v":0.44685596842989939},{"$f":"-AO174* Input!AO46/Input!$AD46","v":0.44499840565423593}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH321:AH327)","v":4.3540908969079188},{"$f":"SUM(AI321:AI327)","v":0.54710043487797666},1.7491688150177149,0.86269854721367167,-1.1879101049784511,-1.0490164283272041E-2,4.3206763593223609,3.4254050833195611]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH409","v":0},{"$f":"SUM(AH339)","v":0},{"$f":"SUM(AI339)","v":0},0,0,-1.1879101049784511,-1.1984002692617231,0]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH328, 0)","v":0},{"$f":"MIN(AI328, 0)","v":0},{"$f":"MIN(AJ328, 0)","v":0},0,-1.1879101049784511,-1.0490164283272041E-2,0,0]
[null,null,null,null,"Contributions to losses from clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH12*(1/AH345)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH13>0,-MIN(AH13*(Input!AH$46 / Input!$AD$46)*((1-AH345)*1/AH345),MAX(-(AH328+SUM(AH334:AH336)),0)),-MIN(AH13*(Input!AH$46 / Input!$AD$46)*((1-AH345)*1/AH345),MAX(AH328+SUM(AH334:AH336),0)))","v":0},{"$f":"-IF(AI13>0,-MIN(AI13*(Input!AI$46 / Input!$AD$46)*((1-AI345)*1/AI345),MAX(-(AI328+SUM(AI334:AI336)),0)),-MIN(AI13*(Input!AI$46 / Input!$AD$46)*((1-AI345)*1/AI345),MAX(AI328+SUM(AI334:AI336),0)))","v":0},{"$f":"-IF(AJ13>0,-MIN(AJ13*(Input!AJ$46 / Input!$AD$46)*((1-AJ345)*1/AJ345),MAX(-(AJ328+SUM(AJ334:AJ336)),0)),-MIN(AJ13*(Input!AJ$46 / Input!$AD$46)*((1-AJ345)*1/AJ345),MAX(AJ328+SUM(AJ334:AJ336),0)))","v":0},{"$f":"-IF(AK13>0,-MIN(AK13*(Input!AK$46 / Input!$AD$46)*((1-AK345)*1/AK345),MAX(-(AK328+SUM(AK334:AK336)),0)),-MIN(AK13*(Input!AK$46 / Input!$AD$46)*((1-AK345)*1/AK345),MAX(AK328+SUM(AK334:AK336),0)))","v":0},{"$f":"-IF(AL13>0,-MIN(AL13*(Input!AL$46 / Input!$AD$46)*((1-AL345)*1/AL345),MAX(-(AL328+SUM(AL334:AL336)),0)),-MIN(AL13*(Input!AL$46 / Input!$AD$46)*((1-AL345)*1/AL345),MAX(AL328+SUM(AL334:AL336),0)))","v":0},{"$f":"-IF(AM13>0,-MIN(AM13*(Input!AM$46 / Input!$AD$46)*((1-AM345)*1/AM345),MAX(-(AM328+SUM(AM334:AM336)),0)),-MIN(AM13*(Input!AM$46 / Input!$AD$46)*((1-AM345)*1/AM345),MAX(AM328+SUM(AM334:AM336),0)))","v":0},{"$f":"-IF(AN13>0,-MIN(AN13*(Input!AN$46 / Input!$AD$46)*((1-AN345)*1/AN345),MAX(-(AN328+SUM(AN334:AN336)),0)),-MIN(AN13*(Input!AN$46 / Input!$AD$46)*((1-AN345)*1/AN345),MAX(AN328+SUM(AN334:AN336),0)))","v":0},{"$f":"-IF(AO13>0,-MIN(AO13*(Input!AO$46 / Input!$AD$46)*((1-AO345)*1/AO345),MAX(-(AO328+SUM(AO334:AO336)),0)),-MIN(AO13*(Input!AO$46 / Input!$AD$46)*((1-AO345)*1/AO345),MAX(AO328+SUM(AO334:AO336),0)))","v":0}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH328 >= 0, MIN(AH328, -AH334-AH336-AH337), 0)","v":0},{"$f":"IF(AI328 >= 0, MIN(AI328, -AI334-AI336-AI337), 0)","v":0},0,0,0,0,1.1984002692617231,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH334:AH338)","v":0},{"$f":"SUM(AI334:AI338)","v":0},0,0,-1.1879101049784511,-1.1984002692617231,0,0]
[]
[null,null,null,"Tax allowance (before Tax Trigger adjustment)"]
[null,null,null,"Note: A \"grossing-up factor\" based on the infinite geometric progression of being taxed on tax is used to move the tax allowance from a post-tax to a pre-tax basis. This can only be applied once tax losses have been taken into account."]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH328 - AH338,0)","v":4.3540908969079188},0.54710043487797666,1.7491688150177149,0.86269854721367167,0,0,3.1222760900606379,3.4254050833195611]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH123","v":0.23},{"$f":"TaxTrigger!AI123","v":0.21},{"$f":"TaxTrigger!AJ123","v":0.21},{"$f":"TaxTrigger!AK123","v":0.21},{"$f":"TaxTrigger!AL123","v":0.21},{"$f":"TaxTrigger!AM123","v":0.21},{"$f":"TaxTrigger!AN123","v":0.21},{"$f":"TaxTrigger!AO123","v":0.21}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH345*AH344","v":1.0014409062888214},0.1148910913243751,0.36732545115372012,0.18116669491487106,0,0,0.65567797891273394,0.71933506749710785]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 - AH345)","v":1.2987012987012987},1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH346*AH348","v":1.3005726055698978},{"$f":"AI346*AI348","v":0.14543176117009504},0.46496892551103808,0.22932493027198866,0,0,0.82997212520599228,0.91055071835076928]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH350","v":1.3005726055698978},0.14543176117009504,0.46496892551103808,0.22932493027198866,0,0,0.82997212520599228,0.91055071835076928]
[null,null,null,null,"Additional allowance where tax trigger positive (over and above that used to offset clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH13*(1-AH345)*(Input!AH$46 / Input!$AD$46))-AH337/(1/AH345))*AH348","v":0},{"$f":"((AI13*(1-AI345)*(Input!AI$46 / Input!$AD$46))-AI337/(1/AI345))*AI348","v":0},{"$f":"((AJ13*(1-AJ345)*(Input!AJ$46 / Input!$AD$46))-AJ337/(1/AJ345))*AJ348","v":0},{"$f":"((AK13*(1-AK345)*(Input!AK$46 / Input!$AD$46))-AK337/(1/AK345))*AK348","v":0},{"$f":"((AL13*(1-AL345)*(Input!AL$46 / Input!$AD$46))-AL337/(1/AL345))*AL348","v":0},{"$f":"((AM13*(1-AM345)*(Input!AM$46 / Input!$AD$46))-AM337/(1/AM345))*AM348","v":0},{"$f":"((AN13*(1-AN345)*(Input!AN$46 / Input!$AD$46))-AN337/(1/AN345))*AN348","v":0},{"$f":"((AO13*(1-AO345)*(Input!AO$46 / Input!$AD$46))-AO337/(1/AO345))*AO348","v":0}]
[null,null,null,null,"Tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH354:AH355)","v":1.3005726055698978},0.14543176117009504,0.46496892551103808,0.22932493027198866,0,0,0.82997212520599228,0.91055071835076928]
[]
[null,"Tax paid"]
[]
[null,null,"Tax base"]
[]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance), incl add. income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH321","v":70.423990314383573},{"$f":"AI321","v":77.129315164953184},86.988282157243631,90.470156442448584,90.091707217463949,97.190865740653649,105.1241344693747,104.98027620908603]
[null,null,null,null,"Add net DART impact on tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH322","v":-9.6580231885116066E-2},-9.5324764241490292E-2,-0.92462144983249761,-0.94619563170815002,-0.96818885939979338,-1.7735912175998121,-1.8182741983127066,-1.8638748936178386]
[null,null,null,null,"Add tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH356","v":1.3005726055698978},{"$f":"AI356","v":0.14543176117009504},0.46496892551103808,0.22932493027198866,0,0,0.82997212520599228,0.91055071835076928]
[null,null,null,null,"Revenue adjustment from previous price controls",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH59) * Input!AH$46 / Input!$AD$46","v":3.7568508343928261E-2},{"$f":"(AI59) * Input!AI$46 / Input!$AD$46","v":4.0261800953044984E-2},{"$f":"(AJ59) * Input!AJ$46 / Input!$AD$46","v":4.3104257908368818E-2},{"$f":"(AK59) * Input!AK$46 / Input!$AD$46","v":4.6100280833997628E-2},{"$f":"(AL59) * Input!AL$46 / Input!$AD$46","v":4.9257186670254215E-2},{"$f":"(AM59) * Input!AM$46 / Input!$AD$46","v":5.2570024796323826E-2},{"$f":"(AN59) * Input!AN$46 / Input!$AD$46","v":5.6105747169351378E-2},{"$f":"(AO59) * Input!AO$46 / Input!$AD$46","v":5.9879318449848243E-2}]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH323","v":-1.6692667938247003},{"$f":"AI323","v":-2.01376132495857},-2.3280697083297666,-2.6338097554065549,-2.8584626934537987,-2.8528323688436479,-2.8705675887616202,-2.8265273644652598]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH324","v":-0.23667876802998913},-0.29689233452137842,-0.35531769310171674,-0.41668564389401891,-0.46841759465295268,-0.48829960987506704,-0.49134714788459827,-0.48381546553357679]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH325","v":-48.47510387406961},-55.590954624987191,-58.520894330983346,-60.618861646545376,-61.869583080835397,-67.157635378255577,-70.2720049728741,-71.37236140362964]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH326","v":-16.094232389639028},-19.062653330287663,-23.536910363370552,-25.395164696627486,-25.520864563163659,-25.340039234423077,-25.798120170649213,-25.453290404174385]
[null,null,null,null,"Profits attributable to corporation tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH363:AH370)","v":5.1902693708489487},0.25542234808004238,1.8305417950451712,0.7348642793729816,-1.544552387371386,-0.36896204354721718,4.7598982632678144,3.9508367144659324]
[]
[null,null,"Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH334","v":0},{"$f":"SUM(AH378)","v":0},{"$f":"SUM(AI378)","v":0},0,0,-1.544552387371386,-1.9135144309186032,0]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH371, 0)","v":0},{"$f":"MIN(AI371, 0)","v":0},{"$f":"MIN(AJ371, 0)","v":0},0,-1.544552387371386,-0.36896204354721718,0,0]
[null,null,null,null,"Profits reduced by tax losses ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH371 >= 0, MIN(AH371, -AH375), 0)","v":0},0,0,0,0,0,1.9135144309186032,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH375:AH377)","v":0},0,0,0,-1.544552387371386,-1.9135144309186032,0,0]
[]
[null,null,null,"Tax paid"]
[]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH371 - AH377,0)","v":5.1902693708489487},0.25542234808004238,1.8305417950451712,0.7348642793729816,0,0,2.8463838323492112,3.9508367144659324]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH123","v":0.23},{"$f":"TaxTrigger!AI123","v":0.21},{"$f":"TaxTrigger!AJ123","v":0.21},{"$f":"TaxTrigger!AK123","v":0.21},{"$f":"TaxTrigger!AL123","v":0.21},{"$f":"TaxTrigger!AM123","v":0.21},{"$f":"TaxTrigger!AN123","v":0.21},{"$f":"TaxTrigger!AO123","v":0.21}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH384*AH383","v":1.1937619552952583},5.3638693096808895E-2,0.38441377695948592,0.15432149866832612,0,0,0.59774060479333435,0.82967571003784579]
[]
[null,"Recalculated base revenue"]
[null,"Note: \"Recalculated base revenue\" calculates the Base Revenue that would have been allowed if the current inputs were known at Final Proposals."]
[null,"Its values feed into the SOMOD calculation below and are saved via functionality on the \"LiveResults\" sheet so it can be recalled in the SOMOD calculation in the following year."]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH160","v":47.799920279192236},{"$f":"AI160","v":47.537207869893258},50.109845280557266,47.383021551424967,42.4153856674683,43.000745550624686,44.787604913572956,42.279498035204227]
[null,null,null,null,"RAV depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH274","v":10.545034490842841},{"$f":"AI274","v":14.202566606175751},16.690941925458485,19.881108257353329,22.478351995425655,24.783583445334209,26.800410319670544,27.14850547264567]
[null,null,null,null,"Return",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH314","v":2.5857575503917345},{"$f":"AI314","v":3.1229290115692563},3.6042323653361477,3.9446579786041913,4.0689879901620678,4.0198519975510081,4.0363908894520035,4.0008438308094387]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH174","v":-0.43181154987245485},{"$f":"AI174","v":-0.39947195996305995},-0.34734317043598018,-0.3193206524905472,-0.31265626882301373,-0.30799379948941219,-0.32570922921081308,-0.31552026220892354]
[null,null,null,null,"Core DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH50 + AH51 + AH55 + AH59","v":8.3082796001737652E-2},7.976923323919452E-2,0.75266180631023005,0.74924415240021436,0.74577657614235293,1.3289523341871334,1.3253234363350497,1.3215559599462396]
[null,null,null,null,"Recalculated base revenue (except tax allowance)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH391:AH395)","v":60.58198356655609},{"$f":"SUM(AI391:AI395)","v":64.543000760914396},70.810338207226152,71.638711287292153,69.395845960375354,72.825139528207629,76.624020329819743,74.434883036396656]
[null,null,null,null,"Tax allowance",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH356 * Input!$AD$46/Input!AH$46","v":1.1188128912606656},{"$f":"AI356 * Input!$AD$46/Input!AI$46","v":0.12169954124171645},{"$f":"AJ356 * Input!$AD$46/Input!AJ$46","v":0.37849473578258813},{"$f":"AK356 * Input!$AD$46/Input!AK$46","v":0.18159073794886388},{"$f":"AL356 * Input!$AD$46/Input!AL$46","v":0},{"$f":"AM356 * Input!$AD$46/Input!AM$46","v":0},{"$f":"AN356 * Input!$AD$46/Input!AN$46","v":0.60495909256208624},{"$f":"AO356 * Input!$AD$46/Input!AO$46","v":0.64561400166406102}]
[null,null,null,null,"Recalculated base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH396:AH397)","v":61.700796457816757},64.664700302156106,71.188832943008734,71.82030202524102,69.395845960375354,72.825139528207629,77.228979422381826,75.080497038060713]
[]
[null,"SOMOD"]
[]
[null,null,"Catch-up"]
[null,null,"Note: \"Catch-up\" calculates the revenue adjustment required to compensate for the impact of new information on previous year allowances."]
[]
[null,null,null,"Recalculated base revenue delta"]
[null,null,null,"Note: New changes to recalculated base revenue in earlier years are identified as \"recalculated base revenue deltas\" to be brought forward."]
[null,null,null,"The previous recalculated base revenue value is recalled via functionality on the \"LiveResults\" sheet saving information to and recalling it from the \"SavedResults\" sheet."]
[]
[null,null,null,null,"Current recalculated base revenue for years < t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, AH398, 0 )","v":61.700796457816757},{"$f":"IF(AI$4 < $I$4, AI398, 0 )","v":64.664700302156106},71.188832943008734,71.82030202524102,69.395845960375354,0,0]
[null,null,null,null,"Less previous recalculated base revenue for years < t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, -'LiveResults(SO)'!F62, 0 )","v":-61.631001083027449},{"$f":"IF(AI$4 < $I$4, -'LiveResults(SO)'!G62, 0 )","v":-64.580050668098323},{"$f":"IF(AJ$4 < $I$4, -'LiveResults(SO)'!H62, 0 )","v":-71.067319227436826},{"$f":"IF(AK$4 < $I$4, -'LiveResults(SO)'!I62, 0 )","v":-72.289647688351081},{"$f":"IF(AL$4 < $I$4, -'LiveResults(SO)'!J62, 0 )","v":-69.424509509752369},{"$f":"IF(AM$4 < $I$4, -'LiveResults(SO)'!K62, 0 )","v":0},{"$f":"IF(AN$4 < $I$4, -'LiveResults(SO)'!L62, 0 )","v":0}]
[null,null,null,null,"Recalculated base revenue delta",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH409:AH410)","v":6.9795374789308084E-2},8.4649634057782919E-2,0.12151371557190771,-0.46934566311006165,-2.8663549377014874E-2,0,0]
[]
[null,null,null,"Catch-up for year t"]
[null,null,null,"Note: Recalculated base revenue deltas are brought forward using the WACC-based carrying factor to provide \"catch-up\" for year t."]
[null,null,null,"The WACC-based carrying factor applies the WACC for the appropriate number of years delay between the new delta and recovery in year t SOMOD. Be aware that the calculation of this value uses an offset function."]
[]
[null,null,null,null,"WACC",null,"real annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$42","v":4.3749999999999997E-2},{"$f":"Input!AI$42","v":4.2500000000000003E-2},{"$f":"Input!AJ$42","v":4.1437500000000002E-2},{"$f":"Input!AK$42","v":4.0375000000000001E-2},{"$f":"Input!AL$42","v":3.9375E-2},{"$f":"Input!AM$42","v":3.8187499999999999E-2},{"$f":"Input!AN$42","v":3.8187499999999999E-2}]
[null,null,null,null,"1 + WACC",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 + AH417","v":1.04375},1.0425,1.0414375,1.040375,1.0393749999999999,1.0381875,1.0381875]
[null,null,null,null,"WACC-based carrying factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, PRODUCT(OFFSET(AH418, 0, 0, 1, YEAR($I$4) - YEAR(AH$4))), 0)","v":1.2253719594071115},{"$f":"IF(AI$4 < $I$4, PRODUCT(OFFSET(AI418, 0, 0, 1, YEAR($I$4) - YEAR(AI$4))), 0)","v":1.1740090629050173},1.1261477821630859,1.0813397656249999,1.0393749999999999,0,0]
[]
[null,null,null,null,"Recalculated base revenue delta",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH411","v":6.9795374789308084E-2},8.4649634057782919E-2,0.12151371557190771,-0.46934566311006165,-2.8663549377014874E-2,0,0]
[]
[null,null,null,null,"Catch-up for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, SUMPRODUCT($AG421:AH421, $AG419:AH419), 0)","v":0},{"$f":"IF(AJ$4 = $I$4, SUMPRODUCT($AG421:AI421, $AG419:AI419), 0)","v":0},{"$f":"IF(AK$4 = $I$4, SUMPRODUCT($AG421:AJ421, $AG419:AJ419), 0)","v":0},{"$f":"IF(AL$4 = $I$4, SUMPRODUCT($AG421:AK421, $AG419:AK419), 0)","v":0},{"$f":"IF(AM$4 = $I$4, SUMPRODUCT($AG421:AL421, $AG419:AL419), 0)","v":-0.21556717196602065},{"$f":"IF(AN$4 = $I$4, SUMPRODUCT($AG421:AM421, $AG419:AM419), 0)","v":0},{"$f":"IF(AO$4 = $I$4, SUMPRODUCT($AG421:AN421, $AG419:AN419), 0)","v":0}]
[]
[null,null,"Base Revenue"]
[null,null,"Note: Base Revenue is only calculated for one year t at a time in the model."]
[]
[null,null,null,null,"Recalculated base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 = $I4, AH398, 0 )","v":0},0,0,0,0,72.825139528207629,0,0]
[null,null,null,null,"Catch-up for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI423","v":0},0,0,0,-0.21556717196602065,0,0]
[null,null,null,null,"Base Revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH428:AH429)","v":0},0,0,0,0,72.609572356241614,0,0]
[]
[null,null,"SOMOD"]
[null,null,"Note: SOMOD is identified as the difference between Base Revenue and its opening value calculated at Final Proposals."]
[]
[null,null,null,null,"Base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI430","v":0},0,0,0,72.609572356241614,0,0]
[null,null,null,null,"Less Final Proposals base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, -AI443, 0 )","v":0},{"$f":"IF(AJ$4 = $I$4, -AJ443, 0 )","v":0},0,0,-72.682590016069625,0,0]
[null,null,null,null,"SOMOD",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI435:AI436)","v":0},0,0,0,-7.3017659828011006E-2,0,0]
[]
[null,"Total revenue"]
[null,"Note: Non-Core DARTs are added to Base Revenue to give Total Revenue. Non-Core DARTs are not included in the SOMOD calculation and therefore revisions to their values in earlier years must be processed as true-ups to year t."]
[null,"MOD from previous years is recalled via functionality on the \"LiveResults\" sheet saving information to and recalling it from the \"SavedResults\" sheet."]
[]
[null,null,null,null,"Final Proposals base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LiveResults(SO)'!F$53","v":66.893712056086201},{"$f":"'LiveResults(SO)'!G$53","v":67.429191577201763},{"$f":"'LiveResults(SO)'!H$53","v":68.82661899796868},{"$f":"'LiveResults(SO)'!I$53","v":72.79260504510404},{"$f":"'LiveResults(SO)'!J$53","v":73.599926978535336},{"$f":"'LiveResults(SO)'!K$53","v":72.682590016069625},{"$f":"'LiveResults(SO)'!L$53","v":74.76721766777959},{"$f":"'LiveResults(SO)'!M$53","v":73.854682624001015}]
[null,null,null,null,"SOMOD",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, AI437, 'LiveResults(SO)'!G54)","v":-0.74723548170331355},{"$f":"IF(AJ$4 = $I$4, AJ437, 'LiveResults(SO)'!H54)","v":-13.787280588025247},{"$f":"IF(AK$4 = $I$4, AK437, 'LiveResults(SO)'!I54)","v":1.0011710527519853},{"$f":"IF(AL$4 = $I$4, AL437, 'LiveResults(SO)'!J54)","v":3.0471602441516268},{"$f":"IF(AM$4 = $I$4, AM437, 'LiveResults(SO)'!K54)","v":-7.3017659828011006E-2},{"$f":"IF(AN$4 = $I$4, AN437, 'LiveResults(SO)'!L54)","v":0},{"$f":"IF(AO$4 = $I$4, AO437, 'LiveResults(SO)'!M54)","v":0}]
[null,null,null,null,"Base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH443:AH444)","v":66.893712056086201},{"$f":"SUM(AI443:AI444)","v":66.68195609549845},55.039338409943433,73.793776097856025,76.647087222686963,72.609572356241614,74.76721766777959,73.854682624001015]
[null,null,null,null,"Non-core DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH65","v":94.224999999999994},87.484999999999999,79.322999999999993,58.722999999999999,3.3000000000000002E-2,3.3000000000000002E-2,0,0]
[null,null,null,null,"Total revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH445:AH446)","v":161.1187120560862},154.16695609549845,134.36233840994342,132.51677609785602,76.680087222686964,72.642572356241615,74.76721766777959,73.854682624001015]
[]
[null,null,null,"Tax Trigger Deadbands"]
[]
[null,null,null,null,"Tax Trigger Deadbands",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NGGT SO'!AH113)","v":0.25273459819053856},{"$f":"('NGGT SO'!AI113)","v":0.22535742642407722},{"$f":"('NGGT SO'!AJ113)","v":0.22987378064688951},{"$f":"('NGGT SO'!AK113)","v":0.24286637833671762},{"$f":"('NGGT SO'!AL113)","v":0.24543538445132224},{"$f":"('NGGT SO'!AM113)","v":0.24231301620946688},{"$f":"('NGGT SO'!AN113)","v":0.24909713119439114},{"$f":"('NGGT SO'!AO113)","v":0.24599060928420333}]
[]
[null,"End of sheet"]

{"sheet":"Return&RAV","index":10,"n_rows":156,"n_cols":41,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
["Return & RAV"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Return"]
[]
[null,null,"Return base"]
[null,null,"Note: The \"Return base\" is calculated such that the net present value of the stream of depreciation and return flowing from a RAV addition is equal to the present value of the addition itself."]
[]
[null,null,null,"Present value of closing RAV"]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH42","v":4.3749999999999997E-2},{"$f":"Input!AI42","v":4.2500000000000003E-2},{"$f":"Input!AJ42","v":4.1437500000000002E-2},{"$f":"Input!AK42","v":4.0375000000000001E-2},{"$f":"Input!AL42","v":3.9375E-2},{"$f":"Input!AM42","v":3.8187499999999999E-2},{"$f":"Input!AN42","v":3.8187499999999999E-2},{"$f":"Input!AO42","v":3.8187499999999999E-2}]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 + AH13)","v":0.95808383233532934},{"$f":"1 / (1 + AI13)","v":0.95923261390887293},0.96021124647422429,0.96119187792863148,0.96211665664461821,0.96321714526518565,0.96321714526518565,0.96321714526518565]
[]
[null,null,null,null,"Closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH44","v":4316.5793304424415},4304.6142158031844,4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384,4817.229814018503]
[]
[null,null,null,null,"Discounted closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH16 * AH14","v":4135.6448674897647},4129.1263460941818,4120.3593465963577,4142.6527434985919,4621.9086547634706,4695.1786908604099,4688.3880285450732,4640.0383495452434]
[]
[null,null,null,"NPV-neutral RAV return base"]
[]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH41","v":4253.3070362551225},4318.1682954028947,4306.5513814467358,4305.7514378599753,4785.7344884692066,4873.2461117633547,4895.2552698244781,4868.2364690381964]
[null,null,null,null,"Discounted closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH18","v":4135.6448674897647},{"$f":"AI18","v":4129.1263460941818},4120.3593465963577,4142.6527434985919,4621.9086547634706,4695.1786908604099,4688.3880285450732,4640.0383495452434]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AH22:AH23)","v":4194.4759518724441},{"$f":"AVERAGE(AI22:AI23)","v":4223.6473207485378},4213.4553640215472,4224.2020906792841,4703.8215716163386,4784.2124013118828,4791.8216491847761,4754.1374092917195]
[]
[null,null,"Return on RAV"]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH25","v":4194.4759518724441},{"$f":"AI25","v":4223.6473207485378},4213.4553640215472,4224.2020906792841,4703.8215716163386,4784.2124013118828,4791.8216491847761,4754.1374092917195]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH13","v":4.3749999999999997E-2},{"$f":"AI13","v":4.2500000000000003E-2},4.1437500000000002E-2,4.0375000000000001E-2,3.9375E-2,3.8187499999999999E-2,3.8187499999999999E-2,3.8187499999999999E-2]
[]
[null,null,null,null,"Return",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH29 * AH30","v":183.50832289441942},{"$f":"AI29 * AI30","v":179.50501113181286},174.59505664664286,170.55215941117609,185.21297438239333,182.69711107509752,182.98768922824362,181.54862231732753]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Running total"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH51 - AH60) + (AH77 - AH86)","v":4014.3985484751774},{"$f":"AH44","v":4316.5793304424415},4304.6142158031844,4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384]
[null,null,null,null,"Transfers",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH52 - AH61) + (AH78 - AH87)","v":238.90848777994489},{"$f":"(AI52 - AI61) + (AI78 - AI87)","v":1.5889649604528906},1.9371656435515117,14.654700839030934,475.82214045185901,69.349803718573156,20.779442706835688,0.81062265305823133]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH39:AH40)","v":4253.3070362551225},4318.1682954028947,4306.5513814467358,4305.7514378599753,4785.7344884692066,4873.2461117633547,4895.2552698244781,4868.2364690381964]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH54 + AH80","v":202.05086600754402},{"$f":"AI54 + AI80","v":128.07708615771418},127.39299128735027,148.52394644398635,175.99602794811818,162.84331767955663,136.19194903242729,114.38648340521722]
[null,null,null,null,"Depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AH63 + AH89)","v":-138.77857182022461},{"$f":"-(AI63 + AI89)","v":-141.63116575742444},-142.84763571314136,-144.36303628661429,-157.83420837254261,-161.61360232526897,-164.02137247176648,-165.39313842491052]
[null,null,null,null,"Closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH41:AH43)","v":4316.5793304424415},{"$f":"SUM(AI41:AI43)","v":4304.6142158031844},4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384,4817.229814018503]
[]
[null,null,"Pre-vesting balance"]
[null,null,"Note: Pre-vesting RAV opening balances are inputs to the model. The continued depreciation of these assets uses annual depreciation rates calculated on the \"Depn\" sheet."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH186","v":2669.6860812273526},{"$f":"AH56","v":2669.6860812273526},{"$f":"AI56","v":2669.6860812273526},2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526]
[null,null,null,null,"Transfers",null,"£m 09/10 prices"]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH51:AH52)","v":2669.6860812273526},{"$f":"SUM(AI51:AI52)","v":2669.6860812273526},2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH190","v":0},{"$f":"-Input!AI190","v":0},{"$f":"-Input!AJ190","v":0},{"$f":"-Input!AK190","v":0},{"$f":"-Input!AL190","v":0},{"$f":"-Input!AM190","v":0},{"$f":"-Input!AN190","v":0},{"$f":"-Input!AO190","v":0}]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53 + AH54 - AH55","v":2669.6860812273526},{"$f":"AI53 + AI54 - AI55","v":2669.6860812273526},2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526,2669.6860812273526]
[]
[null,null,null,"Cumulative depreciation"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH187","v":938.41485234178185},{"$f":"AH65","v":1013.6879561357862},{"$f":"AI65","v":1087.2883242899238},1159.2159568041945,1229.4708536785986,1298.0530149131359,1364.9624405078064,1430.1991304626101]
[null,null,null,null,"Transfers",null,"£m 09/10 prices"]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH60:AH61)","v":938.41485234178185},{"$f":"SUM(AI60:AI61)","v":1013.6879561357862},1087.2883242899238,1159.2159568041945,1229.4708536785986,1298.0530149131359,1364.9624405078064,1430.1991304626101]
[null,null,null,null,"Depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH51 * Depn!AH29","v":75.2731037940043},{"$f":"AI51 * Depn!AI29","v":73.600368154137541},{"$f":"AJ51 * Depn!AJ29","v":71.927632514270769},{"$f":"AK51 * Depn!AK29","v":70.254896874404011},{"$f":"AL51 * Depn!AL29","v":68.582161234537253},{"$f":"AM51 * Depn!AM29","v":66.909425594670481},{"$f":"AN51 * Depn!AN29","v":65.236689954803722},{"$f":"AO51 * Depn!AO29","v":63.563954314936964}]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH55","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH62 + AH63 - AH64","v":1013.6879561357862},{"$f":"AI62 + AI63 - AI64","v":1087.2883242899238},1159.2159568041945,1229.4708536785986,1298.0530149131359,1364.9624405078064,1430.1991304626101,1493.7630847775472]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56 - AH65","v":1655.9981250915664},1582.3977569374288,1510.470124423158,1440.215227548754,1371.6330663142166,1304.7236407195462,1239.4869507647425,1175.9229964498054]
[]
[null,null,"Post-vesting balance"]
[null,null,"Note: Post-vesting RAV opening balances are generated from calculations built up since vesting. Net additions (after disposals), depreciation and removals are calculated principally on the \"Depn\" sheet."]
[null,null,"Assets with non-standard depreciation policies applied or that are transferred to the RAV during the price control are also brought into the RAV here."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH116 + AH103 + AH138","v":2591.4004438149891},{"$f":"AH82","v":3059.7969271874581},3189.4629783056253,3318.7931352365272,3483.3902199934491,4192.3381491583586,4424.5312705564884,4581.5026622957512]
[null,null,null,null,"Transfers",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH132","v":266.34561736492509},{"$f":"AI132","v":1.5889649604528906},1.9371656435515117,16.073138312935644,532.95190121679173,69.349803718573156,20.779442706835688,0.81062265305823133]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH77:AH78)","v":2857.7460611799142},3061.3858921479109,3191.4001439491767,3334.8662735494627,4016.3421212102407,4261.6879528769314,4445.310713263324,4582.3132849488093]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH15 + AH106","v":202.05086600754402},{"$f":"Depn!AI15 + AI106","v":128.07708615771418},{"$f":"Depn!AJ15 + AJ106","v":127.39299128735027},{"$f":"Depn!AK15 + AK106","v":148.52394644398635},{"$f":"Depn!AL15 + AL106","v":175.99602794811818},{"$f":"Depn!AM15 + AM106","v":162.84331767955663},{"$f":"Depn!AN15 + AN106","v":136.19194903242729},{"$f":"Depn!AO15 + AO106","v":114.38648340521722}]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH107","v":0},{"$f":"Depn!AI107","v":0},{"$f":"Depn!AJ107","v":0},{"$f":"Depn!AK107","v":0},{"$f":"Depn!AL107","v":0},{"$f":"Depn!AM107","v":0},{"$f":"Depn!AN107","v":0},{"$f":"Depn!AO107","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79 + AH80 - AH81","v":3059.7969271874581},{"$f":"AI79 + AI80 - AI81","v":3189.4629783056253},3318.7931352365272,3483.3902199934491,4192.3381491583586,4424.5312705564884,4581.5026622957512,4696.6997683540267]
[]
[null,null,null,"Cumulative depreciation"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH117 + AH114 + AH146","v":308.27312422538279},{"$f":"AH91","v":399.21572183658327},467.24651943987016,538.16652263874073,613.69309952485582,760.07490742779385,854.77908415839238,953.56376667535517]
[null,null,null,null,"Transfers",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AH133","v":27.437129584980209},{"$f":" - AI133","v":0},0,1.418437473904711,57.129760764932719,0,0,0]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH86:AH87)","v":335.71025381036299},399.21572183658327,467.24651943987016,539.58496011264549,670.82286028978854,760.07490742779385,854.77908415839238,953.56376667535517]
[null,null,null,null,"Depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH71  + AH117 + AH149","v":63.505468026220306},{"$f":"Depn!AI71  + AI117 + AI149","v":68.030797603286899},{"$f":"Depn!AJ71  + AJ117 + AJ149","v":70.920003198870589},{"$f":"Depn!AK71  + AK117 + AK149","v":74.108139412210278},{"$f":"Depn!AL71  + AL117 + AL149","v":89.252047138005352},{"$f":"Depn!AM71  + AM117 + AM149","v":94.704176730598491},{"$f":"Depn!AN71  + AN117 + AN149","v":98.784682516962761},{"$f":"Depn!AO71  + AO117 + AO149","v":101.82918410997355}]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH81","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH88 + AH89 - AH90","v":399.21572183658327},{"$f":"AI88 + AI89 - AI90","v":467.24651943987016},538.16652263874073,613.69309952485582,760.07490742779385,854.77908415839238,953.56376667535517,1055.3929507853288]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH82 - AH91","v":2660.5812053508748},2722.2164588657552,2780.6266125977863,2869.6971204685933,3432.2632417305649,3569.752186398096,3627.9388956203961,3641.3068175686976]
[]
[]
[null,null,"Retrospective addition of logged-up and security costs"]
[null,null,"Note: Retrospective logged-up and security cost calculations are kept separate due to their non-standard depreciation profile and deemed depreciation before transfer to RAV."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y108","v":0},0,0.16049205424744151,89.759383349041897,97.109788518556911,109.71293654855691,168.07088708143249,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y103:Y104)","v":0},{"$f":"SUM(Z103:Z104)","v":0},{"$f":"SUM(AA103:AA104)","v":0},{"$f":"SUM(AB103:AB104)","v":0.16049205424744151},{"$f":"SUM(AC103:AC104)","v":89.759383349041897},{"$f":"SUM(AD103:AD104)","v":97.109788518556911},109.71293654855691,168.07088708143249,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y209 + Input!Y211","v":0},{"$f":"Input!Z209 + Input!Z211","v":0},{"$f":"Input!AA209 + Input!AA211","v":0.16049205424744151},{"$f":"Input!AB209 + Input!AB211","v":89.598891294794456},{"$f":"Input!AC209 + Input!AC211","v":7.3504051695150139},{"$f":"Input!AD209 + Input!AD211","v":12.60314803},{"$f":"Input!AE209 + Input!AE211","v":58.35795053287557},{"$f":"Input!AF209 + Input!AF211","v":57.385935074137841},{"$f":"Input!AG209 + Input!AG211","v":0}]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y105 + Y106 - Y107","v":0},{"$f":"Z105 + Z106 - Z107","v":0},{"$f":"AA105 + AA106 - AA107","v":0.16049205424744151},{"$f":"AB105 + AB106 - AB107","v":89.759383349041897},{"$f":"AC105 + AC106 - AC107","v":97.109788518556911},{"$f":"AD105 + AD106 - AD107","v":109.71293654855691},168.07088708143249,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034,225.45682215557034]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,{"$f":"Input!I207","v":45},">"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y119","v":0},0,0,3.5664900943875892E-3,1.9982194534064299,4.1562147538188059,6.5942800104534038,10.329188612263014,15.339340215720132,20.349491819177249,25.359643422634367,30.369795026091484,35.379946629548606,40.390098233005723,45.400249836462841,50.410401439919958]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y114:Y115)","v":0},{"$f":"SUM(Z114:Z115)","v":0},{"$f":"SUM(AA114:AA115)","v":0},{"$f":"SUM(AB114:AB115)","v":0},{"$f":"SUM(AC114:AC115)","v":3.5664900943875892E-3},{"$f":"SUM(AD114:AD115)","v":1.9982194534064299},4.1562147538188059,6.5942800104534038,10.329188612263014,15.339340215720132,20.349491819177249,25.359643422634367,30.369795026091484,35.379946629548606,40.390098233005723,45.400249836462841,50.410401439919958]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z103 / $I$112, Y124)","v":0},{"$f":"MIN(AA103 / $I$112, Z124)","v":0},3.5664900943875892E-3,1.9946529633120422,2.157995300412376,2.4380652566345979,3.7349086018096109,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185,5.0101516034571185]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z107","v":0},{"$f":"AA107","v":0},{"$f":"AB107","v":0},{"$f":"AC107","v":0},{"$f":"AD107","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y116 + Y117 - Y118","v":0},{"$f":"Z116 + Z117 - Z118","v":0},{"$f":"AA116 + AA117 - AA118","v":0},{"$f":"AB116 + AB117 - AB118","v":3.5664900943875892E-3},{"$f":"AC116 + AC117 - AC118","v":1.9982194534064299},{"$f":"AD116 + AD117 - AD118","v":4.1562147538188059},6.5942800104534038,10.329188612263014,15.339340215720132,20.349491819177249,25.359643422634367,30.369795026091484,35.379946629548606,40.390098233005723,45.400249836462841,50.410401439919958,55.420553043377076]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Y$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(Z$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AA$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AB$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AC$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AD$4) >= YEAR($AG$4)","v":false},false,false,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y108 - Y119","v":0},{"$f":"Z108 - Z119","v":0},{"$f":"AA108 - AA119","v":0.16049205424744151},{"$f":"AB108 - AB119","v":89.755816858947512},{"$f":"AC108 - AC119","v":95.111569065150476},{"$f":"AD108 - AD119","v":105.55672179473811},161.47660707097907,215.12763354330733,210.11748193985019,205.10733033639309,200.09717873293596,195.08702712947886,190.07687552602172,185.06672392256462,180.05657231910749,175.04642071565038,170.03626911219325]
[]
[]
[null,null,"Revenue driver transferred to RAV"]
[null,null,"Note: Revenue driver assets are transferred to the RAV during the price control. "]
[]
[null,null,null,"Transfer"]
[]
[null,null,null,null,"Cost transferred to RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH11","v":266.34561736492509},{"$f":"NonCore!AI11","v":1.5889649604528906},{"$f":"NonCore!AJ11","v":1.9371656435515117},{"$f":"NonCore!AK11","v":16.073138312935644},{"$f":"NonCore!AL11","v":532.95190121679173},{"$f":"NonCore!AM11","v":69.349803718573156},{"$f":"NonCore!AN11","v":20.779442706835688},{"$f":"NonCore!AO11","v":0.81062265305823133}]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AH13","v":-27.437129584980209},{"$f":"-NonCore!AI13","v":0},{"$f":"-NonCore!AJ13","v":0},{"$f":"-NonCore!AK13","v":-1.418437473904711},{"$f":"-NonCore!AL13","v":-57.129760764932719},{"$f":"-NonCore!AM13","v":0},{"$f":"-NonCore!AN13","v":0},{"$f":"-NonCore!AO13","v":0}]
[null,null,null,null,"Net transfer",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH132:AH133)","v":238.90848777994489},1.5889649604528906,1.9371656435515117,14.654700839030934,475.82214045185901,69.349803718573156,20.779442706835688,0.81062265305823133]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH140","v":266.34561736492509},{"$f":"AI140","v":267.93458232537796},269.87174796892947,285.94488628186514,818.89678749865686,888.24659121723005,909.0260339240657]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH132","v":266.34561736492509},{"$f":"AI132","v":1.5889649604528906},1.9371656435515117,16.073138312935644,532.95190121679173,69.349803718573156,20.779442706835688,0.81062265305823133]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH138:AH139)","v":266.34561736492509},267.93458232537796,269.87174796892947,285.94488628186514,818.89678749865686,888.24659121723005,909.0260339240657,909.8366565771239]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Asset life remaining on transfer to RAV",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH196","v":45},{"$f":"Input!AI196","v":45},{"$f":"Input!AJ196","v":45},{"$f":"Input!AK196","v":45},{"$f":"Input!AL196","v":45},{"$f":"Input!AM196","v":45},{"$f":"Input!AN196","v":45},{"$f":"Input!AO196","v":45}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH150","v":33.355921081978543},39.310022911431389,45.30717286629649,53.079941146464868,128.40740830025663,148.14622143841731,168.34679997006322]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH133","v":27.437129584980209},{"$f":"-AI133","v":0},0,1.418437473904711,57.129760764932719,0,0,0]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH146:AH147)","v":27.437129584980209},33.355921081978543,39.310022911431389,46.7256103402012,110.20970191139759,128.40740830025663,148.14622143841731,168.34679997006322]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH140 / AH$144","v":5.9187914969983355},5.9541018294528438,5.9971499548650993,6.3543308062636701,18.197706388859043,19.738813138160669,20.200578531645906,20.218592368380531]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH148 + AH149","v":33.355921081978543},{"$f":"AI148 + AI149","v":39.310022911431389},45.30717286629649,53.079941146464868,128.40740830025663,148.14622143841731,168.34679997006322,188.56539233844376]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH140 - AH150","v":232.98969628294654},228.62455941394657,224.56457510263297,232.86494513540026,690.48937919840023,740.10036977881271,740.67923395400248,721.27126423868015]
[]
[null,"End of sheet"]

{"sheet":"TaxPools","index":11,"n_rows":132,"n_cols":41,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["Tax Pools"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Tax pool additions"]
[null,"Note: Actual totex is combined with other expenditure and allocated to tax pools. Each cost sub-category can have its own percentage split between each pool."]
[]
[null,null,"Expenditure categories allocated to tax pools"]
[]
[null,null,null,"Actual totex"]
[]
[null,null,null,null,"Load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH69","v":2.9479763903958496},{"$f":"Totex!AI69","v":1.2242742147237491},{"$f":"Totex!AJ69","v":1.1459568646924614},{"$f":"Totex!AK69","v":1.3744988226661936},{"$f":"Totex!AL69","v":5.9459563895617578},{"$f":"Totex!AM69","v":5.0594200163138892},{"$f":"Totex!AN69","v":0.23152878737450566},{"$f":"Totex!AO69","v":0}]
[null,null,null,null,"Asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH70","v":42.879234684024432},{"$f":"Totex!AI70","v":49.865160852633615},{"$f":"Totex!AJ70","v":60.507098350957911},{"$f":"Totex!AK70","v":100.55709110374133},{"$f":"Totex!AL70","v":132.70563604369235},{"$f":"Totex!AM70","v":113.312725786993},{"$f":"Totex!AN70","v":95.490696332917821},{"$f":"Totex!AO70","v":85.292080128308882}]
[null,null,null,null,"Other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH71","v":61.590119953431028},{"$f":"Totex!AI71","v":48.341344006994845},{"$f":"Totex!AJ71","v":39.548331891747637},{"$f":"Totex!AK71","v":18.482907079934726},{"$f":"Totex!AL71","v":32.025393538313374},{"$f":"Totex!AM71","v":32.679532321837399},{"$f":"Totex!AN71","v":20.504333599618437},{"$f":"Totex!AO71","v":6.4276664548145455}]
[null,null,null,null,"Controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH72","v":70.909659135629994},{"$f":"Totex!AI72","v":73.18675508063356},{"$f":"Totex!AJ72","v":74.92750644568207},{"$f":"Totex!AK72","v":85.276016852206851},{"$f":"Totex!AL72","v":84.317479134504765},{"$f":"Totex!AM72","v":84.641346358196444},{"$f":"Totex!AN72","v":80.728014781566515},{"$f":"Totex!AO72","v":77.490070123441129}]
[null,null,null,null,"Non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AH73","v":10.53669268592731},{"$f":"Totex!AI73","v":9.9624636923203784},{"$f":"Totex!AJ73","v":11.143243156198064},{"$f":"Totex!AK73","v":17.964958009565539},{"$f":"Totex!AL73","v":5.5727479100995225},{"$f":"Totex!AM73","v":4.1906950590054137},{"$f":"Totex!AN73","v":6.3848637827301964},{"$f":"Totex!AO73","v":5.8658956736984473}]
[null,null,null,null,"Actual totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH13:AH17)","v":188.8636828494086},182.57999784730615,187.27213670927813,223.65547186811466,260.56721301617176,239.88371954234614,203.33943728420749,175.07571238026298]
[]
[null,null,null,"Actual non-totex"]
[]
[null,null,null,null,"Non-controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH164","v":110.11544616012048},{"$f":"Input!AI164","v":110.29121834911521},{"$f":"Input!AJ164","v":110.32860169190292},{"$f":"Input!AK164","v":110.3596633646699},{"$f":"Input!AL164","v":110.27343835902431},{"$f":"Input!AM164","v":110.27662588032852},{"$f":"Input!AN164","v":110.30420904525512},{"$f":"Input!AO164","v":110.31067350058066}]
[null,null,null,null,"Actual non-totex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH22:AH22)","v":110.11544616012048},110.29121834911521,110.32860169190292,110.3596633646699,110.27343835902431,110.27662588032852,110.30420904525512,110.31067350058066]
[]
[null,null,null,"Combined actual totex and non-totex"]
[]
[null,null,null,null,"Load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH13","v":2.9479763903958496},{"$f":"AI13","v":1.2242742147237491},1.1459568646924614,1.3744988226661936,5.9459563895617578,5.0594200163138892,0.23152878737450566,0]
[null,null,null,null,"Asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14","v":42.879234684024432},49.865160852633615,60.507098350957911,100.55709110374133,132.70563604369235,113.312725786993,95.490696332917821,85.292080128308882]
[null,null,null,null,"Other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.590119953431028,48.341344006994845,39.548331891747637,18.482907079934726,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH22 + AH16","v":181.02510529575048},183.47797342974877,185.25610813758499,195.63568021687675,194.59091749352908,194.91797223852495,191.03222382682162,187.80074362402178]
[null,null,null,null,"Non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH17","v":10.53669268592731},9.9624636923203784,11.143243156198064,17.964958009565539,5.5727479100995225,4.1906950590054137,6.3848637827301964,5.8658956736984473]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"Load related capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH287","v":3.2000000000000001E-2},{"$f":"Input!AI287","v":3.2000000000000001E-2},{"$f":"Input!AJ287","v":3.2000000000000001E-2},{"$f":"Input!AK287","v":3.2000000000000001E-2},{"$f":"Input!AL287","v":3.2000000000000001E-2},{"$f":"Input!AM287","v":3.2000000000000001E-2},{"$f":"Input!AN287","v":3.2000000000000001E-2},{"$f":"Input!AO287","v":3.2000000000000001E-2}]
[null,null,null,null,"Asset replacement capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH288","v":7.1999999999999995E-2},{"$f":"Input!AI288","v":7.1999999999999995E-2},{"$f":"Input!AJ288","v":7.1999999999999995E-2},{"$f":"Input!AK288","v":7.1999999999999995E-2},{"$f":"Input!AL288","v":7.1999999999999995E-2},{"$f":"Input!AM288","v":7.1999999999999995E-2},{"$f":"Input!AN288","v":7.1999999999999995E-2},{"$f":"Input!AO288","v":7.1999999999999995E-2}]
[null,null,null,null,"Other capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH289","v":0.40100000000000002},{"$f":"Input!AI289","v":0.40100000000000002},{"$f":"Input!AJ289","v":0.40100000000000002},{"$f":"Input!AK289","v":0.40100000000000002},{"$f":"Input!AL289","v":0.40100000000000002},{"$f":"Input!AM289","v":0.40100000000000002},{"$f":"Input!AN289","v":0.40100000000000002},{"$f":"Input!AO289","v":0.40100000000000002}]
[null,null,null,null,"Opex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH290","v":0},{"$f":"Input!AI290","v":0},{"$f":"Input!AJ290","v":0},{"$f":"Input!AK290","v":0},{"$f":"Input!AL290","v":0},{"$f":"Input!AM290","v":0},{"$f":"Input!AN290","v":0},{"$f":"Input!AO290","v":0}]
[null,null,null,null,"Non-operational capex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH291","v":1},{"$f":"Input!AI291","v":1},{"$f":"Input!AJ291","v":1},{"$f":"Input!AK291","v":1},{"$f":"Input!AL291","v":1},{"$f":"Input!AM291","v":1},{"$f":"Input!AN291","v":1},{"$f":"Input!AO291","v":1}]
[]
[null,null,null,null,"General pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH$27:AH$31,AH37:AH41)","v":38.415970928995577},32.976810995386096,31.395305945727994,32.660698270414059,28.16000711857501,25.615605217247751,21.489840613343254,14.584419691317319]
[]
[null,null,null,"Special Rate pool"]
[]
[null,null,null,null,"Load related capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH295","v":0.95099999999999996},{"$f":"Input!AI295","v":0.95099999999999996},{"$f":"Input!AJ295","v":0.95099999999999996},{"$f":"Input!AK295","v":0.95099999999999996},{"$f":"Input!AL295","v":0.95099999999999996},{"$f":"Input!AM295","v":0.95099999999999996},{"$f":"Input!AN295","v":0.95099999999999996},{"$f":"Input!AO295","v":0.95099999999999996}]
[null,null,null,null,"Asset replacement capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH296","v":0.91300000000000003},{"$f":"Input!AI296","v":0.91300000000000003},{"$f":"Input!AJ296","v":0.91300000000000003},{"$f":"Input!AK296","v":0.91300000000000003},{"$f":"Input!AL296","v":0.91300000000000003},{"$f":"Input!AM296","v":0.91300000000000003},{"$f":"Input!AN296","v":0.91300000000000003},{"$f":"Input!AO296","v":0.91300000000000003}]
[null,null,null,null,"Other capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH297","v":0.55100000000000005},{"$f":"Input!AI297","v":0.55100000000000005},{"$f":"Input!AJ297","v":0.55100000000000005},{"$f":"Input!AK297","v":0.55100000000000005},{"$f":"Input!AL297","v":0.55100000000000005},{"$f":"Input!AM297","v":0.55100000000000005},{"$f":"Input!AN297","v":0.55100000000000005},{"$f":"Input!AO297","v":0.55100000000000005}]
[null,null,null,null,"Opex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH298","v":0},{"$f":"Input!AI298","v":0},{"$f":"Input!AJ298","v":0},{"$f":"Input!AK298","v":0},{"$f":"Input!AL298","v":0},{"$f":"Input!AM298","v":0},{"$f":"Input!AN298","v":0},{"$f":"Input!AO298","v":0}]
[null,null,null,null,"Non-operational capex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH299","v":0},{"$f":"Input!AI299","v":0},{"$f":"Input!AJ299","v":0},{"$f":"Input!AK299","v":0},{"$f":"Input!AL299","v":0},{"$f":"Input!AM299","v":0},{"$f":"Input!AN299","v":0},{"$f":"Input!AO299","v":0}]
[]
[null,null,null,null,"Special Rate pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH$27:AH$31,AH47:AH51)","v":75.888422908121257},73.327257184510941,78.123916645100053,103.29985435911543,144.46084207397502,126.27244938837153,98.701077442136892,81.413313373748835]
[]
[null,null,null,"Deferred revenue pool"]
[]
[null,null,null,null,"Load related capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH303","v":0},{"$f":"Input!AI303","v":0},{"$f":"Input!AJ303","v":0},{"$f":"Input!AK303","v":0},{"$f":"Input!AL303","v":0},{"$f":"Input!AM303","v":0},{"$f":"Input!AN303","v":0},{"$f":"Input!AO303","v":0}]
[null,null,null,null,"Asset replacement capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH304","v":0},{"$f":"Input!AI304","v":0},{"$f":"Input!AJ304","v":0},{"$f":"Input!AK304","v":0},{"$f":"Input!AL304","v":0},{"$f":"Input!AM304","v":0},{"$f":"Input!AN304","v":0},{"$f":"Input!AO304","v":0}]
[null,null,null,null,"Other capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH305","v":0},{"$f":"Input!AI305","v":0},{"$f":"Input!AJ305","v":0},{"$f":"Input!AK305","v":0},{"$f":"Input!AL305","v":0},{"$f":"Input!AM305","v":0},{"$f":"Input!AN305","v":0},{"$f":"Input!AO305","v":0}]
[null,null,null,null,"Opex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH306","v":0},{"$f":"Input!AI306","v":0},{"$f":"Input!AJ306","v":0},{"$f":"Input!AK306","v":0},{"$f":"Input!AL306","v":0},{"$f":"Input!AM306","v":0},{"$f":"Input!AN306","v":0},{"$f":"Input!AO306","v":0}]
[null,null,null,null,"Non-operational capex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH307","v":0},{"$f":"Input!AI307","v":0},{"$f":"Input!AJ307","v":0},{"$f":"Input!AK307","v":0},{"$f":"Input!AL307","v":0},{"$f":"Input!AM307","v":0},{"$f":"Input!AN307","v":0},{"$f":"Input!AO307","v":0}]
[]
[null,null,null,null,"Deferred revenue pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH$27:AH$31,AH57:AH61)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Revenue pool"]
[]
[null,null,null,null,"Load related capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH311","v":0},{"$f":"Input!AI311","v":0},{"$f":"Input!AJ311","v":0},{"$f":"Input!AK311","v":0},{"$f":"Input!AL311","v":0},{"$f":"Input!AM311","v":0},{"$f":"Input!AN311","v":0},{"$f":"Input!AO311","v":0}]
[null,null,null,null,"Asset replacement capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH312","v":0},{"$f":"Input!AI312","v":0},{"$f":"Input!AJ312","v":0},{"$f":"Input!AK312","v":0},{"$f":"Input!AL312","v":0},{"$f":"Input!AM312","v":0},{"$f":"Input!AN312","v":0},{"$f":"Input!AO312","v":0}]
[null,null,null,null,"Other capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH313","v":1.7000000000000001E-2},{"$f":"Input!AI313","v":1.7000000000000001E-2},{"$f":"Input!AJ313","v":1.7000000000000001E-2},{"$f":"Input!AK313","v":1.7000000000000001E-2},{"$f":"Input!AL313","v":1.7000000000000001E-2},{"$f":"Input!AM313","v":1.7000000000000001E-2},{"$f":"Input!AN313","v":1.7000000000000001E-2},{"$f":"Input!AO313","v":1.7000000000000001E-2}]
[null,null,null,null,"Opex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH314","v":1},{"$f":"Input!AI314","v":1},{"$f":"Input!AJ314","v":1},{"$f":"Input!AK314","v":1},{"$f":"Input!AL314","v":1},{"$f":"Input!AM314","v":1},{"$f":"Input!AN314","v":1},{"$f":"Input!AO314","v":1}]
[null,null,null,null,"Non-operational capex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH315","v":0},{"$f":"Input!AI315","v":0},{"$f":"Input!AJ315","v":0},{"$f":"Input!AK315","v":0},{"$f":"Input!AL315","v":0},{"$f":"Input!AM315","v":0},{"$f":"Input!AN315","v":0},{"$f":"Input!AO315","v":0}]
[]
[null,null,null,null,"Revenue pool additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH$27:AH$31,AH67:AH71)","v":182.0721373349588},184.29977627786769,185.9284297797447,195.94988963723563,195.1353491836804,195.47352428799618,191.38079749801514,187.91001395375363]
[]
[null,null,null,"Non-qualifying expenditure"]
[]
[null,null,null,null,"Load related capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH319","v":1.7000000000000001E-2},{"$f":"Input!AI319","v":1.7000000000000001E-2},{"$f":"Input!AJ319","v":1.7000000000000001E-2},{"$f":"Input!AK319","v":1.7000000000000001E-2},{"$f":"Input!AL319","v":1.7000000000000001E-2},{"$f":"Input!AM319","v":1.7000000000000001E-2},{"$f":"Input!AN319","v":1.7000000000000001E-2},{"$f":"Input!AO319","v":1.7000000000000001E-2}]
[null,null,null,null,"Asset replacement capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH320","v":1.4999999999999999E-2},{"$f":"Input!AI320","v":1.4999999999999999E-2},{"$f":"Input!AJ320","v":1.4999999999999999E-2},{"$f":"Input!AK320","v":1.4999999999999999E-2},{"$f":"Input!AL320","v":1.4999999999999999E-2},{"$f":"Input!AM320","v":1.4999999999999999E-2},{"$f":"Input!AN320","v":1.4999999999999999E-2},{"$f":"Input!AO320","v":1.4999999999999999E-2}]
[null,null,null,null,"Other capex expenditure allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH321","v":3.1E-2},{"$f":"Input!AI321","v":3.1E-2},{"$f":"Input!AJ321","v":3.1E-2},{"$f":"Input!AK321","v":3.1E-2},{"$f":"Input!AL321","v":3.1E-2},{"$f":"Input!AM321","v":3.1E-2},{"$f":"Input!AN321","v":3.1E-2},{"$f":"Input!AO321","v":3.1E-2}]
[null,null,null,null,"Opex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH322","v":0},{"$f":"Input!AI322","v":0},{"$f":"Input!AJ322","v":0},{"$f":"Input!AK322","v":0},{"$f":"Input!AL322","v":0},{"$f":"Input!AM322","v":0},{"$f":"Input!AN322","v":0},{"$f":"Input!AO322","v":0}]
[null,null,null,null,"Non-operational capex allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH323","v":0},{"$f":"Input!AI323","v":0},{"$f":"Input!AJ323","v":0},{"$f":"Input!AK323","v":0},{"$f":"Input!AL323","v":0},{"$f":"Input!AM323","v":0},{"$f":"Input!AN323","v":0},{"$f":"Input!AO323","v":0}]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AH$27:AH$31,AH77:AH81)","v":2.602597837453458},2.2673717386566481,2.1530860306083173,2.1046929660194218,3.08445299896565,2.7987665290591908,2.0719307759673056,1.4786388620238839]
[]
[null,"Capital allowances"]
[null,"Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[null,"When \"non-core\" assets are transferred to the RAV their tax book value is moved into the \"Transfer\" line."]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH135","v":0.18000000000000002},{"$f":"TaxTrigger!AI135","v":0.18000000000000002},{"$f":"TaxTrigger!AJ135","v":0.18000000000000002},{"$f":"TaxTrigger!AK135","v":0.18000000000000002},{"$f":"TaxTrigger!AL135","v":0.18000000000000002},{"$f":"TaxTrigger!AM135","v":0.18000000000000002},{"$f":"TaxTrigger!AN135","v":0.18000000000000002},{"$f":"TaxTrigger!AO135","v":0.18000000000000002}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH275","v":165.92312417913422},{"$f":"AH99","v":173.90118283801513},174.95287064041139,175.1370465647685,177.56279696683231,181.01199502873365,178.39958462423206,171.06036438718291]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AH16","v":1.4945497079826124},{"$f":"-NonCore!AI16","v":4.8468021439015394E-2},{"$f":"-NonCore!AJ16","v":6.0743653714580202E-2},{"$f":"-NonCore!AK16","v":0.1568353248037464},{"$f":"-NonCore!AL16","v":6.6253975041721027},{"$f":"-NonCore!AM16","v":2.3624379439339744},{"$f":"-NonCore!AN16","v":0.72768236783411644},{"$f":"-NonCore!AO16","v":2.9182336764733009E-2}]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH43*Input!AH$46/Input!$AD$46","v":44.65693932997479},{"$f":"AI43*Input!AI$46/Input!$AD$46","v":39.407508458120745},{"$f":"AJ43*Input!AJ$46/Input!$AD$46","v":38.568149809250251},{"$f":"AK43*Input!AK$46/Input!$AD$46","v":41.246114411442782},{"$f":"AL43*Input!AL$46/Input!$AD$46","v":36.558140929890293},{"$f":"AM43*Input!AM$46/Input!$AD$46","v":34.186036081273919},{"$f":"AN43*Input!AN$46/Input!$AD$46","v":29.482933480108098},{"$f":"AO43*Input!AO$46/Input!$AD$46","v":20.569339872477133}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH93:AH96)","v":212.07461321709161},213.35715931757488,213.58176410337623,216.53999630101504,220.74633540089471,217.56046905394155,208.61020047217428,191.65888659642479]
[null,null,null,null,"General pool capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH97*AH91","v":-38.173430379076493},{"$f":"-AI97*AI91","v":-38.404288677163485},-38.444717538607726,-38.977199334182714,-39.73434037216105,-39.160884429709483,-37.549836084991377,-34.498599587356466]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH97+AH98","v":173.90118283801513},174.95287064041139,175.1370465647685,177.56279696683231,181.01199502873365,178.39958462423206,171.06036438718291,157.16028700906833]
[]
[null,null,"Special Rates pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH145","v":0.08},{"$f":"TaxTrigger!AI145","v":0.08},{"$f":"TaxTrigger!AJ145","v":0.08},{"$f":"TaxTrigger!AK145","v":0.08},{"$f":"TaxTrigger!AL145","v":0.08},{"$f":"TaxTrigger!AM145","v":0.08},{"$f":"TaxTrigger!AN145","v":0.08},{"$f":"TaxTrigger!AO145","v":0.08}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH277","v":1389.9115057755419},{"$f":"AH111","v":1497.2272633465293},1459.5523006462906,1432.9464229252444,1448.495584444227,1769.1292440940738,1855.1068417905553,1853.6000327325723]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AH17","v":149.29235480686168},{"$f":"-NonCore!AI17","v":1.616068647767658},{"$f":"-NonCore!AJ17","v":2.0253749050289822},{"$f":"-NonCore!AK17","v":11.051333606698069},{"$f":"-NonCore!AL17","v":286.92771504035494},{"$f":"-NonCore!AM17","v":78.770739554371673},{"$f":"-NonCore!AN17","v":24.263104316517726},{"$f":"-NonCore!AO17","v":0.973026298864337}]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53 * Input!AH$46 / Input!$AD$46","v":88.21707783773688},{"$f":"AI53 * Input!AI$46 / Input!$AD$46","v":87.626560012540651},{"$f":"AJ53 * Input!AJ$46 / Input!$AD$46","v":95.972784150032936},{"$f":"AK53 * Input!AK$46 / Input!$AD$46","v":130.45396569004328},{"$f":"AL53 * Input!AL$46 / Input!$AD$46","v":187.54327018288947},{"$f":"AM53 * Input!AM$46 / Input!$AD$46","v":168.52049655867992},{"$f":"AN53 * Input!AN$46 / Input!$AD$46","v":135.41269816746217},{"$f":"AO53 * Input!AO$46 / Input!$AD$46","v":114.8224028362331}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH105:AH108)","v":1627.4209384201406},1586.4698920068377,1557.5504597013526,1574.4517222219858,1922.9665696674715,2016.4204802071254,2014.7826442745352,1969.3954618676698]
[null,null,null,null,"Special Rates capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH109*AH103","v":-130.19367507361125},-126.91759136054702,-124.6040367761082,-125.95613777775887,-153.83732557339772,-161.31363841657003,-161.18261154196281,-157.55163694941359]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH109 + AH110","v":1497.2272633465293},1459.5523006462906,1432.9464229252444,1448.495584444227,1769.1292440940738,1855.1068417905553,1853.6000327325723,1811.8438249182564]
[]
[null,null,"Deferred revenue expenditure"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AI155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AJ155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AK155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AL155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AM155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AN155","v":2.2200000000000001E-2},{"$f":"TaxTrigger!AO155","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH279","v":0},{"$f":"AH123","v":0},{"$f":"AI123","v":0},0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal"]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH63*Input!AH$46/Input!$AD$46","v":0},{"$f":"AI63*Input!AI$46/Input!$AD$46","v":0},{"$f":"AJ63*Input!AJ$46/Input!$AD$46","v":0},{"$f":"AK63*Input!AK$46/Input!$AD$46","v":0},{"$f":"AL63*Input!AL$46/Input!$AD$46","v":0},{"$f":"AM63*Input!AM$46/Input!$AD$46","v":0},{"$f":"AN63*Input!AN$46/Input!$AD$46","v":0},{"$f":"AO63*Input!AO$46/Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH117:AH120)","v":0},{"$f":"SUM(AI117:AI120)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Deferred revenue expenditure capital allowance (straight line)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-($AH$117+SUM($AG120:AG120))*AH115","v":0},{"$f":"-($AH$117+SUM($AG120:AH120))*AI115","v":0},{"$f":"-($AH$117+SUM($AG120:AI120))*AJ115","v":0},{"$f":"-($AH$117+SUM($AG120:AJ120))*AK115","v":0},{"$f":"-($AH$117+SUM($AG120:AK120))*AL115","v":0},{"$f":"-($AH$117+SUM($AG120:AL120))*AM115","v":0},{"$f":"-($AH$117+SUM($AG120:AM120))*AN115","v":0},{"$f":"-($AH$117+SUM($AG120:AN120))*AO115","v":0}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH121+AH122","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Total capital allowances"]
[]
[null,null,null,null,"Special Rates pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH110","v":130.19367507361125},126.91759136054702,124.6040367761082,125.95613777775887,153.83732557339772,161.31363841657003,161.18261154196281,157.55163694941359]
[null,null,null,null,"General pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH98","v":38.173430379076493},38.404288677163485,38.444717538607726,38.977199334182714,39.73434037216105,39.160884429709483,37.549836084991377,34.498599587356466]
[null,null,null,null,"Deferred revenue expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH122","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH127:AH129)","v":168.36710545268772},165.32188003771051,163.04875431471592,164.93333711194157,193.57166594555878,200.47452284627951,198.73244762695418,192.05023653677006]
[]
[null,"End of sheet"]

{"sheet":"Finance&Tax","index":12,"n_rows":266,"n_cols":41,"rows_kept":266,"cut":false,"hidden":false,"merged":[]}
["Finance & Tax"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Net debt"]
[null,"Note: Net debt is calculated to generate interest paid (for the tax calculation) and gearing levels (for equity issuance calculations)."]
[null,"\"Core\" net debt is distinct from \"Non-core\" net debt. Non-core net debt relates to assets held outside the main RAV and receiving a pre-tax income."]
[]
[null,null,"Core net debt"]
[null,null,"Note: The company opens the price control at its notionally geared level. Any equity issuance required to reach this level is not shown."]
[null,null,"Equity issuance (if any) occurs at the start of the year and may be followed by transfers to or from non-core net debt (to equalise opening gearing levels across the company)."]
[null,null,"Start of year transfers may also include net debt accompanying non-core assets transferred to core RAV."]
[null,null,"A sub-total is taken before tax and interest on in-year cashflow. This allows the calculation of interest on in-year cashflow to be solved analytically."]
[]
[null,null,null,null,"Opening balance brought forward (before equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH40","v":-2744.9618258295504},{"$f":"AI40","v":-2709.3555182991026},-2687.8966360432355,-2740.2366046628367,-3172.21901655999,-3268.9515361388476,-3253.0455919685887]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI102","v":0},{"$f":"AJ102","v":0},0,0,0,0,0]
[null,null,null,null,"Opening balance brought forward (after equity issuance, before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI16:AI17)","v":-2744.9618258295504},{"$f":"SUM(AJ16:AJ17)","v":-2709.3555182991026},-2687.8966360432355,-2740.2366046628367,-3172.21901655999,-3268.9515361388476,-3253.0455919685887]
[null,null,null,null,"Transfer from non-core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI53","v":-36.228100308957188},{"$f":"-AJ53","v":-44.19790151231534},-80.779659005333087,-405.04845318915392,-94.584585666053101,-29.112114212987038,-1.1681330850087288]
[null,null,null,null,"Opening balance brought forward (after equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH83 * (AH70 + AH71)","v":-2770.7717921083131},{"$f":"SUM(AI18:AI19)","v":-2781.1899261385074},{"$f":"SUM(AJ18:AJ19)","v":-2753.5534198114178},-2768.6762950485686,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[null,null,null,null,"Add Recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AH17*Input!AH$46/Input!$AD$46","v":608.61976251429064},{"$f":"Revenue!AI17*Input!AI$46/Input!$AD$46","v":626.43432551921637},{"$f":"Revenue!AJ17*Input!AJ$46/Input!$AD$46","v":671.33132251030997},{"$f":"Revenue!AK17*Input!AK$46/Input!$AD$46","v":697.61180650552308},{"$f":"Revenue!AL17*Input!AL$46/Input!$AD$46","v":794.61586420106016},{"$f":"Revenue!AM17*Input!AM$46/Input!$AD$46","v":777.54166936341403},{"$f":"Revenue!AN17*Input!AN$46/Input!$AD$46","v":791.18365421727299},{"$f":"Revenue!AO17*Input!AO$46/Input!$AD$46","v":805.83593848848261}]
[null,null,null,null,"Add SO Recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SystemOperator!AH396 * Input!AH$46 / Input!$AD$46","v":70.423990314383573},{"$f":" SystemOperator!AI396 * Input!AI$46 / Input!$AD$46","v":77.129315164953184},{"$f":" SystemOperator!AJ396 * Input!AJ$46 / Input!$AD$46","v":86.988282157243631},{"$f":" SystemOperator!AK396 * Input!AK$46 / Input!$AD$46","v":90.470156442448584},{"$f":" SystemOperator!AL396 * Input!AL$46 / Input!$AD$46","v":90.091707217463949},{"$f":" SystemOperator!AM396 * Input!AM$46 / Input!$AD$46","v":97.190865740653649},{"$f":" SystemOperator!AN396 * Input!AN$46 / Input!$AD$46","v":105.1241344693747},{"$f":" SystemOperator!AO396 * Input!AO$46 / Input!$AD$46","v":104.98027620908603}]
[null,null,null,null,"Add net impact of DARTs on core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DARTs!AH49 * Input!AH$46 / Input!$AD$46","v":-29.770370775317424},{"$f":"DARTs!AI49 * Input!AI$46 / Input!$AD$46","v":-31.201449230059556},{"$f":"DARTs!AJ49 * Input!AJ$46 / Input!$AD$46","v":-60.167328128776347},{"$f":"DARTs!AK49 * Input!AK$46 / Input!$AD$46","v":-61.852066886625536},{"$f":"DARTs!AL49 * Input!AL$46 / Input!$AD$46","v":-63.58402009632497},{"$f":"DARTs!AM49 * Input!AM$46 / Input!$AD$46","v":-32.241607952495784},{"$f":"DARTs!AN49 * Input!AN$46 / Input!$AD$46","v":-33.144392681244319},{"$f":"DARTs!AO49 * Input!AO$46 / Input!$AD$46","v":-34.072481806457851}]
[null,null,null,null,"Add SO net impact of DARTs on core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-SUM(SystemOperator!AH50:AH51)  + SystemOperator!AH65) * Input!AH$46 / Input!$AD$46","v":109.34535955533076},{"$f":"(-SUM(SystemOperator!AI50:AI51)  + SystemOperator!AI65) * Input!AI$46 / Input!$AD$46","v":104.35270223527229},{"$f":"(-SUM(SystemOperator!AJ50:AJ51)  + SystemOperator!AJ65) * Input!AJ$46 / Input!$AD$46","v":96.417211897491228},{"$f":"(-SUM(SystemOperator!AK50:AK51)  + SystemOperator!AK65) * Input!AK$46 / Input!$AD$46","v":73.101921766417206},{"$f":"(-SUM(SystemOperator!AL50:AL51)  + SystemOperator!AL65) * Input!AL$46 / Input!$AD$46","v":-1.0441781103217753},{"$f":"(-SUM(SystemOperator!AM50:AM51)  + SystemOperator!AM65) * Input!AM$46 / Input!$AD$46","v":-1.856373015761418},{"$f":"(-SUM(SystemOperator!AN50:AN51)  + SystemOperator!AN65) * Input!AN$46 / Input!$AD$46","v":-1.9536268628945903},{"$f":"(-SUM(SystemOperator!AO50:AO51)  + SystemOperator!AO65) * Input!AO$46 / Input!$AD$46","v":-2.0083311341001235}]
[null,null,null,null,"Less actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AH74 * Input!AH46 / Input!$AD46","v":-219.54603313893534},{"$f":"-Totex!AI74 * Input!AI46 / Input!$AD46","v":-218.18431171097976},{"$f":"-Totex!AJ74 * Input!AJ46 / Input!$AD46","v":-230.05795312801024},{"$f":"-Totex!AK74 * Input!AK46 / Input!$AD46","v":-282.44708992562914},{"$f":"-Totex!AL74 * Input!AL46 / Input!$AD46","v":-338.27594059344091},{"$f":"-Totex!AM74 * Input!AM46 / Input!$AD46","v":-320.14365548010085},{"$f":"-Totex!AN74 * Input!AN46 / Input!$AD46","v":-278.97103618397801},{"$f":"-Totex!AO74 * Input!AO46 / Input!$AD46","v":-246.92047456023317}]
[null,null,null,null,"Less SO actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SystemOperator!AH129 * Input!AH$46 / Input!$AD$46","v":-69.087506038730879},{"$f":" - SystemOperator!AI129 * Input!AI$46 / Input!$AD$46","v":-88.176414462674217},{"$f":" - SystemOperator!AJ129 * Input!AJ$46 / Input!$AD$46","v":-102.44053117839816},{"$f":" - SystemOperator!AK129 * Input!AK$46 / Input!$AD$46","v":-94.479407194676668},{"$f":" - SystemOperator!AL129 * Input!AL$46 / Input!$AD$46","v":-87.963080369330513},{"$f":" - SystemOperator!AM129 * Input!AM$46 / Input!$AD$46","v":-91.673914781749346},{"$f":" - SystemOperator!AN129 * Input!AN$46 / Input!$AD$46","v":-98.15693829744238},{"$f":" - SystemOperator!AO129 * Input!AO$46 / Input!$AD$46","v":-95.254760649418685}]
[null,null,null,null,"Less actual non-totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH164 * Input!AH46 / Input!$AD46","v":-128.00454289062469},{"$f":"-Input!AI164 * Input!AI46 / Input!$AD46","v":-131.7987394401874},{"$f":"-Input!AJ164 * Input!AJ46 / Input!$AD46","v":-135.5352308289074},{"$f":"-Input!AK164 * Input!AK46 / Input!$AD46","v":-139.36956472455046},{"$f":"-Input!AL164 * Input!AL46 / Input!$AD46","v":-143.16018754461106},{"$f":"-Input!AM164 * Input!AM46 / Input!$AD46","v":-147.17281435644767},{"$f":"-Input!AN164 * Input!AN46 / Input!$AD46","v":-151.33158576513307},{"$f":"-Input!AO164 * Input!AO46 / Input!$AD46","v":-155.57819802361666}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH185","v":-95.567915570875641},-98.293869078168044,-101.04001566541035,-104.51431131181174,-119.53500744447966,-124.67072468434638,-127.97913870467542,-130.18538268410643]
[null,null,null,null,"Less TO RAV adjustment from previous price controls (share to net debt)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - ((Input!AH201+Input!AH202)* $AH$83) * Input!AH$46 / Input!$AD$46","v":-45.031635710649724},{"$f":" - ((Input!AI201+Input!AI202)* $AH$83) * Input!AI$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AJ201+Input!AJ202)* $AH$83) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AK201+Input!AK202)* $AH$83) * Input!AK$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AL201+Input!AL202)* $AH$83) * Input!AL$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AM201+Input!AM202)* $AH$83) * Input!AM$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AN201+Input!AN202)* $AH$83) * Input!AN$46 / Input!$AD$46","v":0},{"$f":" - ((Input!AO201+Input!AO202)* $AH$83) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less SO RAV adjustment from previous price controls (share to net debt)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - (SystemOperator!AH79 * $AH$83) * Input!AH$46 / Input!$AD$46","v":1.9545868877913453},{"$f":" - (SystemOperator!AI79 * $AH$83) * Input!AI$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AJ79 * $AH$83) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AK79 * $AH$83) * Input!AK$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AL79 * $AH$83) * Input!AL$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AM79 * $AH$83) * Input!AM$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AN79 * $AH$83) * Input!AN$46 / Input!$AD$46","v":0},{"$f":" - (SystemOperator!AO79 * $AH$83) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less pre-vesting and post-vesting disposal proceeds",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Input!AH203 +'Return&RAV'!AH54)* Input!AH46 / Input!$AD46","v":9.0183233295794904E-3},{"$f":"-(Input!AI203 +'Return&RAV'!AI54)* Input!AI46 / Input!$AD46","v":9.2708378210221067E-3},{"$f":"-(Input!AJ203 +'Return&RAV'!AJ54)* Input!AJ46 / Input!$AD46","v":9.5304355183331822E-3},{"$f":"-(Input!AK203 +'Return&RAV'!AK54)* Input!AK46 / Input!$AD46","v":9.7972961983114112E-3},{"$f":"-(Input!AL203 +'Return&RAV'!AL54)* Input!AL46 / Input!$AD46","v":1.0071635593115219E-2},{"$f":"-(Input!AM203 +'Return&RAV'!AM54)* Input!AM46 / Input!$AD46","v":1.0353633479543304E-2},{"$f":"-(Input!AN203 +'Return&RAV'!AN54)* Input!AN46 / Input!$AD46","v":1.0643541545113828E-2},{"$f":"-(Input!AO203 +'Return&RAV'!AO54)* Input!AO46 / Input!$AD46","v":1.094157552198523E-2}]
[null,null,null,null,"Less equity issuance costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH175","v":0},{"$f":"-AI175","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt (before tax and debt costs)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH20:AH32)","v":-2567.4270786383213},{"$f":"SUM(AI20:AI32)","v":-2540.9190963033129},-2528.0481317403578,-2590.1450530812745,-3014.1298289563815,-3109.819803759397,-3093.2819366190092,-3007.4061976384396]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH153","v":-135.62832067297805},{"$f":"AI153","v":-129.78314871751832},-124.21450429862833,-121.37859945516172,-134.48276042692885,-133.03453443286963,-133.34509631721428,-130.64045011202728]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH155","v":-19.230205720025722},{"$f":"AI155","v":-19.134155337436518},-18.95802817211441,-19.202875137472201,-22.037751727785309,-22.77060228737248,-22.824312869820094,-22.361669298901049]
[null,null,null,null,"Add tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH227","v":10.125026931334066},13.340194338058859,17.387517550057929,19.01541757983782,30.249814362212128,29.965127407969813,33.385935121019308,38.609677334684527]
[null,null,null,null,"Add SO tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH356","v":1.3005726055698978},{"$f":"SystemOperator!AI356","v":0.14543176117009504},{"$f":"SystemOperator!AJ356","v":0.46496892551103808},{"$f":"SystemOperator!AK356","v":0.22932493027198866},{"$f":"SystemOperator!AL356","v":0},{"$f":"SystemOperator!AM356","v":0},{"$f":"SystemOperator!AN356","v":0.82997212520599228},{"$f":"SystemOperator!AO356","v":0.91055071835076928}]
[null,null,null,null,"Less tax paid (including cash flow on revenue without a tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH256+ NonCore!AH21","v":-32.908058379833506},{"$f":"-AI256+ NonCore!AI21","v":-32.951105346967438},{"$f":"-AJ256+ NonCore!AJ21","v":-34.144044530744218},{"$f":"-AK256+ NonCore!AK21","v":-28.600498000370116},{"$f":"-AL256+ NonCore!AL21","v":-31.818489811106154},{"$f":"-AM256+ NonCore!AM21","v":-33.291723067177713},{"$f":"-AN256+ NonCore!AN21","v":-37.212412803977401},{"$f":"-AO256+ NonCore!AO21","v":-42.758018095989982}]
[null,null,null,null,"Less SO tax paid",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SystemOperator!AH385","v":-1.1937619552952583},{"$f":"-SystemOperator!AI385","v":-5.3638693096808895E-2},{"$f":"-SystemOperator!AJ385","v":-0.38441377695948592},{"$f":"-SystemOperator!AK385","v":-0.15432149866832612},{"$f":"-SystemOperator!AL385","v":0},{"$f":"-SystemOperator!AM385","v":0},{"$f":"-SystemOperator!AN385","v":-0.59774060479333435},{"$f":"-SystemOperator!AO385","v":-0.82967571003784579}]
[null,null,null,null,"Closing value",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH33:AH39)","v":-2744.9618258295504},{"$f":"SUM(AI33:AI39)","v":-2709.3555182991026},-2687.8966360432355,-2740.2366046628367,-3172.21901655999,-3268.9515361388476,-3253.0455919685887,-3164.4757828023608]
[]
[null,null,"SO net debt"]
[null,null,"Note: Values presented below are a summary for the System Operator. These are NOT used in calculations."]
[]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH71*AH83","v":34.10170768820894},{"$f":"SUM(AH47)","v":38.725141571028736},{"$f":"SUM(AI47)","v":44.867584440113284},50.141279049361408,53.220217335588053,54.396122089332607,54.419716309903983,53.178360924763012]
[null,null,null,null,"Movement in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47-AH45","v":4.6234338828197963},6.1424428690845474,5.2736946092481247,3.078938286226645,1.1759047537445539,2.3594220571375502E-2,-1.2413553851409702,-2.7590698335894857]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH286 * AH111","v":38.725141571028736},{"$f":"SystemOperator!AI286 * AI111","v":44.867584440113284},{"$f":"SystemOperator!AJ286 * AJ111","v":50.141279049361408},{"$f":"SystemOperator!AK286 * AK111","v":53.220217335588053},{"$f":"SystemOperator!AL286 * AL111","v":54.396122089332607},{"$f":"SystemOperator!AM286 * AM111","v":54.419716309903983},{"$f":"SystemOperator!AN286 * AN111","v":53.178360924763012},{"$f":"SystemOperator!AO286 * AO111","v":50.419291091173527}]
[]
[null,null,"Non-core net debt"]
[null,null,"Note: Values presented below are a summary of those calculated on the \"NonCore\" sheet."]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56","v":-235.26199308683448},{"$f":"AI56","v":-251.40704293690095},-317.83418294401281,-405.04845318915392,-94.584585666053101,-29.112114212987038,-1.1681330850087288]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AI23","v":36.228100308957188},{"$f":"NonCore!AJ23","v":44.19790151231534},{"$f":"NonCore!AK23","v":80.779659005333087},{"$f":"NonCore!AL23","v":405.04845318915392},{"$f":"NonCore!AM23","v":94.584585666053101},{"$f":"NonCore!AN23","v":29.112114212987038},{"$f":"NonCore!AO23","v":1.1681330850087288}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH72 * AH83","v":-198.65821382618603},{"$f":"SUM(AI52:AI53)","v":-199.0338927778773},-207.2091414245856,-237.05452393867972,0,0,0,0]
[null,null,null,null,"Movement in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56-AH54","v":-36.603779260648452},{"$f":"AI56-AI54","v":-52.373150159023652},-110.62504151942721,-167.9939292504742,-94.584585666053101,-29.112114212987038,-1.1681330850087288,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH22","v":-235.26199308683448},{"$f":"NonCore!AI22","v":-251.40704293690095},{"$f":"NonCore!AJ22","v":-317.83418294401281},{"$f":"NonCore!AK22","v":-405.04845318915392},{"$f":"NonCore!AL22","v":-94.584585666053101},{"$f":"NonCore!AM22","v":-29.112114212987038},{"$f":"NonCore!AN22","v":-1.1681330850087288},{"$f":"NonCore!AO22","v":0}]
[]
[null,null,"Total net debt"]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI16 + AI52","v":-2980.223818916385},{"$f":"AJ16 + AJ52","v":-2960.7625612360034},-3005.7308189872483,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH20 + AH54","v":-2969.4300059344991},{"$f":"AI18 + AI52","v":-2980.223818916385},-2960.7625612360034,-3005.7308189872483,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[]
[null,"Regearing"]
[]
[null,null,"Overall opening gearing"]
[null,null,"Note: Opening values are based on real opening RAV inflated by the previous years prices."]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI60","v":-2980.223818916385},-2960.7625612360034,-3005.7308189872483,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[]
[null,null,null,null,"Opening core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Return&RAV'!AH41)* Input!AG$46 / Input!$AD$46","v":4809.6135051319934},{"$f":"('Return&RAV'!AI41)* Input!AH$46 / Input!$AD$46","v":5019.6877736306014},{"$f":"('Return&RAV'!AJ41)* Input!AI$46 / Input!$AD$46","v":5146.3575423784487},{"$f":"('Return&RAV'!AK41)* Input!AJ$46 / Input!$AD$46","v":5289.4807517992958},{"$f":"('Return&RAV'!AL41)* Input!AK$46 / Input!$AD$46","v":6043.7456241711279},{"$f":"('Return&RAV'!AM41)* Input!AL$46 / Input!$AD$46","v":6326.5899539623406},{"$f":"('Return&RAV'!AN41)* Input!AM$46 / Input!$AD$46","v":6533.1024530540681},{"$f":"('Return&RAV'!AO41)* Input!AN$46 / Input!$AD$46","v":6678.964938109887}]
[null,null,null,null,"Opening SO RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH283 * Input!AG$46 / Input!$AD$46","v":59.932702439734527},{"$f":"SystemOperator!AI283 * Input!AH$46 / Input!$AD$46","v":79.114827958338694},{"$f":"SystemOperator!AJ283 * Input!AI$46 / Input!$AD$46","v":98.29706761805069},{"$f":"SystemOperator!AK283 * Input!AJ$46 / Input!$AD$46","v":117.32292457083621},{"$f":"SystemOperator!AL283 * Input!AK$46 / Input!$AD$46","v":131.25100526955504},{"$f":"SystemOperator!AM283 * Input!AL$46 / Input!$AD$46","v":138.64237691552145},{"$f":"SystemOperator!AN283 * Input!AM$46 / Input!$AD$46","v":143.73466099905835},{"$f":"SystemOperator!AO283 * Input!AN$46 / Input!$AD$46","v":147.70125787592812}]
[null,null,null,null,"Opening non-core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH14 * Input!AG$46 / Input!$AD$46","v":349.13570092475578},{"$f":"NonCore!AI14 * Input!AH$46 / Input!$AD$46","v":364.89220702350366},{"$f":"NonCore!AJ14 * Input!AI$46 / Input!$AD$46","v":394.6683478108431},{"$f":"NonCore!AK14 * Input!AJ$46 / Input!$AD$46","v":462.93142821499151},{"$f":"NonCore!AL14 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"NonCore!AM14 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"NonCore!AN14 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"NonCore!AO14 * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH70:AH72)","v":5218.6819084964836},5463.6948086124439,5639.3229578073424,5869.7351045851237,6174.9966294406831,6465.2323308778623,6676.8371140531262,6826.6661959858147]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AI68 / AI$73","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,"Start of price control notional regearing"]
[null,null,"Note: An allowance is given to cover the change in notional gearing from its level in the previous price control. "]
[null,null,"For transmission only, where the Pre-RIIO closing gearing is higher than the notional opening gear the notional gearing at the start of RIIO will be uplifted to reflect this difference."]
[]
[null,null,null,null,"Pre-RIIO closing notional gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!I44","v":0.56899999999999995}]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG40","v":0.6},{"$f":"IF(AG81>Input!AH40,IF(AG81<Input!AH40*(1+Input!$I$70),AG81,Input!AH40),AG81)","v":0.56899999999999995}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG81 >= AG83 + Input!$I$70, AG81 - AG83, 0)","v":0}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH73","v":5218.6819084964836}]
[]
[null,null,null,null,"Movement in net debt for notional regearing change",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AH85 * AH$86","v":0}]
[]
[null,null,"Equity issuance"]
[null,null,"Note: If opening overall gearing exceeds its target level beyond a given threshold, an equity issuance is triggered, bringing opening gearing back to its target level. An allowance is calculated for the cost of raising this equity."]
[]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI73","v":5463.6948086124439},{"$f":"AJ73","v":5639.3229578073424},5869.7351045851237,6174.9966294406831,6465.2323308778623,6676.8371140531262,6826.6661959858147]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI75","v":0.54545942321277652},{"$f":"AJ75","v":0.52502092598491545},0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[null,null,null,null,"Less target gearing for equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI74","v":-0.625},{"$f":"-Input!AJ74","v":-0.625},{"$f":"-Input!AK74","v":-0.625},{"$f":"-Input!AL74","v":-0.625},{"$f":"-Input!AM74","v":-0.625},{"$f":"-Input!AN74","v":-0.625},{"$f":"-Input!AO74","v":-0.625}]
[null,null,null,null,"Deviation from equity issuance target gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI95:AI96)","v":-7.9540576787223483E-2},{"$f":"SUM(AJ95:AJ96)","v":-9.9979074015084546E-2},-0.11292734843530983,-0.11564181786656569,-0.11971211009327021,-0.13104401545003869,-0.14830850350246721]
[]
[null,null,null,null,"Threshold deviation above target level",null,"%",null,{"$f":"Input!I70","v":0.05}]
[null,null,null,null,"Equity issuance threshold met",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI97 >= $I99","v":false},{"$f":"AJ97 >= $I99","v":false},false,false,false,false,false]
[]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI93 * AI97 * AI100","v":0},{"$f":"AJ93 * AJ97 * AJ100","v":0},0,0,{"$f":"AM93 * AM97 * AM100","v":0},0,0]
[]
[null,null,"Start of year gearing equalisation between core and non-core net debt"]
[null,null,"Note: Movements in non-core cashflow allow core and non-core gearing levels to diverge within the year. Net debt transfers at the start of the year equalise levels of gearing across the company."]
[null,null,"The overall gearing percentage is exported to the \"NonCore\" sheet to set their opening gearing to that level. Net movements required to reach that level from their net debt brought forward generate a transfer from Core net debt."]
[]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH61","v":-2969.4300059344991},{"$f":"AI61","v":-2980.223818916385},{"$f":"AJ61","v":-2960.7625612360034},-3005.7308189872483,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH73","v":5218.6819084964836},{"$f":"AI73","v":5463.6948086124439},5639.3229578073424,5869.7351045851237,6174.9966294406831,6465.2323308778623,6676.8371140531262,6826.6661959858147]
[]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH108/AH109","v":0.56899999999999995},0.54545942321277652,0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,"Financing costs"]
[]
[null,null,"Interest"]
[]
[null,null,null,"Forecast cost of debt"]
[null,null,null,"Note: The nominal cost of debt is calculated and adjusted for any portion indexed for inflation."]
[]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH38","v":2.92E-2},{"$f":"Input!AI38","v":2.7200000000000002E-2},{"$f":"Input!AJ38","v":2.5499999999999998E-2},{"$f":"Input!AK38","v":2.3799999999999998E-2},{"$f":"Input!AL38","v":2.2200000000000001E-2},{"$f":"Input!AM38","v":2.0299999999999999E-2},{"$f":"Input!AN38","v":2.0299999999999999E-2},{"$f":"Input!AO38","v":2.0299999999999999E-2}]
[null,null,null,null,"Forecast Debt inflation",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH47/Input!AG47-1","v":2.8001377116907422E-2},{"$f":"Input!AI47/Input!AH47-1","v":2.800015947691592E-2},{"$f":"Input!AJ47/Input!AI47-1","v":2.8001535818307888E-2},{"$f":"Input!AK47/Input!AJ47-1","v":2.8000890354368702E-2},{"$f":"Input!AL47/Input!AK47-1","v":2.8001541369249594E-2},{"$f":"Input!AM47/Input!AL47-1","v":2.7999214608285916E-2},{"$f":"Input!AN47/Input!AM47-1","v":2.8000611200244441E-2},{"$f":"Input!AO47/Input!AN47-1","v":2.8001391793149866E-2}]
[]
[null,null,null,null,"Forecast cost of debt",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(((1 + AH120) * (1 + AH121)) - 1)","v":5.8019017328720945E-2},{"$f":"((1 + AI120) * (1 + AI121)) - 1","v":5.5961763814688092E-2},5.4215574981674841E-2,5.2467311544802664E-2,5.0823175587646929E-2,4.8867598664834144E-2,4.8869023607609474E-2,4.8869820046550716E-2]
[]
[null,null,null,"Average net debt (except for interest and tax)"]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH20","v":-2770.7717921083131},{"$f":"AI20","v":-2781.1899261385074},{"$f":"AJ20","v":-2753.5534198114178},-2768.6762950485686,-3145.2850578519906,-3266.803602226043,-3298.0636503518344,-3254.2137250535975]
[null,null,null,null,"Closing net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH33","v":-2567.4270786383213},{"$f":"AI33","v":-2540.9190963033129},-2528.0481317403578,-2590.1450530812745,-3014.1298289563815,-3109.819803759397,-3093.2819366190092,-3007.4061976384396]
[]
[null,null,null,null,"Average net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AH127:AH128)","v":-2669.0994353733172},{"$f":"AVERAGE(AI127:AI128)","v":-2661.0545112209102},-2640.8007757758878,-2679.4106740649213,-3079.7074434041861,-3188.3117029927198,-3195.6727934854216,-3130.8099613460186]
[]
[null,null,null,"Net interest received"]
[]
[null,null,null,null,"Average net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH130","v":-2669.0994353733172},{"$f":"AI130","v":-2661.0545112209102},-2640.8007757758878,-2679.4106740649213,-3079.7074434041861,-3188.3117029927198,-3195.6727934854216,-3130.8099613460186]
[null,null,null,null,"Forecast cost of debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH123","v":5.8019017328720945E-2},{"$f":"AI123","v":5.5961763814688092E-2},5.4215574981674841E-2,5.2467311544802664E-2,5.0823175587646929E-2,4.8867598664834144E-2,4.8869023607609474E-2,4.8869820046550716E-2]
[]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH134 * AH135","v":-154.85852639300379},{"$f":"AI134 * AI135","v":-148.91730405495483},-143.17253247074274,-140.58147459263392,-156.52051215471417,-155.8051367202421,-156.16940918703438,-153.00211941092832]
[]
[null,null,null,"Inflation coupon on index linked debt"]
[null,null,null,"Note: The inflation coupon from index linked debt is identified separately from other interest costs."]
[]
[null,null,null,null,"Index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH76","v":0.25},{"$f":"Input!AI76","v":0.25},{"$f":"Input!AJ76","v":0.25},{"$f":"Input!AK76","v":0.25},{"$f":"Input!AL76","v":0.25},{"$f":"Input!AM76","v":0.25},{"$f":"Input!AN76","v":0.25},{"$f":"Input!AO76","v":0.25}]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH120","v":2.92E-2},{"$f":"AI120","v":2.7200000000000002E-2},2.5499999999999998E-2,2.3799999999999998E-2,2.2200000000000001E-2,2.0299999999999999E-2,2.0299999999999999E-2,2.0299999999999999E-2]
[null,null,null,null,"Forecast cost of debt",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH123","v":5.8019017328720945E-2},{"$f":"AI123","v":5.5961763814688092E-2},5.4215574981674841E-2,5.2467311544802664E-2,5.0823175587646929E-2,4.8867598664834144E-2,4.8869023607609474E-2,4.8869820046550716E-2]
[]
[null,null,null,null,"Share of interest as inflation coupon",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 - ((AH142 * AH143) + ((1 - AH142) * AH144)) / AH144","v":0.12417918578937548},{"$f":"1 - ((AI142 * AI143) + ((1 - AI142) * AI144)) / AI144","v":0.12848846182694429},0.13241386350408013,0.13659605714847423,0.14079785086571839,0.14614795613740594,0.14615098429734619,0.14615267674065857]
[]
[null,null,null,"Allocation to interest or inflation coupon"]
[]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH137","v":-154.85852639300379},{"$f":"AI137","v":-148.91730405495483},-143.17253247074274,-140.58147459263392,-156.52051215471417,-155.8051367202421,-156.16940918703438,-153.00211941092832]
[null,null,null,null,"Share of interest as inflation coupon",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH146","v":0.12417918578937548},0.12848846182694429,0.13241386350408013,0.13659605714847423,0.14079785086571839,0.14614795613740594,0.14615098429734619,0.14615267674065857]
[]
[null,null,null,null,"Net interest received (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$150 * (1 - AH$151)","v":-135.62832067297805},{"$f":"AI$150 * (1 - AI$151)","v":-129.78314871751832},-124.21450429862833,-121.37859945516172,-134.48276042692885,-133.03453443286963,-133.34509631721428,-130.64045011202728]
[]
[null,null,null,null,"Net interest received (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$150 * AH$151","v":-19.230205720025722},{"$f":"AI$150 * AI$151","v":-19.134155337436518},-18.95802817211441,-19.202875137472201,-22.037751727785309,-22.77060228737248,-22.824312869820094,-22.361669298901049]
[]
[null,null,null,"Allocation of interest to SO (if applicable)"]
[null,null,null,"Note: Allocation of interest to SO is based on opening net debt."]
[]
[null,null,null,null,"SO allocation",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - (AH71 * AH111) / AH127","v":1.2307656583388466E-2},1.5516354356154942E-2,1.87423338480084E-2,2.1699127912408533E-2,2.1255235127382317E-2,2.1444299264137399E-2,2.1527357720998116E-2,2.1635927938409929E-2]
[]
[null,null,null,null,"SO net interest received (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$153 * AH160","v":-1.6692667938247003},{"$f":"AI$153 * AI160","v":-2.01376132495857},-2.3280697083297666,-2.6338097554065549,-2.8584626934537987,-2.8528323688436479,-2.8705675887616202,-2.8265273644652598]
[]
[null,null,null,null,"SO net interest received (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$155 * AH160","v":-0.23667876802998913},{"$f":"AI$155 * AI160","v":-0.29689233452137842},-0.35531769310171674,-0.41668564389401891,-0.46841759465295268,-0.48829960987506704,-0.49134714788459827,-0.48381546553357679]
[]
[null,null,"Cost of raising equity"]
[null,null,"Note: If equity issuance is negative, then equity issuance costs are set to zero"]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH88","v":0}]
[null,null,null,null,"Issue or redeem equity",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI102","v":0},0,0,0,0,0,0]
[null,null,null,null,"Equity issuance with issuance costs allowed",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AH169:AH170) > 0,SUM(AH169:AH170),0)","v":0},{"$f":"IF(SUM(AI169:AI170) > 0,SUM(AI169:AI170),0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Equity issuance cost as percentage of new equity",null,"%",null,{"$f":"Input!I71","v":0.05}]
[]
[null,null,null,null,"Equity issuance cost",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH171 * $I173","v":0},{"$f":"AI171 * $I173","v":0},0,0,0,0,0,0]
[]
[null,null,"Dividends"]
[null,null,"Note: Unlike interest, dividends are based on notional rather than modelled gearing levels."]
[null,null,"The notional dividend calculation for NGGT is based on 'Base' RAV which excludes variant allowances."]
[]
[null,null,null,null,"Closing core RAV (including SO)",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Return&RAV'!AH44 + SystemOperator!AH286) * Input!AH46 / Input!$AD$46","v":5096.9554971133675},{"$f":"('Return&RAV'!AI44 + SystemOperator!AI286) * Input!AI46 / Input!$AD$46","v":5242.3396841689619},{"$f":"('Return&RAV'!AJ44 + SystemOperator!AJ286) * Input!AJ46 / Input!$AD$46","v":5388.8008354885515},{"$f":"('Return&RAV'!AK44 + SystemOperator!AK286) * Input!AK46 / Input!$AD$46","v":5574.0966032966253},{"$f":"('Return&RAV'!AL44 + SystemOperator!AL286) * Input!AL46 / Input!$AD$46","v":6375.2003970389151},{"$f":"('Return&RAV'!AM44 + SystemOperator!AM286) * Input!AM46 / Input!$AD$46","v":6649.1053164984733},{"$f":"('Return&RAV'!AN44 + SystemOperator!AN286) * Input!AN46 / Input!$AD$46","v":6825.5540642493552},{"$f":"('Return&RAV'!AO44 + SystemOperator!AO286) * Input!AO46 / Input!$AD$46","v":6943.2204098190095}]
[null,null,null,null,"Assumed equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Input!AH40)","v":0.375},{"$f":"(1-Input!AI40)","v":0.375},{"$f":"(1-Input!AJ40)","v":0.375},{"$f":"(1-Input!AK40)","v":0.375},{"$f":"(1-Input!AL40)","v":0.375},{"$f":"(1-Input!AM40)","v":0.375},{"$f":"(1-Input!AN40)","v":0.375},{"$f":"(1-Input!AO40)","v":0.375}]
[null,null,null,null,"Assumed dividends as percentage of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$I$72","v":0.05},{"$f":"AH183","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,null,"Notional dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH181 * AH182 * AH183","v":95.567915570875641},{"$f":"AI181 * AI182 * AI183","v":98.293869078168044},101.04001566541035,104.51431131181174,119.53500744447966,124.67072468434638,127.97913870467542,130.18538268410643]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Revenue!AH17)* Input!AH$46 / Input!$AD$46","v":608.61976251429064},{"$f":"Revenue!AI17 * Input!AI$46 / Input!$AD$46","v":626.43432551921637},{"$f":"Revenue!AJ17 * Input!AJ$46 / Input!$AD$46","v":671.33132251030997},{"$f":"Revenue!AK17 * Input!AK$46 / Input!$AD$46","v":697.61180650552308},{"$f":"Revenue!AL17 * Input!AL$46 / Input!$AD$46","v":794.61586420106016},{"$f":"Revenue!AM17 * Input!AM$46 / Input!$AD$46","v":777.54166936341403},{"$f":"Revenue!AN17 * Input!AN$46 / Input!$AD$46","v":791.18365421727299},{"$f":"Revenue!AO17 * Input!AO$46 / Input!$AD$46","v":805.83593848848261}]
[null,null,null,null,"Add net DART impact on core tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DARTs!AH51 * Input!AH46/Input!$AD46","v":-43.065177251342028},{"$f":"DARTs!AI51 * Input!AI46/Input!$AD46","v":-45.44936259267422},{"$f":"DARTs!AJ51 * Input!AJ46/Input!$AD46","v":-75.421134905936654},{"$f":"DARTs!AK51 * Input!AK46/Input!$AD46","v":-78.166111260373995},{"$f":"DARTs!AL51 * Input!AL46/Input!$AD46","v":-81.015235579765559},{"$f":"DARTs!AM51 * Input!AM46/Input!$AD46","v":-50.845176124770475},{"$f":"DARTs!AN51 * Input!AN46/Input!$AD46","v":-52.999188191906249},{"$f":"DARTs!AO51 * Input!AO46/Input!$AD46","v":-55.262675024114394}]
[null,null,null,null,"Less net interest paid (interest coupon)",null,{"$f":"G153","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH153 * (1 - AH160)","v":-133.95905387915334},{"$f":"AI153 * (1 - AI160)","v":-127.76938739255975},{"$f":"AJ153 * (1 - AJ160)","v":-121.88643459029856},-118.74478969975516,-131.62429773347503,-130.18170206402598,-130.47452872845267,-127.81392274756202]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,{"$f":"G155","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH155 * (1 -AH160)","v":-18.993526951995733},{"$f":"AI155 * (1 -AI160)","v":-18.83726300291514},-18.602710479012693,-18.786189493578181,-21.569334133132354,-22.282302677497412,-22.332965721935494,-21.877853833367471]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AH73*Input!AH46/Input!$AD46","v":-211.65114909302332},{"$f":"-TaxPools!AI73*Input!AI46/Input!$AD46","v":-220.23945837321855},{"$f":"-TaxPools!AJ73*Input!AJ46/Input!$AD46","v":-228.40725126042662},{"$f":"-TaxPools!AK73*Input!AK46/Input!$AD46","v":-247.45862749077548},{"$f":"-TaxPools!AL73*Input!AL46/Input!$AD46","v":-253.33039035898278},{"$f":"-TaxPools!AM73*Input!AM46/Input!$AD46","v":-260.87476355013888},{"$f":"-TaxPools!AN73*Input!AN46/Input!$AD46","v":-262.56441001710152},{"$f":"-TaxPools!AO73*Input!AO46/Input!$AD46","v":-265.02151091810504}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AH130","v":-168.36710545268772},{"$f":"-TaxPools!AI130","v":-165.32188003771051},{"$f":"-TaxPools!AJ130","v":-163.04875431471592},{"$f":"-TaxPools!AK130","v":-164.93333711194157},{"$f":"-TaxPools!AL130","v":-193.57166594555878},{"$f":"-TaxPools!AM130","v":-200.47452284627951},{"$f":"-TaxPools!AN130","v":-198.73244762695418},{"$f":"-TaxPools!AO130","v":-192.05023653677006}]
[null,null,null,null,"Less additional income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(TIM!AH112) * Input!AH46/Input!$AD46","v":1.3130794057689381},{"$f":"-(TIM!AI112) * Input!AI46/Input!$AD46","v":1.3675664849403932},{"$f":"-(TIM!AJ112) * Input!AJ46/Input!$AD46","v":1.4451481093460539},{"$f":"-(TIM!AK112) * Input!AK46/Input!$AD46","v":2.0114384941007999},{"$f":"-(TIM!AL112) * Input!AL46/Input!$AD46","v":2.4102490091093136},{"$f":"-(TIM!AM112) * Input!AM46/Input!$AD46","v":1.6976394732402837},{"$f":"-(TIM!AN112) * Input!AN46/Input!$AD46","v":1.5145943814831064},{"$f":"-(TIM!AO112) * Input!AO46/Input!$AD46","v":1.4361895923925068}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH192:AH198)","v":33.896829291857522},{"$f":"SUM(AI192:AI198)","v":50.184540605078574},65.410185069265552,71.534189943199422,115.91518945925505,114.58084157394202,125.594708312406,145.24592902095611]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH281","v":0},{"$f":"SUM(AH210)","v":0},{"$f":"SUM(AI210)","v":0},0,0,0,0,0]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH199, 0)","v":0},{"$f":"MIN(AI199, 0)","v":0},{"$f":"MIN(AJ199, 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Contributions to losses from clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH27*(1/AH216)","v":0},{"$f":"-Input!AI27*(1/AI216)","v":0},{"$f":"-Input!AJ27*(1/AJ216)","v":0},{"$f":"-Input!AK27*(1/AK216)","v":0},{"$f":"-Input!AL27*(1/AL216)","v":0},{"$f":"-Input!AM27*(1/AM216)","v":0},{"$f":"-Input!AN27*(1/AN216)","v":0},{"$f":"-Input!AO27*(1/AO216)","v":0}]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Input!AH28>0,-MIN(Input!AH28*(Input!AH$46 / Input!$AD$46)*((1-AH216)*1/AH216),MAX(-(AH199+SUM(AH205:AH207)),0)),-MIN(Input!AH28*(Input!AH$46 / Input!$AD$46)*((1-AH216)*1/AH216),MAX(AH199+SUM(AH205:AH207),0)))","v":0},{"$f":"-IF(Input!AI28>0,-MIN(Input!AI28*(Input!AI$46 / Input!$AD$46)*((1-AI216)*1/AI216),MAX(-(AI199+SUM(AI205:AI207)),0)),-MIN(Input!AI28*(Input!AI$46 / Input!$AD$46)*((1-AI216)*1/AI216),MAX(AI199+SUM(AI205:AI207),0)))","v":0},{"$f":"-IF(Input!AJ28>0,-MIN(Input!AJ28*(Input!AJ$46 / Input!$AD$46)*((1-AJ216)*1/AJ216),MAX(-(AJ199+SUM(AJ205:AJ207)),0)),-MIN(Input!AJ28*(Input!AJ$46 / Input!$AD$46)*((1-AJ216)*1/AJ216),MAX(AJ199+SUM(AJ205:AJ207),0)))","v":0},{"$f":"-IF(Input!AK28>0,-MIN(Input!AK28*(Input!AK$46 / Input!$AD$46)*((1-AK216)*1/AK216),MAX(-(AK199+SUM(AK205:AK207)),0)),-MIN(Input!AK28*(Input!AK$46 / Input!$AD$46)*((1-AK216)*1/AK216),MAX(AK199+SUM(AK205:AK207),0)))","v":0},{"$f":"-IF(Input!AL28>0,-MIN(Input!AL28*(Input!AL$46 / Input!$AD$46)*((1-AL216)*1/AL216),MAX(-(AL199+SUM(AL205:AL207)),0)),-MIN(Input!AL28*(Input!AL$46 / Input!$AD$46)*((1-AL216)*1/AL216),MAX(AL199+SUM(AL205:AL207),0)))","v":-2.1182687633141786},{"$f":"-IF(Input!AM28>0,-MIN(Input!AM28*(Input!AM$46 / Input!$AD$46)*((1-AM216)*1/AM216),MAX(-(AM199+SUM(AM205:AM207)),0)),-MIN(Input!AM28*(Input!AM$46 / Input!$AD$46)*((1-AM216)*1/AM216),MAX(AM199+SUM(AM205:AM207),0)))","v":-1.8548860868174586},{"$f":"-IF(Input!AN28>0,-MIN(Input!AN28*(Input!AN$46 / Input!$AD$46)*((1-AN216)*1/AN216),MAX(-(AN199+SUM(AN205:AN207)),0)),-MIN(Input!AN28*(Input!AN$46 / Input!$AD$46)*((1-AN216)*1/AN216),MAX(AN199+SUM(AN205:AN207),0)))","v":0},{"$f":"-IF(Input!AO28>0,-MIN(Input!AO28*(Input!AO$46 / Input!$AD$46)*((1-AO216)*1/AO216),MAX(-(AO199+SUM(AO205:AO207)),0)),-MIN(Input!AO28*(Input!AO$46 / Input!$AD$46)*((1-AO216)*1/AO216),MAX(AO199+SUM(AO205:AO207),0)))","v":0}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH199 >= 0, MIN(AH199, -AH205-AH207-AH208), 0)","v":0},{"$f":"IF(AI199 >= 0, MIN(AI199, -AI205-AI207-AI208), 0)","v":0},0,0,2.1182687633141786,1.8548860868174586,0,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH205:AH209)","v":0},{"$f":"SUM(AI205:AI209)","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Tax allowance (before Tax Trigger adjustment)"]
[null,null,null,"Note: A \"grossing-up factor\" based on the infinite geometric progression of being taxed on tax is used to move the tax allowance from a post-tax to a pre-tax basis. This can only be applied once tax losses have been taken into account."]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH199 - AH209,0)","v":33.896829291857522},50.184540605078574,65.410185069265552,71.534189943199422,113.79692069594087,112.72595548712457,125.594708312406,145.24592902095611]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH123","v":0.23},{"$f":"TaxTrigger!AI123","v":0.21},{"$f":"TaxTrigger!AJ123","v":0.21},{"$f":"TaxTrigger!AK123","v":0.21},{"$f":"TaxTrigger!AL123","v":0.21},{"$f":"TaxTrigger!AM123","v":0.21},{"$f":"TaxTrigger!AN123","v":0.21},{"$f":"TaxTrigger!AO123","v":0.21}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH216*AH215","v":7.7962707371272302},10.5387535270665,13.736138864545765,15.022179888071879,23.897353346147582,23.672450652296156,26.374888745605258,30.501645094400782]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 - AH216)","v":1.2987012987012987},1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264,1.2658227848101264]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH217 * AH219","v":10.125026931334066},13.340194338058859,17.387517550057929,19.01541757983782,30.249814362212128,29.965127407969813,33.385935121019308,38.609677334684527]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH221","v":10.125026931334066},{"$f":"AI221","v":13.340194338058859},17.387517550057929,19.01541757983782,30.249814362212128,29.965127407969813,33.385935121019308,38.609677334684527]
[null,null,null,null,"Additional allowance where tax trigger positive (over and above that used to offset clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((Input!AH28*(1-AH216)*(Input!AH$46 / Input!$AD$46))-AH208/(1/AH216))*AH219","v":0},{"$f":"((Input!AI28*(1-AI216)*(Input!AI$46 / Input!$AD$46))-AI208/(1/AI216))*AI219","v":0},{"$f":"((Input!AJ28*(1-AJ216)*(Input!AJ$46 / Input!$AD$46))-AJ208/(1/AJ216))*AJ219","v":0},{"$f":"((Input!AK28*(1-AK216)*(Input!AK$46 / Input!$AD$46))-AK208/(1/AK216))*AK219","v":0},{"$f":"((Input!AL28*(1-AL216)*(Input!AL$46 / Input!$AD$46))-AL208/(1/AL216))*AL219","v":1.4053456007913372E-16},{"$f":"((Input!AM28*(1-AM216)*(Input!AM$46 / Input!$AD$46))-AM208/(1/AM216))*AM219","v":7.0267280039566862E-17},{"$f":"((Input!AN28*(1-AN216)*(Input!AN$46 / Input!$AD$46))-AN208/(1/AN216))*AN219","v":0},{"$f":"((Input!AO28*(1-AO216)*(Input!AO$46 / Input!$AD$46))-AO208/(1/AO216))*AO219","v":0}]
[null,null,null,null,"Tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH225:AH226)","v":10.125026931334066},13.340194338058859,17.387517550057929,19.01541757983782,30.249814362212128,29.965127407969813,33.385935121019308,38.609677334684527]
[]
[null,"Tax paid"]
[]
[null,null,"Tax base"]
[]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance), incl add. income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH192","v":608.61976251429064},{"$f":"AI192","v":626.43432551921637},671.33132251030997,697.61180650552308,794.61586420106016,777.54166936341403,791.18365421727299,805.83593848848261]
[null,null,null,null,"Add net DART impact on tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH193","v":-43.065177251342028},-45.44936259267422,-75.421134905936654,-78.166111260373995,-81.015235579765559,-50.845176124770475,-52.999188191906249,-55.262675024114394]
[null,null,null,null,"Add tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH227","v":10.125026931334066},{"$f":"AI227","v":13.340194338058859},17.387517550057929,19.01541757983782,30.249814362212128,29.965127407969813,33.385935121019308,38.609677334684527]
[null,null,null,null,"Revenue adjustment from previous price controls",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DARTs!AH28) * Input!AH$46 / Input!$AD$46","v":13.294806476024608},{"$f":"(DARTs!AI28) * Input!AI$46 / Input!$AD$46","v":14.247913362614668},{"$f":"(DARTs!AJ28) * Input!AJ$46 / Input!$AD$46","v":15.25380677716031},{"$f":"(DARTs!AK28) * Input!AK$46 / Input!$AD$46","v":16.314044373748455},{"$f":"(DARTs!AL28) * Input!AL$46 / Input!$AD$46","v":17.431215483440571},{"$f":"(DARTs!AM28) * Input!AM$46 / Input!$AD$46","v":18.603568172274699},{"$f":"(DARTs!AN28) * Input!AN$46 / Input!$AD$46","v":19.854795510661923},{"$f":"(DARTs!AO28) * Input!AO$46 / Input!$AD$46","v":21.190193217656546}]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH194","v":-133.95905387915334},{"$f":"AI194","v":-127.76938739255975},-121.88643459029856,-118.74478969975516,-131.62429773347503,-130.18170206402598,-130.47452872845267,-127.81392274756202]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH195","v":-18.993526951995733},-18.83726300291514,-18.602710479012693,-18.786189493578181,-21.569334133132354,-22.282302677497412,-22.332965721935494,-21.877853833367471]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH196","v":-211.65114909302332},-220.23945837321855,-228.40725126042662,-247.45862749077548,-253.33039035898278,-260.87476355013888,-262.56441001710152,-265.02151091810504]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH197","v":-168.36710545268772},-165.32188003771051,-163.04875431471592,-164.93333711194157,-193.57166594555878,-200.47452284627951,-198.73244762695418,-192.05023653677006]
[null,null,null,null,"Profits attributable to corporation tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH234:AH241)","v":56.003583293447321},76.405081820811688,96.606361287137787,104.85221340268492,161.18597029579843,161.45189768094622,177.32084456260412,203.60960998090468]
[]
[null,null,"Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH205","v":0},{"$f":"SUM(AH249)","v":0},{"$f":"SUM(AI249)","v":0},0,0,0,0,0]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH242, 0)","v":0},{"$f":"MIN(AI242, 0)","v":0},{"$f":"MIN(AJ242, 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Profits reduced by tax losses ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH242 >= 0, MIN(AH242, -AH246), 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH246:AH248)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Tax paid"]
[]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH242 - AH248,0)","v":56.003583293447321},76.405081820811688,96.606361287137787,104.85221340268492,161.18597029579843,161.45189768094622,177.32084456260412,203.60960998090468]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH123","v":0.23},{"$f":"TaxTrigger!AI123","v":0.21},{"$f":"TaxTrigger!AJ123","v":0.21},{"$f":"TaxTrigger!AK123","v":0.21},{"$f":"TaxTrigger!AL123","v":0.21},{"$f":"TaxTrigger!AM123","v":0.21},{"$f":"TaxTrigger!AN123","v":0.21},{"$f":"TaxTrigger!AO123","v":0.21}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH255*AH254","v":12.880824157492885},16.045067182370452,20.287335870298936,22.018964814563834,33.84905376211767,33.904898512998706,37.237377358146865,42.758018095989982]
[]
[null,null,{"$f":"\"Additional Information for purposes of \"&Input!E27","v":"Additional Information for purposes of Tax liability – gearing/interest costs"}]
[]
[null,null,null,null,"Interest (TO, SO, Non-core)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Finance&Tax'!AH194 + NonCore!AH19 +'Finance&Tax'!AH195 + NonCore!AH20)","v":165.18552124238312},{"$f":"-('Finance&Tax'!AI194 + NonCore!AI19 +'Finance&Tax'!AI195 + NonCore!AI20)","v":158.86732065724419},{"$f":"-('Finance&Tax'!AJ194 + NonCore!AJ19 +'Finance&Tax'!AJ195 + NonCore!AJ20)","v":154.34627188093495},{"$f":"-('Finance&Tax'!AK194 + NonCore!AK19 +'Finance&Tax'!AK195 + NonCore!AK20)","v":153.9450856472163},{"$f":"-('Finance&Tax'!AL194 + NonCore!AL19 +'Finance&Tax'!AL195 + NonCore!AL20)","v":155.53761210947411},{"$f":"-('Finance&Tax'!AM194 + NonCore!AM19 +'Finance&Tax'!AM195 + NonCore!AM20)","v":153.15835859560949},{"$f":"-('Finance&Tax'!AN194 + NonCore!AN19 +'Finance&Tax'!AN195 + NonCore!AN20)","v":152.83535641845464},{"$f":"-('Finance&Tax'!AO194 + NonCore!AO19 +'Finance&Tax'!AO195 + NonCore!AO20)","v":149.69177658092948}]
[null,null,null,null,"RAV (TO, SO, Non-core)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AH44+NonCore!AH15","v":4632.0654999034932},{"$f":"'Return&RAV'!AI44+NonCore!AI15","v":4636.8159432230968},{"$f":"'Return&RAV'!AJ44+NonCore!AJ15","v":4682.5876068902217},{"$f":"'Return&RAV'!AK44+NonCore!AK15","v":4785.7344884692066},{"$f":"'Return&RAV'!AL44+NonCore!AL15","v":4873.2461117633547},{"$f":"'Return&RAV'!AM44+NonCore!AM15","v":4895.2552698244781},{"$f":"'Return&RAV'!AN44+NonCore!AN15","v":4868.2364690381964},{"$f":"'Return&RAV'!AO44+NonCore!AO15","v":4817.229814018503}]
[]
[null,null,null,null,"Interest (SO)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(SystemOperator!AH323+SystemOperator!AH324)","v":1.9059455618546894},{"$f":"-(SystemOperator!AI323+SystemOperator!AI324)","v":2.3106536594799483},{"$f":"-(SystemOperator!AJ323+SystemOperator!AJ324)","v":2.6833874014314834},{"$f":"-(SystemOperator!AK323+SystemOperator!AK324)","v":3.0504953993005737},{"$f":"-(SystemOperator!AL323+SystemOperator!AL324)","v":3.3268802881067514},{"$f":"-(SystemOperator!AM323+SystemOperator!AM324)","v":3.3411319787187148},{"$f":"-(SystemOperator!AN323+SystemOperator!AN324)","v":3.3619147366462183},{"$f":"-(SystemOperator!AO323+SystemOperator!AO324)","v":3.3103428299988367}]
[null,null,null,null,"RAV (SO)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH286","v":68.058245291790399},{"$f":"SystemOperator!AI286","v":82.256502556764943},{"$f":"SystemOperator!AJ286","v":95.503391517773579},{"$f":"SystemOperator!AK286","v":103.93098942692654},{"$f":"SystemOperator!AL286","v":106.79345890056341},{"$f":"SystemOperator!AM286","v":107.70041672668867},{"$f":"SystemOperator!AN286","v":107.6580962435617},{"$f":"SystemOperator!AO286","v":105.76922697725212}]
[]
[null,"End of sheet"]

{"sheet":"NonCore","index":13,"n_rows":1311,"n_cols":41,"rows_kept":1311,"cut":false,"hidden":false,"merged":[]}
["Non-Core Calculations"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Non-Core"]
[]
[null,null,"Exported values"]
[]
[null,null,null,null,"Capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH112 + AH216 + AH320 + AH424 + AH528 + AH608 + AH688 + AH768 + AH848 + AH928 + AH1008 + AH1088  + AH1168 + AH1248","v":14.16619923431},26.016783731295874,69.473671529071126,108.4200133736822,69.349803718573156,20.779442706835688,0.81062265305823133,0]
[null,null,null,null,"Cost transferred to RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH110 - AH214 - AH318 - AH422 - AH526 - AH606 - AH686 - AH766 - AH846 - AH926 - AH1006 - AH1086 - AH1166 - AH1246","v":266.34561736492509},{"$f":"-AI110 - AI214 - AI318 - AI422 - AI526 - AI606 - AI686 - AI766 - AI846 - AI926 - AI1006 - AI1086 - AI1166 - AI1246","v":1.5889649604528906},1.9371656435515117,{"$f":"-AK110 - AK214 - AK318 - AK422 - AK526 - AK606 - AK686 - AK766 - AK846 - AK926 - AK1006 - AK1086 - AK1166 - AK1246","v":16.073138312935644},532.95190121679173,69.349803718573156,20.779442706835688,0.81062265305823133]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH121 + AH225 + AH329 + AH433 + AH537 + AH617 + AH697 + AH777 + AH857 + AH937 + AH1017 + AH1097 + AH1177 + AH1257","v":7.4327667170082803},7.7122608119828824,8.2473634361549806,9.4340419520691015,0,0,0,0]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"- AH119 - AH223 - AH327 - AH431 - AH535 - AH615 - AH695 - AH775 - AH855 - AH935 - AH1015 - AH1095 - AH1175 - AH1255","v":27.437129584980209},0,0,1.418437473904711,57.129760764932719,0,0,0]
[null,null,null,null,"Opening RAV after transfers",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH111 - AH120) + (AH215 - AH224) + (AH319 - AH328) + (AH423 - AH432) + (AH527 - AH536) + (AH607 - AH616) + (AH687 - AH696) + (AH767 - AH776) + (AH847 - AH856) + (AH927 - AH936) + (AH1007 - AH1016) + (AH1087 - AH1096) + (AH1167 - AH1176) + (AH1247 - AH1256)","v":308.75273694375045},313.89720450059929,330.26456177636072,376.83616903024591,0,0,0,0]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH127 + AH231 + AH335 + AH439 + AH543 + AH623 + AH703 + AH783 + AH863 + AH943 + AH1023 + AH1103 + AH1183 + AH1263","v":315.48616946105216},332.20172741991223,391.49086986927688,475.82214045185907,69.349803718573156,20.779442706835688,0.81062265305823133,0]
[null,null,null,null,"General pool capital allowance transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH136+AH240+AH344+AH448+AH552+AH632+AH712+AH792+AH872+AH952+AH1032+AH1112+AH1192+AH1272","v":-1.4945497079826124},-4.8468021439015394E-2,-6.0743653714580202E-2,-0.1568353248037464,-6.6253975041721027,-2.3624379439339744,-0.72768236783411644,-2.9182336764733009E-2]
[null,null,null,null,"Special Rate capital allowance transfer ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH147+AH251+AH355+AH459+AH563+AH643+AH723+AH803+AH883+AH963+AH1043+AH1123+AH1203+AH1283","v":-149.29235480686168},-1.616068647767658,-2.0253749050289822,-11.051333606698069,-286.92771504035494,-78.770739554371673,-24.263104316517726,-0.973026298864337]
[null,null,null,null,"Dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH169+AH273+AH377+AH481+AH585+AH665+AH745+AH825+AH905+AH985+AH1065+AH1145+AH1225+AH1305","v":-7.9032321628050859},-9.0222503087234838,-11.421685689880572,-14.659777821558913,-2.2086715842391711,-0.6859628042471092,-2.8139380481403936E-2,0]
[null,null,null,null,"Interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH171+AH275+AH379+AH483+AH587+AH667+AH747+AH827+AH907+AH987+AH1067+AH1147+AH1227+AH1307","v":-10.713863831157067},-10.685315598867211,-12.022251113430633,-14.17200423066722,-2.0139528621993894,-0.59287545747528758,-2.3789914009088545E-2,0]
[null,null,null,null,"Interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5190765800769934,-1.5753546629020969,-1.8348756981930703,-2.2421022232157362,-0.33002738066734011,-0.1014783966108144,-4.0720540573748534E-3,0]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH69","v":-20.027234222340624},{"$f":"-AI69","v":-16.906038164596989},-13.856708660445282,-6.5815331858062835,2.0305639510115157,0.6131754458209947,2.4964554169468266E-2,0]
[null,null,null,null,"Closing total net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH173+AH277+AH381+AH485+AH589+AH669+AH749+AH829+AH909+AH989+AH1069+AH1149+AH1229+AH1309","v":-235.26199308683448},-251.40704293690095,{"$f":"AJ173+AJ277+AJ381+AJ485+AJ589+AJ669+AJ749+AJ829+AJ909+AJ989+AJ1069+AJ1149+AJ1229+AJ1309","v":-317.83418294401281},-405.04845318915392,-94.584585666053101,-29.112114212987038,-1.1681330850087288,0]
[null,null,null,null,"Net debt transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI166+AI270+AI374+AI478+AI582+AI662+AI742+AI822+AI902+AI982+AI1062+AI1142+AI1222+AI1302","v":36.228100308957188},44.19790151231534,80.779659005333087,405.04845318915392,94.584585666053101,29.112114212987038,1.1681330850087288]
[]
[]
[null,null,"Non-core RAV summary"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH109+NonCore!AH213+NonCore!AH317+NonCore!AH421+NonCore!AH525+NonCore!AH605+NonCore!AH685+NonCore!AH765+NonCore!AH845+NonCore!AH925+NonCore!AH1005+NonCore!AH1085+NonCore!AH1165+NonCore!AH1245 -(NonCore!AH118+NonCore!AH222+NonCore!AH326+NonCore!AH430+NonCore!AH534+NonCore!AH614+NonCore!AH694+NonCore!AH774+NonCore!AH854+NonCore!AH934+NonCore!AH1014+NonCore!AH1094+NonCore!AH1174+NonCore!AH1254)","v":547.66122472369534},{"$f":"AH33","v":315.48616946105216},{"$f":"AI33","v":332.20172741991223},391.49086986927688,475.82214045185907,69.349803718573156,20.779442706835688,0.81062265305823133]
[null,null,null,null,"Transfers",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH110+NonCore!AH214+NonCore!AH318+NonCore!AH422+NonCore!AH526+NonCore!AH606+NonCore!AH686+NonCore!AH766+NonCore!AH846+NonCore!AH926+NonCore!AH1006+NonCore!AH1086+NonCore!AH1166+NonCore!AH1246-(NonCore!AH119+NonCore!AH223+NonCore!AH327+NonCore!AH431+NonCore!AH535+NonCore!AH615+NonCore!AH695+NonCore!AH775+NonCore!AH855+NonCore!AH935+NonCore!AH1015+NonCore!AH1095+NonCore!AH1175+NonCore!AH1255)","v":-238.90848777994489},{"$f":"NonCore!AI110+NonCore!AI214+NonCore!AI318+NonCore!AI422+NonCore!AI526+NonCore!AI606+NonCore!AI686+NonCore!AI766+NonCore!AI846+NonCore!AI926+NonCore!AI1006+NonCore!AI1086+NonCore!AI1166+NonCore!AI1246-(NonCore!AI119+NonCore!AI223+NonCore!AI327+NonCore!AI431+NonCore!AI535+NonCore!AI615+NonCore!AI695+NonCore!AI775+NonCore!AI855+NonCore!AI935+NonCore!AI1015+NonCore!AI1095+NonCore!AI1175+NonCore!AI1255)","v":-1.5889649604528906},{"$f":"NonCore!AJ110+NonCore!AJ214+NonCore!AJ318+NonCore!AJ422+NonCore!AJ526+NonCore!AJ606+NonCore!AJ686+NonCore!AJ766+NonCore!AJ846+NonCore!AJ926+NonCore!AJ1006+NonCore!AJ1086+NonCore!AJ1166+NonCore!AJ1246-(NonCore!AJ119+NonCore!AJ223+NonCore!AJ327+NonCore!AJ431+NonCore!AJ535+NonCore!AJ615+NonCore!AJ695+NonCore!AJ775+NonCore!AJ855+NonCore!AJ935+NonCore!AJ1015+NonCore!AJ1095+NonCore!AJ1175+NonCore!AJ1255)","v":-1.9371656435515117},{"$f":"NonCore!AK110+NonCore!AK214+NonCore!AK318+NonCore!AK422+NonCore!AK526+NonCore!AK606+NonCore!AK686+NonCore!AK766+NonCore!AK846+NonCore!AK926+NonCore!AK1006+NonCore!AK1086+NonCore!AK1166+NonCore!AK1246-(NonCore!AK119+NonCore!AK223+NonCore!AK327+NonCore!AK431+NonCore!AK535+NonCore!AK615+NonCore!AK695+NonCore!AK775+NonCore!AK855+NonCore!AK935+NonCore!AK1015+NonCore!AK1095+NonCore!AK1175+NonCore!AK1255)","v":-14.654700839030934},{"$f":"NonCore!AL110+NonCore!AL214+NonCore!AL318+NonCore!AL422+NonCore!AL526+NonCore!AL606+NonCore!AL686+NonCore!AL766+NonCore!AL846+NonCore!AL926+NonCore!AL1006+NonCore!AL1086+NonCore!AL1166+NonCore!AL1246-(NonCore!AL119+NonCore!AL223+NonCore!AL327+NonCore!AL431+NonCore!AL535+NonCore!AL615+NonCore!AL695+NonCore!AL775+NonCore!AL855+NonCore!AL935+NonCore!AL1015+NonCore!AL1095+NonCore!AL1175+NonCore!AL1255)","v":-475.82214045185901},{"$f":"NonCore!AM110+NonCore!AM214+NonCore!AM318+NonCore!AM422+NonCore!AM526+NonCore!AM606+NonCore!AM686+NonCore!AM766+NonCore!AM846+NonCore!AM926+NonCore!AM1006+NonCore!AM1086+NonCore!AM1166+NonCore!AM1246-(NonCore!AM119+NonCore!AM223+NonCore!AM327+NonCore!AM431+NonCore!AM535+NonCore!AM615+NonCore!AM695+NonCore!AM775+NonCore!AM855+NonCore!AM935+NonCore!AM1015+NonCore!AM1095+NonCore!AM1175+NonCore!AM1255)","v":-69.349803718573156},{"$f":"NonCore!AN110+NonCore!AN214+NonCore!AN318+NonCore!AN422+NonCore!AN526+NonCore!AN606+NonCore!AN686+NonCore!AN766+NonCore!AN846+NonCore!AN926+NonCore!AN1006+NonCore!AN1086+NonCore!AN1166+NonCore!AN1246-(NonCore!AN119+NonCore!AN223+NonCore!AN327+NonCore!AN431+NonCore!AN535+NonCore!AN615+NonCore!AN695+NonCore!AN775+NonCore!AN855+NonCore!AN935+NonCore!AN1015+NonCore!AN1095+NonCore!AN1175+NonCore!AN1255)","v":-20.779442706835688},{"$f":"NonCore!AO110+NonCore!AO214+NonCore!AO318+NonCore!AO422+NonCore!AO526+NonCore!AO606+NonCore!AO686+NonCore!AO766+NonCore!AO846+NonCore!AO926+NonCore!AO1006+NonCore!AO1086+NonCore!AO1166+NonCore!AO1246-(NonCore!AO119+NonCore!AO223+NonCore!AO327+NonCore!AO431+NonCore!AO535+NonCore!AO615+NonCore!AO695+NonCore!AO775+NonCore!AO855+NonCore!AO935+NonCore!AO1015+NonCore!AO1095+NonCore!AO1175+NonCore!AO1255)","v":-0.81062265305823133}]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH28:AH29)","v":308.75273694375045},{"$f":"SUM(AI28:AI29)","v":313.89720450059929},330.26456177636072,376.83616903024597,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AH112+NonCore!AH216+NonCore!AH320+NonCore!AH424+NonCore!AH528+NonCore!AH608+NonCore!AH688+NonCore!AH768+NonCore!AH848+NonCore!AH928+NonCore!AH1008+NonCore!AH1088+NonCore!AH1168+NonCore!AH1248","v":14.16619923431},{"$f":"NonCore!AI112+NonCore!AI216+NonCore!AI320+NonCore!AI424+NonCore!AI528+NonCore!AI608+NonCore!AI688+NonCore!AI768+NonCore!AI848+NonCore!AI928+NonCore!AI1008+NonCore!AI1088+NonCore!AI1168+NonCore!AI1248","v":26.016783731295874},{"$f":"NonCore!AJ112+NonCore!AJ216+NonCore!AJ320+NonCore!AJ424+NonCore!AJ528+NonCore!AJ608+NonCore!AJ688+NonCore!AJ768+NonCore!AJ848+NonCore!AJ928+NonCore!AJ1008+NonCore!AJ1088+NonCore!AJ1168+NonCore!AJ1248","v":69.473671529071126},{"$f":"NonCore!AK112+NonCore!AK216+NonCore!AK320+NonCore!AK424+NonCore!AK528+NonCore!AK608+NonCore!AK688+NonCore!AK768+NonCore!AK848+NonCore!AK928+NonCore!AK1008+NonCore!AK1088+NonCore!AK1168+NonCore!AK1248","v":108.4200133736822},{"$f":"NonCore!AL112+NonCore!AL216+NonCore!AL320+NonCore!AL424+NonCore!AL528+NonCore!AL608+NonCore!AL688+NonCore!AL768+NonCore!AL848+NonCore!AL928+NonCore!AL1008+NonCore!AL1088+NonCore!AL1168+NonCore!AL1248","v":69.349803718573156},{"$f":"NonCore!AM112+NonCore!AM216+NonCore!AM320+NonCore!AM424+NonCore!AM528+NonCore!AM608+NonCore!AM688+NonCore!AM768+NonCore!AM848+NonCore!AM928+NonCore!AM1008+NonCore!AM1088+NonCore!AM1168+NonCore!AM1248","v":20.779442706835688},{"$f":"NonCore!AN112+NonCore!AN216+NonCore!AN320+NonCore!AN424+NonCore!AN528+NonCore!AN608+NonCore!AN688+NonCore!AN768+NonCore!AN848+NonCore!AN928+NonCore!AN1008+NonCore!AN1088+NonCore!AN1168+NonCore!AN1248","v":0.81062265305823133},{"$f":"NonCore!AO112+NonCore!AO216+NonCore!AO320+NonCore!AO424+NonCore!AO528+NonCore!AO608+NonCore!AO688+NonCore!AO768+NonCore!AO848+NonCore!AO928+NonCore!AO1008+NonCore!AO1088+NonCore!AO1168+NonCore!AO1248","v":0}]
[null,null,null,null,"Depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(NonCore!AH121+NonCore!AH225+NonCore!AH329+NonCore!AH433+NonCore!AH537+NonCore!AH617+NonCore!AH697+NonCore!AH777+NonCore!AH857+NonCore!AH937+NonCore!AH1017+NonCore!AH1097+NonCore!AH1177+NonCore!AH1257)","v":-7.4327667170082803},{"$f":"-(NonCore!AI121+NonCore!AI225+NonCore!AI329+NonCore!AI433+NonCore!AI537+NonCore!AI617+NonCore!AI697+NonCore!AI777+NonCore!AI857+NonCore!AI937+NonCore!AI1017+NonCore!AI1097+NonCore!AI1177+NonCore!AI1257)","v":-7.7122608119828824},{"$f":"-(NonCore!AJ121+NonCore!AJ225+NonCore!AJ329+NonCore!AJ433+NonCore!AJ537+NonCore!AJ617+NonCore!AJ697+NonCore!AJ777+NonCore!AJ857+NonCore!AJ937+NonCore!AJ1017+NonCore!AJ1097+NonCore!AJ1177+NonCore!AJ1257)","v":-8.2473634361549806},{"$f":"-(NonCore!AK121+NonCore!AK225+NonCore!AK329+NonCore!AK433+NonCore!AK537+NonCore!AK617+NonCore!AK697+NonCore!AK777+NonCore!AK857+NonCore!AK937+NonCore!AK1017+NonCore!AK1097+NonCore!AK1177+NonCore!AK1257)","v":-9.4340419520691015},{"$f":"-(NonCore!AL121+NonCore!AL225+NonCore!AL329+NonCore!AL433+NonCore!AL537+NonCore!AL617+NonCore!AL697+NonCore!AL777+NonCore!AL857+NonCore!AL937+NonCore!AL1017+NonCore!AL1097+NonCore!AL1177+NonCore!AL1257)","v":0},{"$f":"-(NonCore!AM121+NonCore!AM225+NonCore!AM329+NonCore!AM433+NonCore!AM537+NonCore!AM617+NonCore!AM697+NonCore!AM777+NonCore!AM857+NonCore!AM937+NonCore!AM1017+NonCore!AM1097+NonCore!AM1177+NonCore!AM1257)","v":0},{"$f":"-(NonCore!AN121+NonCore!AN225+NonCore!AN329+NonCore!AN433+NonCore!AN537+NonCore!AN617+NonCore!AN697+NonCore!AN777+NonCore!AN857+NonCore!AN937+NonCore!AN1017+NonCore!AN1097+NonCore!AN1177+NonCore!AN1257)","v":0},{"$f":"-(NonCore!AO121+NonCore!AO225+NonCore!AO329+NonCore!AO433+NonCore!AO537+NonCore!AO617+NonCore!AO697+NonCore!AO777+NonCore!AO857+NonCore!AO937+NonCore!AO1017+NonCore!AO1097+NonCore!AO1177+NonCore!AO1257)","v":0}]
[null,null,null,null,"Closing RAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH30:AH32)","v":315.48616946105216},{"$f":"SUM(AI30:AI32)","v":332.20172741991223},391.49086986927688,475.82214045185907,69.349803718573156,20.779442706835688,0.81062265305823133,0]
[]
[]
[null,"Revenue driver"]
[null,"Note: Revenue driver projects are held outside the RAV.  They are transferred into the core based on project specific transfer dates."]
[null,"Holding 'Revenue Drivers' outside the core allows the core tax calculation to avoid double counting the tax already allowed in the 'Revenue Drivers' pre-tax revenues."]
[]
[null,null,"Common imports"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K196","v":45},{"$f":"Input!L196","v":45},{"$f":"Input!M196","v":45},{"$f":"Input!N196","v":45},{"$f":"Input!O196","v":45},{"$f":"Input!P196","v":45},{"$f":"Input!Q196","v":45},{"$f":"Input!R196","v":45},{"$f":"Input!S196","v":45},{"$f":"Input!T196","v":45},{"$f":"Input!U196","v":45},{"$f":"Input!V196","v":45},{"$f":"Input!W196","v":45},{"$f":"Input!X196","v":45},{"$f":"Input!Y196","v":45},{"$f":"Input!Z196","v":45},{"$f":"Input!AA196","v":45},{"$f":"Input!AB196","v":45},{"$f":"Input!AC196","v":45},{"$f":"Input!AD196","v":45},{"$f":"Input!AE196","v":45},{"$f":"Input!AF196","v":45},{"$f":"Input!AG196","v":45},{"$f":"Input!AH196","v":45},{"$f":"Input!AI196","v":45},{"$f":"Input!AJ196","v":45},{"$f":"Input!AK196","v":45},{"$f":"Input!AL196","v":45},{"$f":"Input!AM196","v":45},{"$f":"Input!AN196","v":45},{"$f":"Input!AO196","v":45}]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V269","v":0.25},{"$f":"Input!W269","v":0.25},{"$f":"Input!X269","v":0.25},{"$f":"Input!Y269","v":0.25},{"$f":"Input!Z269","v":0.25},{"$f":"Input!AA269","v":0.25},{"$f":"Input!AB269","v":0.25},{"$f":"Input!AC269","v":0.2},{"$f":"Input!AD269","v":0.2},{"$f":"Input!AE269","v":0.2},{"$f":"Input!AF269","v":0.2},{"$f":"Input!AG269","v":0.18000000000000002},{"$f":"Input!AH269","v":0.18000000000000002},{"$f":"Input!AI269","v":0.18000000000000002},{"$f":"Input!AJ269","v":0.18000000000000002},{"$f":"Input!AK269","v":0.18000000000000002},{"$f":"Input!AL269","v":0.18000000000000002},{"$f":"Input!AM269","v":0.18000000000000002},{"$f":"Input!AN269","v":0.18000000000000002},{"$f":"Input!AO269","v":0.18000000000000002}]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!V$145","v":0.06},{"$f":"TaxTrigger!W$145","v":0.06},{"$f":"TaxTrigger!X$145","v":0.06},{"$f":"TaxTrigger!Y$145","v":0.06},{"$f":"TaxTrigger!Z$145","v":0.06},{"$f":"TaxTrigger!AA$145","v":0.06},{"$f":"TaxTrigger!AB$145","v":0.06},{"$f":"TaxTrigger!AC$145","v":0.1},{"$f":"TaxTrigger!AD$145","v":0.1},{"$f":"TaxTrigger!AE$145","v":0.1},{"$f":"TaxTrigger!AF$145","v":0.1},{"$f":"TaxTrigger!AG$145","v":0.08},{"$f":"TaxTrigger!AH$145","v":0.08},{"$f":"TaxTrigger!AI$145","v":0.08},{"$f":"TaxTrigger!AJ$145","v":0.08},{"$f":"TaxTrigger!AK$145","v":0.08},{"$f":"TaxTrigger!AL$145","v":0.08},{"$f":"TaxTrigger!AM$145","v":0.08},{"$f":"TaxTrigger!AN$145","v":0.08},{"$f":"TaxTrigger!AO$145","v":0.08}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxTrigger!AH$123","v":0.23},{"$f":"TaxTrigger!AI$123","v":0.21},{"$f":"TaxTrigger!AJ$123","v":0.21},{"$f":"TaxTrigger!AK$123","v":0.21},{"$f":"TaxTrigger!AL$123","v":0.21},{"$f":"TaxTrigger!AM$123","v":0.21},{"$f":"TaxTrigger!AN$123","v":0.21},{"$f":"TaxTrigger!AO$123","v":0.21}]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH$111","v":0.56899999999999995},{"$f":"'Finance&Tax'!AI$111","v":0.54545942321277652},{"$f":"'Finance&Tax'!AJ$111","v":0.52502092598491545},{"$f":"'Finance&Tax'!AK$111","v":0.51207265156469017},{"$f":"'Finance&Tax'!AL$111","v":0.50935818213343431},{"$f":"'Finance&Tax'!AM$111","v":0.50528788990672979},{"$f":"'Finance&Tax'!AN$111","v":0.49395598454996131},{"$f":"'Finance&Tax'!AO$111","v":0.47669149649753279}]
[null,null,null,null,"Forecast cost of debt",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH$123","v":5.8019017328720945E-2},{"$f":"'Finance&Tax'!AI$123","v":5.5961763814688092E-2},{"$f":"'Finance&Tax'!AJ$123","v":5.4215574981674841E-2},{"$f":"'Finance&Tax'!AK$123","v":5.2467311544802664E-2},{"$f":"'Finance&Tax'!AL$123","v":5.0823175587646929E-2},{"$f":"'Finance&Tax'!AM$123","v":4.8867598664834144E-2},{"$f":"'Finance&Tax'!AN$123","v":4.8869023607609474E-2},{"$f":"'Finance&Tax'!AO$123","v":4.8869820046550716E-2}]
[null,null,null,null,"Share of interest as inflation coupon",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH$151","v":0.12417918578937548},{"$f":"'Finance&Tax'!AI$151","v":0.12848846182694429},{"$f":"'Finance&Tax'!AJ$151","v":0.13241386350408013},{"$f":"'Finance&Tax'!AK$151","v":0.13659605714847423},{"$f":"'Finance&Tax'!AL$151","v":0.14079785086571839},{"$f":"'Finance&Tax'!AM$151","v":0.14614795613740594},{"$f":"'Finance&Tax'!AN$151","v":0.14615098429734619},{"$f":"'Finance&Tax'!AO$151","v":0.14615267674065857}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,{"$f":"Input!I72","v":0.05}]
[]
[null,null,null,"Tax pool allocations"]
[]
[null,null,null,null,"Allocation to \"General\" pool",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V215","v":1.9E-2},{"$f":"Input!W215","v":1.9E-2},{"$f":"Input!X215","v":1.9E-2},{"$f":"Input!Y215","v":1.9E-2},{"$f":"Input!Z215","v":1.9E-2},{"$f":"Input!AA215","v":1.9E-2},{"$f":"Input!AB215","v":1.9E-2},{"$f":"Input!AC215","v":1.9E-2},{"$f":"Input!AD215","v":1.9E-2},{"$f":"Input!AE215","v":1.9E-2},{"$f":"Input!AF215","v":1.9E-2},{"$f":"Input!AG215","v":1.9E-2},{"$f":"Input!AH287","v":3.2000000000000001E-2},{"$f":"Input!AI287","v":3.2000000000000001E-2},{"$f":"Input!AJ287","v":3.2000000000000001E-2},{"$f":"Input!AK287","v":3.2000000000000001E-2},{"$f":"Input!AL287","v":3.2000000000000001E-2},{"$f":"Input!AM287","v":3.2000000000000001E-2},{"$f":"Input!AN287","v":3.2000000000000001E-2},{"$f":"Input!AO287","v":3.2000000000000001E-2}]
[null,null,null,null,"Allocation to \"Special Rate\" pool",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V216","v":0.96399999999999997},{"$f":"Input!W216","v":0.96399999999999997},{"$f":"Input!X216","v":0.96399999999999997},{"$f":"Input!Y216","v":0.96399999999999997},{"$f":"Input!Z216","v":0.96399999999999997},{"$f":"Input!AA216","v":0.96399999999999997},{"$f":"Input!AB216","v":0.96399999999999997},{"$f":"Input!AC216","v":0.96399999999999997},{"$f":"Input!AD216","v":0.96399999999999997},{"$f":"Input!AE216","v":0.96399999999999997},{"$f":"Input!AF216","v":0.96399999999999997},{"$f":"Input!AG216","v":0.96399999999999997},{"$f":"Input!AH295","v":0.95099999999999996},{"$f":"Input!AI295","v":0.95099999999999996},{"$f":"Input!AJ295","v":0.95099999999999996},{"$f":"Input!AK295","v":0.95099999999999996},{"$f":"Input!AL295","v":0.95099999999999996},{"$f":"Input!AM295","v":0.95099999999999996},{"$f":"Input!AN295","v":0.95099999999999996},{"$f":"Input!AO295","v":0.95099999999999996}]
[null,null,null,null,"Allocation to \"Revenue\" pool",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V217","v":4.0000000000000001E-3},{"$f":"Input!W217","v":4.0000000000000001E-3},{"$f":"Input!X217","v":4.0000000000000001E-3},{"$f":"Input!Y217","v":4.0000000000000001E-3},{"$f":"Input!Z217","v":4.0000000000000001E-3},{"$f":"Input!AA217","v":4.0000000000000001E-3},{"$f":"Input!AB217","v":4.0000000000000001E-3},{"$f":"Input!AC217","v":4.0000000000000001E-3},{"$f":"Input!AD217","v":4.0000000000000001E-3},{"$f":"Input!AE217","v":4.0000000000000001E-3},{"$f":"Input!AF217","v":4.0000000000000001E-3},{"$f":"Input!AG217","v":4.0000000000000001E-3},{"$f":"Input!AH311","v":0},{"$f":"Input!AI311","v":0},{"$f":"Input!AJ311","v":0},{"$f":"Input!AK311","v":0},{"$f":"Input!AL311","v":0},{"$f":"Input!AM311","v":0},{"$f":"Input!AN311","v":0},{"$f":"Input!AO311","v":0}]
[null,null,null,null,"Allocation to \"Non Qualifying\" pool",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V218","v":1.2999999999999999E-2},{"$f":"Input!W218","v":1.2999999999999999E-2},{"$f":"Input!X218","v":1.2999999999999999E-2},{"$f":"Input!Y218","v":1.2999999999999999E-2},{"$f":"Input!Z218","v":1.2999999999999999E-2},{"$f":"Input!AA218","v":1.2999999999999999E-2},{"$f":"Input!AB218","v":1.2999999999999999E-2},{"$f":"Input!AC218","v":1.2999999999999999E-2},{"$f":"Input!AD218","v":1.2999999999999999E-2},{"$f":"Input!AE218","v":1.2999999999999999E-2},{"$f":"Input!AF218","v":1.2999999999999999E-2},{"$f":"Input!AG218","v":1.2999999999999999E-2},{"$f":"Input!AH319","v":1.7000000000000001E-2},{"$f":"Input!AI319","v":1.7000000000000001E-2},{"$f":"Input!AJ319","v":1.7000000000000001E-2},{"$f":"Input!AK319","v":1.7000000000000001E-2},{"$f":"Input!AL319","v":1.7000000000000001E-2},{"$f":"Input!AM319","v":1.7000000000000001E-2},{"$f":"Input!AN319","v":1.7000000000000001E-2},{"$f":"Input!AO319","v":1.7000000000000001E-2}]
[]
[null,null,"Tax calculation"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH45","v":0.23},{"$f":"AI45","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,null,null,null,"NGGT SO Revenue Driver Income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SystemOperator!AH65* Input!AH$46 / Input!$AD$46","v":109.53257217276042},{"$f":"SystemOperator!AI65* Input!AI$46 / Input!$AD$46","v":104.54515683584609},{"$f":"SystemOperator!AJ65* Input!AJ$46 / Input!$AD$46","v":97.445820486914116},{"$f":"SystemOperator!AK65* Input!AK$46 / Input!$AD$46","v":74.159332312170079},{"$f":"SystemOperator!AL65* Input!AL$46 / Input!$AD$46","v":4.2841560572283992E-2},{"$f":"SystemOperator!AM65* Input!AM$46 / Input!$AD$46","v":4.4041090620901259E-2},{"$f":"SystemOperator!AN65* Input!AN$46 / Input!$AD$46","v":0},{"$f":"SystemOperator!AO65* Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH171+AH172+AH275+AH276+AH379+AH380++AH483+AH484+AH587+AH588+AH667+AH668+AH747+AH748+AH827+AH828+AH907+AH908+AH987+AH988+AH1067+AH1068+AH1147+AH1148+AH1227+AH1228+AH1307+AH1308","v":-12.232940411234059},{"$f":"AI171+AI172+AI275+AI276+AI379+AI380++AI483+AI484+AI587+AI588+AI667+AI668+AI747+AI748+AI827+AI828+AI907+AI908+AI987+AI988+AI1067+AI1068+AI1147+AI1148+AI1227+AI1228+AI1307+AI1308","v":-12.260670261769306},-13.857126811623703,-16.414106453882958,-2.3439802428667291,-0.69435385408610195,-2.7861968066463398E-2,0]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH139+AH150+AH243+AH254+AH347+AH358+AH451+AH462++AH555+AH566+AH635+AH646+AH715+AH726+AH795+AH806+AH875+AH886+AH955+AH966+AH1035+AH1046+AH1115+AH1126+AH1195+AH1206+AH1275+AH1286","v":-10.224700360045411},{"$f":"AI139+AI150+AI243+AI254+AI347+AI358+AI451+AI462++AI555+AI566+AI635+AI646+AI715+AI726+AI795+AI806+AI875+AI886+AI955+AI966+AI1035+AI1046+AI1115+AI1126+AI1195+AI1206+AI1275+AI1286","v":-11.779542933138725},-17.604366720789066,-26.404591640161961,-7.368213465379438,-2.2695703118728692,-9.1016861311956923E-2,0]
[null,null,null,null,"Less revenue tax pool additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH155+AH259+AH363+AH467+AH571+AH651+AH731+AH811+AH891+AH971+AH1051+AH1131+AH1211+AH1291","v":0},{"$f":"AI155+AI259+AI363+AI467+AI571+AI651+AI731+AI811+AI891+AI971+AI1051+AI1131+AI1211+AI1291","v":0},0,0,0,0,0,0]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH62 + AH64+AH65+AH66","v":87.074931401480967},{"$f":"AI62 + AI64+AI65+AI66","v":80.504943640938052},65.984326954501341,31.34063421812516,-9.6693521476738837,-2.91988307533807,-0.11887882937842031,0]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH67*AH60","v":20.027234222340624},{"$f":"AI67*AI60","v":16.906038164596989},13.856708660445282,6.5815331858062835,-2.0305639510115157,-0.6131754458209947,-2.4964554169468266E-2,0]
[]
[null,"Isle of Grain PH2"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I220","v":"2018-03-31"}]
[]
[null,null,null,null,"Deemed cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V235","v":0},{"$f":"Input!W235","v":0},{"$f":"Input!X235","v":0},{"$f":"Input!Y235","v":0},{"$f":"Input!Z235","v":0},{"$f":"Input!AA235","v":11.414},{"$f":"Input!AB235","v":45.656999999999996},{"$f":"Input!AC235","v":0},{"$f":"Input!AD235","v":0},{"$f":"Input!AE235","v":0},{"$f":"Input!AF235","v":0},{"$f":"Input!AG235","v":0}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V241","v":0},{"$f":"Input!W241","v":0},{"$f":"Input!X241","v":0},{"$f":"Input!Y241","v":0},{"$f":"Input!Z241","v":9.4571342861088314E-2},{"$f":"Input!AA241","v":5.2089904318162903},{"$f":"Input!AB241","v":17.591579805896682},{"$f":"Input!AC241","v":41.368684763113166},{"$f":"Input!AD241","v":6.2719517200000006},{"$f":"Input!AE241","v":0.43529580477609742},{"$f":"Input!AF241","v":0},{"$f":"Input!AG241","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V79:V80)","v":0},0,0,0,9.4571342861088314E-2,5.2089904318162903,17.591579805896682,41.368684763113166,6.2719517200000006,0.43529580477609742,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Deemed cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V92","v":0},0,0,0,0,11.414,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I75, -V87, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-57.070999999999998,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V87:V88)","v":0},0,0,0,0,0,11.414,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V77","v":0},{"$f":"W77","v":0},0,0,0,11.414,45.656999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V89 + V90 - V91","v":0},0,0,0,0,11.414,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0,0]
[]
[null,null,null,"Deemed accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V101","v":0},{"$f":"W101","v":0},0,0,0,0,0.25364444444444445,1.5218888888888888,2.7901333333333334,4.0583777777777783,5.3266222222222233,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,11.667844444444448,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I75, -V96, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.667844444444448,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V96:V97)","v":0},0,0,0,0,0,0,0.25364444444444445,1.5218888888888888,2.7901333333333334,4.0583777777777783,5.3266222222222233,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V89/V$42","v":0},{"$f":"W89/W$42","v":0},0,0,0,0,0.25364444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V98 + V99 - V100","v":0},0,0,0,0,0,0.25364444444444445,1.5218888888888888,2.7901333333333334,4.0583777777777783,5.3266222222222233,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,11.667844444444448,0,0,0,0]
[]
[null,null,null,"Deemed asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V92-V101","v":0},0,0,0,0,11.414,56.817355555555551,55.54911111111111,54.280866666666668,{"$f":"AE92-AE101","v":53.01262222222222},{"$f":"AF92-AF101","v":51.744377777777771},50.47613333333333,49.207888888888888,47.93964444444444,46.671399999999991,45.40315555555555,0,0,0,0]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V114","v":0},0,0,0,9.4571342861088314E-2,5.3035617746773784,22.895141580574062,64.263826343687228,70.535778063687232,70.971073868463336,70.971073868463336,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I75, -V109, IF(YEAR(V$4) = 2013, V87 - V109, IF( YEAR(V$4) > YEAR($I75), -V109, 0)))","v":0},{"$f":"IF(W$4 = $I75, -W109, IF(YEAR(W$4) = 2013, W87 - W109, IF( YEAR(W$4) > YEAR($I75), -W109, 0)))","v":0},0,0,0,0,0,0,0,0,0,-13.900073868463338,0,0,0,0,-57.070999999999998,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V109:V110)","v":0},{"$f":"SUM(W109:W110)","v":0},0,0,0,9.4571342861088314E-2,5.3035617746773784,22.895141580574062,64.263826343687228,70.535778063687232,70.971073868463336,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V81","v":0},{"$f":"W81","v":0},0,0,9.4571342861088314E-2,5.2089904318162903,17.591579805896682,41.368684763113166,6.2719517200000006,0.43529580477609742,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V111 + V112 - V113","v":0},0,0,0,9.4571342861088314E-2,5.3035617746773784,22.895141580574062,64.263826343687228,70.535778063687232,70.971073868463336,70.971073868463336,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,57.070999999999998,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V123","v":0},0,0,0,0,2.1015853969130736E-3,0.11995851372307705,0.62873943773583407,2.05682446759555,3.6242862023441553,5.2014211771988963,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,11.667844444444448,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I75, -V118,IF(YEAR(V$4) = 2013, V96 - V118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0.12520104502332696,0,0,0,0,-11.667844444444448,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V118:V119)","v":0},0,0,0,0,0,2.1015853969130736E-3,0.11995851372307705,0.62873943773583407,2.05682446759555,3.6242862023441553,5.3266222222222233,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V111/V$42","v":0},{"$f":"W111/W$42","v":0},0,0,0,2.1015853969130736E-3,0.11785692832616397,0.50878092401275699,1.4280850298597161,1.5674617347486051,1.5771349748547407,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,1.2682444444444445,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V120 + V121 - V122","v":0},{"$f":"W120 + W121 - W122","v":0},0,0,0,2.1015853969130736E-3,0.11995851372307705,0.62873943773583407,2.05682446759555,3.6242862023441553,5.2014211771988963,6.5948666666666682,7.8631111111111132,9.1313555555555581,10.399600000000003,11.667844444444448,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V114 - V123","v":0},0,0,0,9.4571342861088314E-2,5.3014601892804656,22.775183066850985,63.635086905951397,68.478953596091685,67.346787666119184,65.76965269126444,50.47613333333333,49.207888888888888,47.93964444444444,46.671399999999991,45.40315555555555,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V140","v":0},0,0,0,1.206117622251648E-3,6.9817596427882059E-2,0.29470723098648738,0.86170214825548075,0.78469538474838463,0.63470116490974571,0.50776093192779659,0.41636396418079319,0.34141845062825038,0.27996312951516533,0.22956976620243558,0.18824720828599717,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I75, -V135, 0)","v":0},{"$f":"IF(W$4 >= $I75, -W135, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$4 >= $I75, -AJ135, 0)","v":0},{"$f":"IF(AK$4 >= $I75, -AK135, 0)","v":0},{"$f":"IF(AL$4 >= $I75, -AL135, 0)","v":-0.18824720828599717},{"$f":"IF(AM$4 >= $I75, -AM135, 0)","v":0},{"$f":"IF(AN$4 >= $I75, -AN135, 0)","v":0},0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V112 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W112 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X112 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y112 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z112 * Z$53) * Input!Z$46 / Input!$AD$46","v":1.6081568296688641E-3},{"$f":"(AA112 * AA$53) * Input!AA$46 / Input!$AD$46","v":9.1884010948257766E-2},{"$f":"(AB112 * AB$53) * Input!AB$46 / Input!$AD$46","v":0.32312537822076781},{"$f":"(AC112 * AC$53) * Input!AC$46 / Input!$AD$46","v":0.78242045433286356},{"$f":"(AD112 * AD$53) * Input!AD$46 / Input!$AD$46","v":0.11916708268000001},{"$f":"(AE112 * AE$53) * Input!AE$46 / Input!$AD$46","v":8.6810713887974823E-3},{"$f":"(AF112 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG112 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH112 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI112 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ112 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK112 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL112 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM112 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN112 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO112 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V135:V137)","v":0},0,0,0,1.6081568296688641E-3,9.3090128570509412E-2,0.39294297464864986,{"$f":"SUM(AC135:AC137)","v":1.077127685319351},0.98086923093548073,0.79337645613718211,0.63470116490974571,0.50776093192779659,0.41636396418079319,0.34141845062825038,{"$f":"SUM(AJ135:AJ137)","v":0.27996312951516533},{"$f":"SUM(AK135:AK137)","v":0.22956976620243558},{"$f":"SUM(AL135:AL137)","v":0},{"$f":"SUM(AM135:AM137)","v":0},{"$f":"SUM(AN135:AN137)","v":0},0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V138*V133","v":0},0,0,0,-4.0203920741721603E-4,-2.3272532142627353E-2,-9.8235743662162464E-2,-0.21542553706387021,-0.19617384618709616,-0.15867529122743643,-0.12694023298194915,-9.1396967747003399E-2,-7.4945513552542781E-2,-6.1455321113085076E-2,-5.0393363312729762E-2,-4.1322557916438407E-2,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V138:V139)","v":0},{"$f":"SUM(W138:W139)","v":0},0,0,1.206117622251648E-3,6.9817596427882059E-2,0.29470723098648738,0.86170214825548075,0.78469538474838463,0.63470116490974571,0.50776093192779659,0.41636396418079319,0.34141845062825038,0.27996312951516533,0.22956976620243558,0.18824720828599717,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V151","v":0},0,0,0,7.6697231198565141E-2,4.4542856794778762,19.597728156000311,53.365744086673558,53.470714990278204,48.520048624772521,43.66804376229527,40.174600261311646,36.960632240406717,34.00378166117418,31.283479128280245,28.780800798017825,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I75,-V146,0)","v":0},{"$f":"IF(W$4 >= $I75,-W146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28.780800798017825,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V112 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W112 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X112 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y112 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z112 * Z$54) * Input!Z$46 / Input!$AD$46","v":8.1592799147409731E-2},{"$f":"(AA112 * AA$54) * Input!AA$46 / Input!$AD$46","v":4.6619045554800262},{"$f":"(AB112 * AB$54) * Input!AB$46 / Input!$AD$46","v":16.394361294990539},{"$f":"(AC112 * AC$54) * Input!AC$46 / Input!$AD$46","v":39.697543051414755},{"$f":"(AD112 * AD$54) * Input!AD$46 / Input!$AD$46","v":6.0461614580800003},{"$f":"(AE112 * AE$54) * Input!AE$46 / Input!$AD$46","v":0.44045014835793544},{"$f":"(AF112 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG112 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH112 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI112 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ112 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK112 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL112 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM112 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN112 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO112 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V146:V148)","v":0},0,0,0,8.1592799147409731E-2,4.7386017866785917,20.848646974468416,{"$f":"SUM(AC146:AC148)","v":59.29527120741507},59.411905544753559,53.911165138636136,48.520048624772521,43.66804376229527,40.174600261311646,36.960632240406717,34.00378166117418,31.283479128280245,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V149*V144","v":0},{"$f":"-W149*W144","v":0},{"$f":"-X149*X144","v":0},{"$f":"-Y149*Y144","v":0},{"$f":"-Z149*Z144","v":-4.8955679488445836E-3},-0.28431610720071548,-1.2509188184681048,-5.9295271207415077,-5.941190554475356,-5.3911165138636141,-4.8520048624772523,-3.4934435009836218,-3.2139680209049319,-2.9568505792325372,-2.7203025328939345,-2.5026783302624196,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V149:V150)","v":0},{"$f":"SUM(W149:W150)","v":0},{"$f":"SUM(X149:X150)","v":0},{"$f":"SUM(Y149:Y150)","v":0},{"$f":"SUM(Z149:Z150)","v":7.6697231198565141E-2},4.4542856794778762,19.597728156000311,53.365744086673558,53.470714990278204,48.520048624772521,43.66804376229527,40.174600261311646,36.960632240406717,34.00378166117418,31.283479128280245,28.780800798017825,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V112 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W112 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X112 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y112 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z112 * Z$55) * Input!Z$46 / Input!$AD$46","v":3.3855933256186617E-4},{"$f":"(AA112 * AA$55) * Input!AA$46 / Input!$AD$46","v":1.9344002304896371E-2},{"$f":"(AB112 * AB$55) * Input!AB$46 / Input!$AD$46","v":6.8026395414898494E-2},{"$f":"(AC112 * AC$55) * Input!AC$46 / Input!$AD$46","v":0.1647200956490239},{"$f":"(AD112 * AD$55) * Input!AD$46 / Input!$AD$46","v":2.5087806880000004E-2},{"$f":"(AE112 * AE$55) * Input!AE$46 / Input!$AD$46","v":1.8275939765889438E-3},{"$f":"(AF112 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG112 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH112 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI112 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ112 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK112 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL112 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM112 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN112 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO112 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V112 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W112 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X112 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y112 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z112 * Z$56) * Input!Z$46 / Input!$AD$46","v":1.1003178308260648E-3},{"$f":"(AA112 * AA$56) * Input!AA$46 / Input!$AD$46","v":6.2868007490913203E-2},{"$f":"(AB112 * AB$56) * Input!AB$46 / Input!$AD$46","v":0.22108578509842008},{"$f":"(AC112 * AC$56) * Input!AC$46 / Input!$AD$46","v":0.53534031085932765},{"$f":"(AD112 * AD$56) * Input!AD$46 / Input!$AD$46","v":8.1535372359999997E-2},{"$f":"(AE112 * AE$56) * Input!AE$46 / Input!$AD$46","v":5.939680423914068E-3},{"$f":"(AF112 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG112 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH112 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI112 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ112 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK112 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL112 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM112 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN112 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO112 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH173","v":-35.630214292894991},-34.285924969284565,-33.106711313352797,-32.335299558431252,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI167-AI165","v":4.4287969482619793},{"$f":"AJ167-AJ165","v":4.2084243373525645},3.7473572550015284,32.335299558431252,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH163 * (AH111 - AH120) * Input!AG$46 / Input!$AD$46","v":-32.477439999760229},{"$f":"-AI163 * (AI111 - AI120) * Input!AH$46 / Input!$AD$46","v":-31.201417344633011},{"$f":"-AJ163 * (AJ111 - AJ120) * Input!AI$46 / Input!$AD$46","v":-30.077500631932001},{"$f":"-AK163 * (AK111 - AK120) * Input!AJ$46 / Input!$AD$46","v":-29.359354058351268},{"$f":"-AL163 * (AL111 - AL120) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM163 * (AM111 - AM120) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN163 * (AN111 - AN120) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO163 * (AO111 - AO120) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH112 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI112 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ112 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK112 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL112 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM112 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN112 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO112 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH127 * (1 - AH163) * $I$49 * Input!AH$46 / Input!$AD$46","v":-1.2327049733900202},{"$f":"-AI127 * (1 - AI163) * $I$49 * Input!AI$46 / Input!$AD$46","v":-1.3019904358963825},{"$f":"-AJ127 * (1 - AJ163) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-1.3616308898460103},{"$f":"-AK127 * (1 - AK163) * $I$49 * Input!AK$46 / Input!$AD$46","v":-1.3988423746109064},{"$f":"-AL127 * (1 - AL163) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM127 * (1 - AM163) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN127 * (1 - AN163) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO127 * (1 - AO163) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH167:AH169)","v":-33.71014497315025},{"$f":"SUM(AI167:AI169)","v":-32.503407780529393},-31.439131521778013,-30.758196432962176,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH167 + AH170) / 2) * AH$47 * (1 - AH$48)","v":-1.6816366749596798},{"$f":"((AI167 + AI170) / 2) * AI$47 * (1 - AI$48)","v":-1.5534842969919318},-1.446769108671041,-1.3616770568134626,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH167 + AH170) / 2) * AH$47 * AH$48","v":-0.2384326447850621},{"$f":"((AI167 + AI170) / 2) * AI$47 * AI$48","v":-0.2290328917632411},-0.22081068290374631,-0.21542606865561087,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH170:AH172)","v":-35.630214292894991},-34.285924969284565,-33.106711313352797,-32.335299558431252,0,0,0,0]
[]
[null,"Easington"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I221","v":"2018-03-31"}]
[]
[null,null,null,null,"Deemed cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V236","v":0},{"$f":"Input!W236","v":0},{"$f":"Input!X236","v":0},{"$f":"Input!Y236","v":0},{"$f":"Input!Z236","v":0},{"$f":"Input!AA236","v":0},{"$f":"Input!AB236","v":3.0579999999999998},{"$f":"Input!AC236","v":12.231999999999999},{"$f":"Input!AD236","v":0},{"$f":"Input!AE236","v":0},{"$f":"Input!AF236","v":0},{"$f":"Input!AG236","v":0}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V242","v":0},{"$f":"Input!W242","v":0},{"$f":"Input!X242","v":0},{"$f":"Input!Y242","v":0},{"$f":"Input!Z242","v":0},{"$f":"Input!AA242","v":0.10125002080039933},{"$f":"Input!AB242","v":2.0910583079717147},{"$f":"Input!AC242","v":4.412470800204856},{"$f":"Input!AD242","v":26.100092969999999},{"$f":"Input!AE242","v":26.533574911717988},{"$f":"Input!AF242","v":1.0718257083669811},{"$f":"Input!AG242","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V183:V184)","v":0},0,0,0,0,0.10125002080039933,2.0910583079717147,4.412470800204856,26.100092969999999,26.533574911717988,1.0718257083669811,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Deemed cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V196","v":0},0,0,0,0,0,3.0579999999999998,15.29,15.29,15.29,15.29,15.29,15.29,15.29,15.29,15.29,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I179, -V191, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.29,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V191:V192)","v":0},0,0,0,0,0,0,3.0579999999999998,15.29,15.29,15.29,15.29,15.29,15.29,15.29,15.29,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V181","v":0},{"$f":"W181","v":0},0,0,0,0,3.0579999999999998,12.231999999999999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V193 + V194 - V195","v":0},0,0,0,0,0,3.0579999999999998,15.29,15.29,15.29,15.29,15.29,15.29,15.29,15.29,15.29,0,0,0,0]
[]
[null,null,null,"Deemed accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V205","v":0},{"$f":"W205","v":0},0,0,0,0,0,6.7955555555555547E-2,0.40773333333333328,0.74751111111111102,1.0872888888888887,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,2.7861777777777776,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I179, -V200, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7861777777777776,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V200:V201)","v":0},0,0,0,0,0,0,0,6.7955555555555547E-2,0.40773333333333328,0.74751111111111102,1.0872888888888887,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V193/V$42","v":0},{"$f":"W193/W$42","v":0},0,0,0,0,0,6.7955555555555547E-2,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V202 + V203 - V204","v":0},0,0,0,0,0,0,6.7955555555555547E-2,0.40773333333333328,0.74751111111111102,1.0872888888888887,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,2.7861777777777776,0,0,0,0]
[]
[null,null,null,"Deemed asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V196-V205","v":0},0,0,0,0,0,3.0579999999999998,15.222044444444444,14.882266666666666,{"$f":"AE196-AE205","v":14.542488888888888},{"$f":"AF196-AF205","v":14.20271111111111},13.862933333333332,13.523155555555554,13.183377777777778,12.843599999999999,12.503822222222222,0,0,0,0]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V218","v":0},0,0,0,0,0.10125002080039933,2.1923083287721141,6.6047791289769702,32.704872098976971,59.238447010694955,60.310272719061935,15.29,15.29,15.29,15.29,15.29,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I179, -V213, IF(YEAR(V$4) = 2013, V191 - V213, IF( YEAR(V$4) > YEAR($I179), -V213, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,-45.020272719061936,0,0,0,0,-15.29,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V213:V214)","v":0},0,0,0,0,0,0.10125002080039933,2.1923083287721141,6.6047791289769702,32.704872098976971,59.238447010694955,15.29,15.29,15.29,15.29,15.29,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V185","v":0},{"$f":"W185","v":0},0,0,0,0.10125002080039933,2.0910583079717147,4.412470800204856,26.100092969999999,26.533574911717988,1.0718257083669811,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V215 + V216 - V217","v":0},0,0,0,0,0.10125002080039933,2.1923083287721141,6.6047791289769702,32.704872098976971,59.238447010694955,60.310272719061935,15.29,15.29,15.29,15.29,15.29,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V227","v":0},0,0,0,0,0,2.2500004622310961E-3,5.0967963323833632E-2,0.1977408328566552,0.9245157683894768,2.2409257019604758,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,2.7861777777777776,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I179, -V222,IF(YEAR(V$4) = 2013, V200 - V222,0))","v":0},0,0,0,0,0,0,0,0,0,0,-1.1536368130715871,0,0,0,0,-2.7861777777777776,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V222:V223)","v":0},0,0,0,0,0,0,2.2500004622310961E-3,5.0967963323833632E-2,0.1977408328566552,0.9245157683894768,1.0872888888888887,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V215/V$42","v":0},{"$f":"W215/W$42","v":0},0,0,0,0,2.2500004622310961E-3,4.8717962861602536E-2,0.14677286953282156,0.72677493553282158,1.3164099335709989,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0.33977777777777773,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V224 + V225 - V226","v":0},{"$f":"W224 + W225 - W226","v":0},0,0,0,0,2.2500004622310961E-3,5.0967963323833632E-2,0.1977408328566552,0.9245157683894768,2.2409257019604758,1.4270666666666665,1.7668444444444442,2.1066222222222217,2.4463999999999997,2.7861777777777776,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V218 - V227","v":0},0,0,0,0,0.10125002080039933,2.1900583283098829,6.5538111656531362,32.507131266120318,58.313931242305479,58.069347017101457,13.862933333333332,13.523155555555554,13.183377777777778,12.843599999999999,12.503822222222222,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V244","v":0},0,0,0,0,1.3395001596054944E-3,2.9811333247982366E-2,9.0612753730255319E-2,0.46921161612820422,0.79869495877174734,0.65687676450071819,0.53863894689058889,0.44168393645028287,0.36218082788923195,0.29698827886917017,0.24353038867271953,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I179, -V239, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.24353038867271953,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V216 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W216 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X216 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y216 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z216 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA216 * AA$53) * Input!AA$46 / Input!$AD$46","v":1.7860002128073258E-3},{"$f":"(AB216 * AB$53) * Input!AB$46 / Input!$AD$46","v":3.8408944171037657E-2},{"$f":"(AC216 * AC$53) * Input!AC$46 / Input!$AD$46","v":8.3454608914836789E-2},{"$f":"(AD216 * AD$53) * Input!AD$46 / Input!$AD$46","v":0.49590176643},{"$f":"(AE216 * AE$53) * Input!AE$46 / Input!$AD$46","v":0.52915708233648007},{"$f":"(AF216 * AF$53) * Input!AF$46 / Input!$AD$46","v":2.2400996854150472E-2},{"$f":"(AG216 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH216 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI216 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ216 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK216 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL216 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM216 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN216 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO216 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V239:V241)","v":0},0,0,0,0,1.7860002128073258E-3,3.9748444330643153E-2,{"$f":"SUM(AC239:AC241)","v":0.11326594216281916},0.58651452016025529,0.99836869846468423,0.82109595562589777,0.65687676450071819,0.53863894689058889,0.44168393645028287,0.36218082788923195,0.29698827886917017,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V242*V237","v":0},0,0,0,0,-4.4650005320183146E-4,-9.9371110826607881E-3,-2.2653188432563833E-2,-0.11730290403205107,-0.19967373969293686,-0.16421919112517958,-0.11823781761012929,-9.6955010440306008E-2,-7.9503108561050931E-2,-6.519254902006176E-2,-5.3457890196450635E-2,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V242:V243)","v":0},{"$f":"SUM(W242:W243)","v":0},0,0,0,1.3395001596054944E-3,2.9811333247982366E-2,9.0612753730255319E-2,0.46921161612820422,0.79869495877174734,0.65687676450071819,0.53863894689058889,0.44168393645028287,0.36218082788923195,0.29698827886917017,0.24353038867271953,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V255","v":0},0,0,0,0,8.5179050149341379E-2,1.911891930826038,5.5315037216651399,27.622794010270621,49.023498011092514,45.144048466333835,41.532524589027126,38.209922621904958,35.153128812152559,32.340878507180356,29.753608226605927,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I179,-V250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29.753608226605927,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V216 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W216 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X216 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y216 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z216 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA216 * AA$54) * Input!AA$46 / Input!$AD$46","v":9.0616010797171687E-2},{"$f":"(AB216 * AB$54) * Input!AB$46 / Input!$AD$46","v":1.9487485358358054},{"$f":"(AC216 * AC$54) * Input!AC$46 / Input!$AD$46","v":4.2342233154685616},{"$f":"(AD216 * AD$54) * Input!AD$46 / Input!$AD$46","v":25.160489623079997},{"$f":"(AE216 * AE$54) * Input!AE$46 / Input!$AD$46","v":26.847759335387725},{"$f":"(AF216 * AF$54) * Input!AF$46 / Input!$AD$46","v":1.1365558403895291},{"$f":"(AG216 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH216 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI216 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ216 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK216 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL216 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM216 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN216 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO216 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V250:V252)","v":0},0,0,0,0,9.0616010797171687E-2,2.0339275859851469,{"$f":"SUM(AC250:AC252)","v":6.1461152462945998},30.691993344745136,54.470553345658345,50.16005385148204,45.144048466333835,41.532524589027126,38.209922621904958,35.153128812152559,32.340878507180356,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V253*V248","v":0},0,0,0,0,-5.4369606478303009E-3,-0.1220356551591088,-0.61461152462946,-3.0691993344745137,-5.4470553345658352,-5.0160053851482047,-3.6115238773067069,-3.32260196712217,-3.0567938097523966,-2.812250304972205,-2.5872702805744288,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V253:V254)","v":0},{"$f":"SUM(W253:W254)","v":0},0,0,0,8.5179050149341379E-2,1.911891930826038,5.5315037216651399,27.622794010270621,49.023498011092514,45.144048466333835,41.532524589027126,38.209922621904958,35.153128812152559,32.340878507180356,29.753608226605927,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V216 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W216 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X216 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y216 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z216 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA216 * AA$55) * Input!AA$46 / Input!$AD$46","v":3.7600004480154234E-4},{"$f":"(AB216 * AB$55) * Input!AB$46 / Input!$AD$46","v":8.08609350969214E-3},{"$f":"(AC216 * AC$55) * Input!AC$46 / Input!$AD$46","v":1.7569391350491959E-2},{"$f":"(AD216 * AD$55) * Input!AD$46 / Input!$AD$46","v":0.10440037188},{"$f":"(AE216 * AE$55) * Input!AE$46 / Input!$AD$46","v":0.11140149101820634},{"$f":"(AF216 * AF$55) * Input!AF$46 / Input!$AD$46","v":4.7159993377158885E-3},{"$f":"(AG216 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH216 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI216 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ216 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK216 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL216 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM216 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN216 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO216 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V216 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W216 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X216 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y216 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z216 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA216 * AA$56) * Input!AA$46 / Input!$AD$46","v":1.2220001456050124E-3},{"$f":"(AB216 * AB$56) * Input!AB$46 / Input!$AD$46","v":2.6279803906499449E-2},{"$f":"(AC216 * AC$56) * Input!AC$46 / Input!$AD$46","v":5.7100521889098858E-2},{"$f":"(AD216 * AD$56) * Input!AD$46 / Input!$AD$46","v":0.33930120860999996},{"$f":"(AE216 * AE$56) * Input!AE$46 / Input!$AD$46","v":0.36205484580917058},{"$f":"(AF216 * AF$56) * Input!AF$46 / Input!$AD$46","v":1.5326997847576639E-2},{"$f":"(AG216 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH216 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI216 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ216 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK216 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL216 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM216 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN216 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO216 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH277","v":-9.7858207609545165},-9.4225933685323682,-9.1045980857635929,-8.8987105178015167,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI271-AI269","v":1.2111464590753425},{"$f":"AJ271-AJ269","v":1.1512960312810261},1.0251361501062011,8.8987105178015167,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH267 * (AH215 - AH224) * Input!AG$46 / Input!$AD$46","v":-8.9197122644235058},{"$f":"-AI267 * (AI215 - AI224) * Input!AH$46 / Input!$AD$46","v":-8.574674301879174},{"$f":"-AJ267 * (AJ215 - AJ224) * Input!AI$46 / Input!$AD$46","v":-8.2712973372513421},{"$f":"-AK267 * (AK215 - AK224) * Input!AJ$46 / Input!$AD$46","v":-8.0794619356573918},{"$f":"-AL267 * (AL215 - AL224) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM267 * (AM215 - AM224) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN267 * (AN215 - AN224) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO267 * (AO215 - AO224) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH216 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI216 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ216 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK216 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL216 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM216 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN216 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO216 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH231 * (1 - AH267) * $I$49 * Input!AH$46 / Input!$AD$46","v":-0.33876806109079605},{"$f":"-AI231 * (1 - AI267) * $I$49 * Input!AI$46 / Input!$AD$46","v":-0.35804670598604582},{"$f":"-AJ231 * (1 - AJ267) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-0.37471004719863171},{"$f":"-AK231 * (1 - AK267) * $I$49 * Input!AK$46 / Input!$AD$46","v":-0.38523481804351734},{"$f":"-AL231 * (1 - AL267) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM231 * (1 - AM267) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN231 * (1 - AN267) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO231 * (1 - AO267) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH271:AH273)","v":-9.2584803255143022},{"$f":"SUM(AI271:AI273)","v":-8.9327210078652204},-8.6460073844499732,-8.4646967537009097,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH271 + AH274) / 2) * AH$47 * (1 - AH$48)","v":-0.46185572953343362},{"$f":"((AI271 + AI274) / 2) * AI$47 * (1 - AI$48)","v":-0.4269294145534912},-0.39786693478563767,-0.37472919517629699,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH271 + AH274) / 2) * AH$47 * AH$48","v":-6.5484705906780516E-2},{"$f":"((AI271 + AI274) / 2) * AI$47 * AI$48","v":-6.2942946113655807E-2},-6.0723766527982018E-2,-5.9284568924311068E-2,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH274:AH276)","v":-9.7858207609545165},-9.4225933685323682,-9.1045980857635929,-8.8987105178015167,0,0,0,0]
[]
[null,"Hornsea"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I222","v":"2018-03-31"}]
[]
[null,null,null,null,"Deemed cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V237","v":0},{"$f":"Input!W237","v":0},{"$f":"Input!X237","v":0},{"$f":"Input!Y237","v":0},{"$f":"Input!Z237","v":0},{"$f":"Input!AA237","v":0},{"$f":"Input!AB237","v":2.3170000000000002},{"$f":"Input!AC237","v":9.27},{"$f":"Input!AD237","v":0},{"$f":"Input!AE237","v":0},{"$f":"Input!AF237","v":0},{"$f":"Input!AG237","v":0}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V243","v":0},{"$f":"Input!W243","v":0},{"$f":"Input!X243","v":0},{"$f":"Input!Y243","v":0},{"$f":"Input!Z243","v":0},{"$f":"Input!AA243","v":0},{"$f":"Input!AB243","v":0},{"$f":"Input!AC243","v":0},{"$f":"Input!AD243","v":0},{"$f":"Input!AE243","v":0},{"$f":"Input!AF243","v":0},{"$f":"Input!AG243","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V287:V288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Deemed cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V300","v":0},0,0,0,0,0,2.3170000000000002,11.587,11.587,11.587,11.587,11.587,11.587,11.587,11.587,11.587,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I283, -V295, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.587,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V295:V296)","v":0},0,0,0,0,0,0,2.3170000000000002,11.587,11.587,11.587,11.587,11.587,11.587,11.587,11.587,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V285","v":0},{"$f":"W285","v":0},0,0,0,0,2.3170000000000002,9.27,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V297 + V298 - V299","v":0},0,0,0,0,0,2.3170000000000002,11.587,11.587,11.587,11.587,11.587,11.587,11.587,11.587,11.587,0,0,0,0]
[]
[null,null,null,"Deemed accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V309","v":0},{"$f":"W309","v":0},0,0,0,0,0,5.148888888888889E-2,0.3089777777777778,0.56646666666666667,0.82395555555555555,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,2.1113999999999997,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I283, -V304, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1113999999999997,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V304:V305)","v":0},0,0,0,0,0,0,0,5.148888888888889E-2,0.3089777777777778,0.56646666666666667,0.82395555555555555,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V297/V$42","v":0},{"$f":"W297/W$42","v":0},0,0,0,0,0,5.148888888888889E-2,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V306 + V307 - V308","v":0},0,0,0,0,0,0,5.148888888888889E-2,0.3089777777777778,0.56646666666666667,0.82395555555555555,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,2.1113999999999997,0,0,0,0]
[]
[null,null,null,"Deemed asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V300-V309","v":0},0,0,0,0,0,2.3170000000000002,11.535511111111111,11.278022222222223,{"$f":"AE300-AE309","v":11.020533333333333},{"$f":"AF300-AF309","v":10.763044444444445},10.505555555555555,10.248066666666666,9.9905777777777782,9.7330888888888882,9.4756,0,0,0,0]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V322","v":0},0,0,0,0,0,0,0,0,0,0,11.587,11.587,11.587,11.587,11.587,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I283, -V317, IF(YEAR(V$4) = 2013, V295 - V317, IF( YEAR(V$4) > YEAR($I283), -V317, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,11.587,0,0,0,0,-11.587,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V317:V318)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG317:AG318)","v":11.587},11.587,11.587,11.587,11.587,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V289","v":0},{"$f":"W289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V319 + V320 - V321","v":0},0,0,0,0,0,0,0,0,0,0,11.587,11.587,11.587,11.587,11.587,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V331","v":0},0,0,0,0,0,0,0,0,0,0,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,2.1113999999999997,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I283, -V326,IF(YEAR(V$4) = 2013, V304 - V326,0))","v":0},0,0,0,0,0,0,0,0,0,0,0.82395555555555555,0,0,0,0,-2.1113999999999997,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V326:V327)","v":0},0,0,0,0,0,0,0,0,0,0,0.82395555555555555,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V319/V$42","v":0},{"$f":"W319/W$42","v":0},0,0,0,0,0,0,0,0,0,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0.25748888888888888,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V328 + V329 - V330","v":0},{"$f":"W328 + W329 - W330","v":0},0,0,0,0,0,0,0,0,0,1.0814444444444444,1.3389333333333333,1.5964222222222222,1.8539111111111111,2.1113999999999997,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V322 - V331","v":0},0,0,0,0,0,0,0,0,0,0,10.505555555555555,10.248066666666666,9.9905777777777782,9.7330888888888882,9.4756,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I283, -V343, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V320 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W320 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X320 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y320 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z320 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA320 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB320 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC320 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD320 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE320 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF320 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG320 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH320 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI320 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ320 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK320 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL320 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM320 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN320 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO320 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V343:V345)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC343:AC345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V346*V341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V346:V347)","v":0},{"$f":"SUM(W346:W347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I283,-V354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V320 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W320 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X320 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y320 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z320 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA320 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB320 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC320 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD320 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE320 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF320 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG320 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH320 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI320 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ320 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK320 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL320 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM320 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN320 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO320 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V354:V356)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC354:AC356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V357*V352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V357:V358)","v":0},{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V320 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W320 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X320 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y320 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z320 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA320 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB320 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC320 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD320 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE320 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF320 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG320 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH320 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI320 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ320 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK320 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL320 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM320 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN320 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO320 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V320 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W320 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X320 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y320 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z320 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA320 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB320 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC320 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD320 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE320 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF320 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG320 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH320 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI320 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ320 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK320 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL320 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM320 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN320 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO320 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH381","v":-7.4158535763550431},-7.1405941239996231,-6.8996122947380307,-6.7435875114255834,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI375-AI373","v":0.9178262831238353},{"$f":"AJ375-AJ373","v":0.87247067613579876},0.77686468548924736,6.7435875114255834,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH371 * (AH319 - AH328) * Input!AG$46 / Input!$AD$46","v":-6.7595025151101762},{"$f":"-AI371 * (AI319 - AI328) * Input!AH$46 / Input!$AD$46","v":-6.4980272932312078},{"$f":"-AJ371 * (AJ319 - AJ328) * Input!AI$46 / Input!$AD$46","v":-6.2681234478638244},{"$f":"-AK371 * (AK319 - AK328) * Input!AJ$46 / Input!$AD$46","v":-6.1227476092487834},{"$f":"-AL371 * (AL319 - AL328) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM371 * (AM319 - AM328) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN371 * (AN319 - AN328) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO371 * (AO319 - AO328) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH320 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI320 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ320 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK320 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL320 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM320 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN320 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO320 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH335 * (1 - AH371) * $I$49 * Input!AH$46 / Input!$AD$46","v":-0.25672393254173875},{"$f":"-AI335 * (1 - AI371) * $I$49 * Input!AI$46 / Input!$AD$46","v":-0.27133360846719867},{"$f":"-AJ335 * (1 - AJ371) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-0.28396136573422043},{"$f":"-AK335 * (1 - AK371) * $I$49 * Input!AK$46 / Input!$AD$46","v":-0.29193721543526568},{"$f":"-AL335 * (1 - AL371) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM335 * (1 - AM371) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN335 * (1 - AN371) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO335 * (1 - AO371) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH375:AH377)","v":-7.0162264476519152},{"$f":"SUM(AI375:AI377)","v":-6.7693609016984064},-6.5520848135980447,-6.4146848246840493,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH375 + AH378) / 2) * AH$47 * (1 - AH$48)","v":-0.35000175724142796},{"$f":"((AI375 + AI378) / 2) * AI$47 * (1 - AI$48)","v":-0.32353403658867269},-0.30151002468839966,-0.28397587654710049,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH375 + AH378) / 2) * AH$47 * AH$48","v":-4.9625371461700443E-2},{"$f":"((AI375 + AI378) / 2) * AI$47 * AI$48","v":-4.7699185712543321E-2},-4.6017456451586967E-2,-4.4926810194433259E-2,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH378:AH380)","v":-7.4158535763550431},-7.1405941239996231,-6.8996122947380307,-6.7435875114255834,0,0,0,0]
[]
[null,"Fleetwood"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I223","v":"2018-03-31"}]
[]
[null,null,null,null,"Deemed cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V238","v":0},{"$f":"Input!W238","v":0},{"$f":"Input!X238","v":0},{"$f":"Input!Y238","v":0},{"$f":"Input!Z238","v":0},{"$f":"Input!AA238","v":0},{"$f":"Input!AB238","v":0},{"$f":"Input!AC238","v":45.243000000000002},{"$f":"Input!AD238","v":180.97300000000001},{"$f":"Input!AE238","v":0},{"$f":"Input!AF238","v":0},{"$f":"Input!AG238","v":0}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V244","v":0},{"$f":"Input!W244","v":0},{"$f":"Input!X244","v":0},{"$f":"Input!Y244","v":0},{"$f":"Input!Z244","v":0},{"$f":"Input!AA244","v":0.30698144604376398},{"$f":"Input!AB244","v":7.5941093770364709},{"$f":"Input!AC244","v":0.70842981253356085},{"$f":"Input!AD244","v":1.55723769},{"$f":"Input!AE244","v":-6.5737498620156751E-2},{"$f":"Input!AF244","v":4.545486464660649E-3},{"$f":"Input!AG244","v":9.1870866478013884}]
[null,null,null,null,"Post-RIIO cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH256","v":12.577234273857108},{"$f":"Input!AI256","v":24.079618087744361},{"$f":"Input!AJ256","v":67.51894883370673},{"$f":"Input!AK256","v":106.4475745022352},{"$f":"Input!AL256","v":55.417594420676267},{"$f":"Input!AM256","v":2.3025824270640456},{"$f":"Input!AN256","v":0},{"$f":"Input!AO256","v":0}]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V391:V392)","v":0},{"$f":"SUM(W391:W392)","v":0},0,0,0,0.30698144604376398,7.5941093770364709,0.70842981253356085,1.55723769,-6.5737498620156751E-2,4.545486464660649E-3,9.1870866478013884,12.577234273857108,24.079618087744361,67.51894883370673,106.4475745022352,55.417594420676267,2.3025824270640456,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Deemed cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V404","v":0},0,0,0,0,0,0,45.243000000000002,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I387, -V399, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-226.21600000000001,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V399:V400)","v":0},{"$f":"SUM(W399:W400)","v":0},0,0,0,0,0,0,45.243000000000002,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V389","v":0},{"$f":"W389","v":0},0,0,0,0,0,45.243000000000002,180.97300000000001,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V401 + V402 - V403","v":0},0,0,0,0,0,0,45.243000000000002,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,226.21600000000001,0,0,0,0]
[]
[null,null,null,"Deemed accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V413","v":0},0,0,0,0,0,0,0,1.0054000000000001,6.0324222222222224,11.059444444444445,16.086466666666666,21.113488888888888,26.14051111111111,31.167533333333331,36.194555555555553,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I387, -V408, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36.194555555555553,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V408:V409)","v":0},{"$f":"SUM(W408:W409)","v":0},0,0,0,0,0,0,0,1.0054000000000001,6.0324222222222224,11.059444444444445,16.086466666666666,21.113488888888888,26.14051111111111,31.167533333333331,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V401/V$42","v":0},{"$f":"W401/W$42","v":0},0,0,0,0,0,0,1.0054000000000001,5.0270222222222225,5.0270222222222225,5.0270222222222225,5.0270222222222225,5.0270222222222225,5.0270222222222225,5.0270222222222225,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V410 + V411 - V412","v":0},{"$f":"W410 + W411 - W412","v":0},0,0,0,0,0,0,1.0054000000000001,6.0324222222222224,11.059444444444445,16.086466666666666,21.113488888888888,26.14051111111111,31.167533333333331,36.194555555555553,0,0,0,0]
[]
[null,null,null,"Deemed asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V404-V413","v":0},0,0,0,0,0,0,45.243000000000002,225.2106,{"$f":"AE404-AE413","v":220.1835777777778},{"$f":"AF404-AF413","v":215.15655555555557},210.12953333333334,205.10251111111111,200.07548888888891,195.04846666666668,190.02144444444446,0,0,0,0]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V426","v":0},0,0,0,0,0.30698144604376398,7.901090823080235,8.6095206356137961,10.166758325613795,10.101020826993638,10.105566313458299,235.40308664780139,247.98032092165849,272.05993900940285,339.57888784310956,446.02646234534473,55.417594420676267,2.3025824270640456,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I387, -V421, IF(YEAR(V$4) = 2013, V399 - V421, IF( YEAR(V$4) > YEAR($I387), -V421, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,216.11043368654171,0,0,0,0,-446.02646234534473,-55.417594420676267,-2.3025824270640456,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V421:V422)","v":0},0,0,0,0,0,0.30698144604376398,7.901090823080235,8.6095206356137961,10.166758325613795,10.101020826993638,{"$f":"SUM(AG421:AG422)","v":226.21600000000001},{"$f":"SUM(AH421:AH422)","v":235.40308664780139},247.98032092165849,272.05993900940285,339.57888784310956,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V393","v":0},{"$f":"W393","v":0},0,0,0,0.30698144604376398,7.5941093770364709,0.70842981253356085,1.55723769,-6.5737498620156751E-2,4.545486464660649E-3,9.1870866478013884,12.577234273857108,24.079618087744361,67.51894883370673,106.4475745022352,55.417594420676267,2.3025824270640456,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V423 + V424 - V425","v":0},0,0,0,0,0.30698144604376398,7.901090823080235,8.6095206356137961,10.166758325613795,10.101020826993638,10.105566313458299,235.40308664780139,247.98032092165849,272.05993900940285,339.57888784310956,446.02646234534473,55.417594420676267,2.3025824270640456,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V435","v":0},0,0,0,0,0,6.8218099120836437E-3,0.18240160598053332,0.37372428677195102,0.59965224956336871,0.82411937905211619,16.086466666666666,21.317646369951142,26.828320168210219,32.874096590641393,40.420294098266048,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I387, -V430,IF(YEAR(V$4) = 2013, V408 - V430,0))","v":0},0,0,0,0,0,0,0,0,0,0,10.235325065392329,0,0,0,0,-40.420294098266048,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V430:V431)","v":0},0,0,0,0,0,0,6.8218099120836437E-3,0.18240160598053332,0.37372428677195102,0.59965224956336871,11.059444444444445,16.086466666666666,21.317646369951142,26.828320168210219,32.874096590641393,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V423/V$42","v":0},{"$f":"W423/W$42","v":0},0,0,0,0,6.8218099120836437E-3,0.17557979606844967,0.1913226807914177,0.22592796279141766,0.2244671294887475,5.0270222222222225,5.2311797032844751,5.5106737982590772,6.0457764224311745,7.5461975076246564,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V432 + V433 - V434","v":0},{"$f":"W432 + W433 - W434","v":0},0,0,0,0,6.8218099120836437E-3,0.18240160598053332,0.37372428677195102,0.59965224956336871,0.82411937905211619,16.086466666666666,21.317646369951142,26.828320168210219,32.874096590641393,40.420294098266048,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V426 - V435","v":0},0,0,0,0,0.30698144604376398,7.8942690131681514,8.4271190296332623,9.793034038841844,9.5013685774302701,9.2814469344061834,219.31661998113472,226.66267455170734,245.23161884119264,306.70479125246817,405.6061682470787,55.417594420676267,2.3025824270640456,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V452","v":0},0,0,0,0,4.0612504839102771E-3,0.10766343775976947,9.6849775556761511E-2,0.10114983333340921,7.9871068286993668E-2,6.3972854618921993E-2,0.21431370585923815,0.5593792168221885,1.2137549284826623,3.1717535695957784,6.1282579632902889,1.8878298250451482,8.0634916744326171E-2,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I387, -V447, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.1282579632902889,-1.8878298250451482,-8.0634916744326171E-2,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V424 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W424 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X424 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y424 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z424 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA424 * AA$53) * Input!AA$46 / Input!$AD$46","v":5.4150006452137025E-3},{"$f":"(AB424 * AB$53) * Input!AB$46 / Input!$AD$46","v":0.139489999862449},{"$f":"(AC424 * AC$53) * Input!AC$46 / Input!$AD$46","v":1.339878168618241E-2},{"$f":"(AD424 * AD$53) * Input!AD$46 / Input!$AD$46","v":2.958751611E-2},{"$f":"(AE424 * AE$53) * Input!AE$46 / Input!$AD$46","v":-1.3109979746671176E-3},{"$f":"(AF424 * AF$53) * Input!AF$46 / Input!$AD$46","v":9.4999986658823019E-5},{"$f":"(AG424 * AG$53) * Input!AG$46 / Input!$AD$46","v":0.19738532325819766},{"$f":"(AH424 * AH$53) * Input!AH$46 / Input!$AD$46","v":0.46785607075318691},{"$f":"(AI424 * AI$53) * Input!AI$46 / Input!$AD$46","v":0.92080972035178987},{"$f":"(AJ424 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":2.65423722956097},{"$f":"(AK424 * AK$53) * Input!AK$46 / Input!$AD$46","v":4.3017317514899398},{"$f":"(AL424 * AL$53) * Input!AL$46 / Input!$AD$46","v":2.3022314939574979},{"$f":"(AM424 * AM$53) * Input!AM$46 / Input!$AD$46","v":9.8335264322348986E-2},{"$f":"(AN424 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO424 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V447:V449)","v":0},0,0,0,0,5.4150006452137025E-3,0.14355125034635929,{"$f":"SUM(AC447:AC449)","v":0.12106221944595189},0.12643729166676151,9.9838835358742092E-2,7.9966068273652491E-2,0.26135817787711968,0.68216977661242506,1.4801889371739785,3.8679921580436325,7.4734853210857182,2.3022314939574979,9.8335264322348986E-2,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V450*V445","v":0},0,0,0,0,-1.3537501613034256E-3,-3.5887812586589823E-2,-2.4212443889190378E-2,-2.5287458333352303E-2,-1.9967767071748421E-2,-1.5993213654730498E-2,-4.7044472017881547E-2,-0.12279055979023652,-0.26643400869131617,-0.69623858844785391,-1.3452273577954295,-0.4144016689123497,-1.7700347578022819E-2,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V450:V451)","v":0},{"$f":"SUM(W450:W451)","v":0},0,0,0,4.0612504839102771E-3,0.10766343775976947,9.6849775556761511E-2,0.10114983333340921,7.9871068286993668E-2,6.3972854618921993E-2,0.21431370585923815,0.5593792168221885,1.2137549284826623,3.1717535695957784,6.1282579632902889,1.8878298250451482,8.0634916744326171E-2,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V463","v":0},0,0,0,0,0.25825563077193936,6.8954054653128249,6.8176956025147986,7.4869854621073184,6.678422608379682,6.0149183469325136,14.747256220821614,26.359245517636456,49.426594642793908,118.04263072410427,226.21394351660024,62.945886834165435,2.6886090456534237,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I387,-V458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-226.21394351660024,-62.945886834165435,-2.6886090456534237,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V424 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W424 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X424 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y424 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z424 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA424 * AA$54) * Input!AA$46 / Input!$AD$46","v":0.2747400327361057},{"$f":"(AB424 * AB$54) * Input!AB$46 / Input!$AD$46","v":7.0772820982842566},{"$f":"(AC424 * AC$54) * Input!AC$46 / Input!$AD$46","v":0.6798118708147286},{"$f":"(AD424 * AD$54) * Input!AD$46 / Input!$AD$46","v":1.5011771331599999},{"$f":"(AE424 * AE$54) * Input!AE$46 / Input!$AD$46","v":-6.6515897241005345E-2},{"$f":"(AF424 * AF$54) * Input!AF$46 / Input!$AD$46","v":4.81999932311081E-3},{"$f":"(AG424 * AG$54) * Input!AG$46 / Input!$AD$46","v":10.014707980047502},{"$f":"(AH424 * AH$54) * Input!AH$46 / Input!$AD$46","v":13.904097602696273},{"$f":"(AI424 * AI$54) * Input!AI$46 / Input!$AD$46","v":27.36531387670475},{"$f":"(AJ424 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":78.880612666015068},{"$f":"(AK424 * AK$54) * Input!AK$46 / Input!$AD$46","v":127.84209048959164},{"$f":"(AL424 * AL$54) * Input!AL$46 / Input!$AD$46","v":68.419442211049386},{"$f":"(AM424 * AM$54) * Input!AM$46 / Input!$AD$46","v":2.9224011365798082},{"$f":"(AN424 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO424 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V458:V460)","v":0},0,0,0,0,0.2747400327361057,7.3355377290561963,{"$f":"SUM(AC458:AC460)","v":7.5752173361275537},8.3188727356747982,7.4204695648663135,6.6832426077027929,16.029626326980015,28.651353823517887,53.724559394341206,128.30720730880898,245.88472121369591,68.419442211049386,2.9224011365798082,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V461*V456","v":0},0,0,0,0,-1.648440196416634E-2,-0.44013226374337178,-0.75752173361275543,-0.83188727356747982,-0.74204695648663144,-0.66832426077027929,-1.2823701061584012,-2.2921083058814311,-4.2979647515472967,-10.264576584704718,-19.670777697095673,-5.4735553768839509,-0.23379209092638464,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V461:V462)","v":0},{"$f":"SUM(W461:W462)","v":0},0,0,0,0.25825563077193936,6.8954054653128249,6.8176956025147986,7.4869854621073184,6.678422608379682,6.0149183469325136,14.747256220821614,26.359245517636456,49.426594642793908,118.04263072410427,226.21394351660024,62.945886834165435,2.6886090456534237,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V424 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W424 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X424 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y424 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z424 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA424 * AA$55) * Input!AA$46 / Input!$AD$46","v":1.1400001358344636E-3},{"$f":"(AB424 * AB$55) * Input!AB$46 / Input!$AD$46","v":2.9366315760515588E-2},{"$f":"(AC424 * AC$55) * Input!AC$46 / Input!$AD$46","v":2.8207961444594548E-3},{"$f":"(AD424 * AD$55) * Input!AD$46 / Input!$AD$46","v":6.22895076E-3},{"$f":"(AE424 * AE$55) * Input!AE$46 / Input!$AD$46","v":-2.7599957361413007E-4},{"$f":"(AF424 * AF$55) * Input!AF$46 / Input!$AD$46","v":1.9999997191331167E-5},{"$f":"(AG424 * AG$55) * Input!AG$46 / Input!$AD$46","v":4.1554804896462662E-2},{"$f":"(AH424 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI424 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ424 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK424 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL424 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM424 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN424 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO424 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V424 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W424 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X424 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y424 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z424 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA424 * AA$56) * Input!AA$46 / Input!$AD$46","v":3.7050004414620067E-3},{"$f":"(AB424 * AB$56) * Input!AB$46 / Input!$AD$46","v":9.5440526221675662E-2},{"$f":"(AC424 * AC$56) * Input!AC$46 / Input!$AD$46","v":9.1675874694932286E-3},{"$f":"(AD424 * AD$56) * Input!AD$46 / Input!$AD$46","v":2.0244089969999997E-2},{"$f":"(AE424 * AE$56) * Input!AE$46 / Input!$AD$46","v":-8.9699861424592266E-4},{"$f":"(AF424 * AF$56) * Input!AF$46 / Input!$AD$46","v":6.4999990871826286E-5},{"$f":"(AG424 * AG$56) * Input!AG$46 / Input!$AD$46","v":0.13505311591350366},{"$f":"(AH424 * AH$56) * Input!AH$46 / Input!$AD$46","v":0.24854853758763057},{"$f":"(AI424 * AI$56) * Input!AI$46 / Input!$AD$46","v":0.4891801639368884},{"$f":"(AJ424 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":1.4100635282042655},{"$f":"(AK424 * AK$56) * Input!AK$46 / Input!$AD$46","v":2.2852949929790309},{"$f":"(AL424 * AL$56) * Input!AL$46 / Input!$AD$46","v":1.2230604811649208},{"$f":"(AM424 * AM$56) * Input!AM$46 / Input!$AD$46","v":5.2240609171247905E-2},{"$f":"(AN424 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO424 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH485","v":-170.18778982153842},-188.19071452651278,-256.58473291347752,-353.8401969896737,-75.582769176392503,-3.2259307213977366,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI479-AI477","v":26.466999012822271},{"$f":"AJ479-AJ477","v":34.33153897060285},63.647418888744369,353.8401969896737,75.582769176392503,3.2259307213977366,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH475 * (AH423 - AH432) * Input!AG$46 / Input!$AD$46","v":-141.11307455644092},{"$f":"-AI475 * (AI423 - AI432) * Input!AH$46 / Input!$AD$46","v":-143.72079080871615},{"$f":"-AJ475 * (AJ423 - AJ432) * Input!AI$46 / Input!$AD$46","v":-153.85917555590993},{"$f":"-AK475 * (AK423 - AK432) * Input!AJ$46 / Input!$AD$46","v":-192.93731402473315},{"$f":"-AL475 * (AL423 - AL432) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM475 * (AM423 - AM432) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN475 * (AN423 - AN432) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO475 * (AO423 - AO432) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH424 * Input!AH$46 / Input!$AD$46","v":-14.62050221103709},{"$f":"-AI424 * Input!AI$46 / Input!$AD$46","v":-28.775303760993435},{"$f":"-AJ424 * Input!AJ$46 / Input!$AD$46","v":-82.944913423780307},{"$f":"-AK424 * Input!AK$46 / Input!$AD$46","v":-134.42911723406061},{"$f":"-AL424 * Input!AL$46 / Input!$AD$46","v":-71.944734186171814},{"$f":"-AM424 * Input!AM$46 / Input!$AD$46","v":-3.072977010073406},{"$f":"-AN424 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO424 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH439 * (1 - AH475) * $I$49 * Input!AH$46 / Input!$AD$46","v":-5.6781181333073496},{"$f":"-AI439 * (1 - AI475) * $I$49 * Input!AI$46 / Input!$AD$46","v":-6.6602334249815502},{"$f":"-AJ439 * (1 - AJ475) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-8.9480649355522477},{"$f":"-AK439 * (1 - AK475) * $I$49 * Input!AK$46 / Input!$AD$46","v":-12.49646833144287},{"$f":"-AL439 * (1 - AL475) * $I$49 * Input!AL$46 / Input!$AD$46","v":-1.7649547583515097},{"$f":"-AM439 * (1 - AM475) * $I$49 * Input!AM$46 / Input!$AD$46","v":-7.6011947046076153E-2},{"$f":"-AN439 * (1 - AN475) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO439 * (1 - AO475) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH479:AH481)","v":-161.41169490078536},{"$f":"SUM(AI479:AI481)","v":-179.15632799469114},-245.75215391524247,-339.86289959023668,-73.709688944523322,-3.148988957119482,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH479 + AH482) / 2) * AH$47 * (1 - AH$48)","v":-7.6862865990836715},{"$f":"((AI479 + AI482) / 2) * AI$47 * (1 - AI$48)","v":-7.8735721027978087},-9.3981953613655591,-12.068053685082297,-1.6093545607229323,-6.5696882687381733E-2,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH479 + AH482) / 2) * AH$47 * AH$48","v":-1.0898083216693888},{"$f":"((AI479 + AI482) / 2) * AI$47 * AI$48","v":-1.1608144290238234},-1.4343836368694565,-1.909243714354719,-0.26372567114624107,-1.1244881590873E-2,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH482:AH484)","v":-170.18778982153842},-188.19071452651278,-256.58473291347752,-353.8401969896737,-75.582769176392503,-3.2259307213977366,0,0]
[]
[null,"Cheshire"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I224","v":"2018-03-31"}]
[]
[null,null,null,null,"Deemed cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V239","v":0},{"$f":"Input!W239","v":0},{"$f":"Input!X239","v":0},{"$f":"Input!Y239","v":0},{"$f":"Input!Z239","v":0},{"$f":"Input!AA239","v":0},{"$f":"Input!AB239","v":0},{"$f":"Input!AC239","v":0.05},{"$f":"Input!AD239","v":0.35199999999999998},{"$f":"Input!AE239","v":0.60299999999999998},{"$f":"Input!AF239","v":0},{"$f":"Input!AG239","v":0}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V245","v":0},{"$f":"Input!W245","v":0},{"$f":"Input!X245","v":0},{"$f":"Input!Y245","v":0},{"$f":"Input!Z245","v":0},{"$f":"Input!AA245","v":0},{"$f":"Input!AB245","v":0},{"$f":"Input!AC245","v":0},{"$f":"Input!AD245","v":0},{"$f":"Input!AE245","v":0},{"$f":"Input!AF245","v":0},{"$f":"Input!AG245","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V495:V496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Deemed cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V508","v":0},0,0,0,0,0,0,0.05,0.40199999999999997,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I491, -V503, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0049999999999999,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V503:V504)","v":0},0,0,0,0,0,0,0,0.05,0.40199999999999997,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V493","v":0},{"$f":"W493","v":0},0,0,0,0,0,0.05,0.35199999999999998,0.60299999999999998,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V505 + V506 - V507","v":0},0,0,0,0,0,0,0.05,0.40199999999999997,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0,0]
[]
[null,null,null,"Deemed accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V517","v":0},{"$f":"W517","v":0},0,0,0,0,0,0,1.1111111111111111E-3,1.0044444444444444E-2,3.2377777777777776E-2,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0.14404444444444442,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I491, -V512, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14404444444444442,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V512:V513)","v":0},0,0,0,0,0,0,0,0,1.1111111111111111E-3,1.0044444444444444E-2,3.2377777777777776E-2,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V505/V$42","v":0},{"$f":"W505/W$42","v":0},0,0,0,0,0,0,1.1111111111111111E-3,8.9333333333333331E-3,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V514 + V515 - V516","v":0},0,0,0,0,0,0,0,1.1111111111111111E-3,1.0044444444444444E-2,3.2377777777777776E-2,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0.14404444444444442,0,0,0,0]
[]
[null,null,null,"Deemed asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V508-V517","v":0},0,0,0,0,0,0,0.05,0.40088888888888885,{"$f":"AE508-AE517","v":0.99495555555555548},{"$f":"AF508-AF517","v":0.97262222222222217},0.95028888888888874,0.92795555555555542,0.90562222222222211,0.88328888888888879,0.86095555555555547,0,0,0,0]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V530","v":0},0,0,0,0,0,0,0,0,0,0,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I491, -V525, IF(YEAR(V$4) = 2013, V503 - V525, IF( YEAR(V$4) > YEAR($I491), -V525, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0049999999999999,0,0,0,0,-1.0049999999999999,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V525:V526)","v":0},0,0,0,0,0,0,0,0,0,0,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V497","v":0},{"$f":"W497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V527 + V528 - V529","v":0},0,0,0,0,0,0,0,0,0,0,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,1.0049999999999999,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V539","v":0},0,0,0,0,0,0,0,0,0,0,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0.14404444444444442,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I491, -V534,IF(YEAR(V$4) = 2013, V512 - V534,0))","v":0},0,0,0,0,0,0,0,0,0,0,3.2377777777777776E-2,0,0,0,0,-0.14404444444444442,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V534:V535)","v":0},0,0,0,0,0,0,0,0,0,0,3.2377777777777776E-2,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V527/V$42","v":0},{"$f":"W527/W$42","v":0},0,0,0,0,0,0,0,0,0,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,2.233333333333333E-2,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V536 + V537 - V538","v":0},{"$f":"W536 + W537 - W538","v":0},0,0,0,0,0,0,0,0,0,5.4711111111111106E-2,7.7044444444444443E-2,9.9377777777777773E-2,0.1217111111111111,0.14404444444444442,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V530 - V539","v":0},0,0,0,0,0,0,0,0,0,0,0.95028888888888874,0.92795555555555542,0.90562222222222211,0.88328888888888879,0.86095555555555547,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I491, -V551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V528 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W528 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X528 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y528 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z528 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA528 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB528 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC528 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD528 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE528 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF528 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG528 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH528 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI528 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ528 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK528 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL528 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM528 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN528 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO528 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V551:V553)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC551:AC553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V554*V549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V554:V555)","v":0},{"$f":"SUM(W554:W555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I491,-V562,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V528 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W528 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X528 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y528 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z528 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA528 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB528 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC528 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD528 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE528 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF528 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG528 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH528 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI528 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ528 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK528 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL528 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM528 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN528 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO528 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V562:V564)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC562:AC564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V565*V560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V565:V566)","v":0},{"$f":"SUM(W565:W566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V528 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W528 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X528 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y528 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z528 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA528 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB528 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC528 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD528 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE528 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF528 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG528 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH528 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI528 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ528 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK528 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL528 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM528 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN528 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO528 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V528 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W528 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X528 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y528 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z528 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA528 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB528 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC528 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD528 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE528 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF528 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG528 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH528 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI528 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ528 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK528 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL528 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM528 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN528 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO528 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH589","v":-0.67083198637275443},-0.64660342283123395,-0.62546370744483171,-0.61202093308657046,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI583-AI581","v":8.2439978100736111E-2},{"$f":"AJ583-AJ581","v":7.8412872466458339E-2},6.9817396755703309E-2,0.61202093308657046,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH579 * (AH527 - AH536) * Input!AG$46 / Input!$AD$46","v":-0.61143650143555051},{"$f":"-AI579 * (AI527 - AI536) * Input!AH$46 / Input!$AD$46","v":-0.58839200827201832},{"$f":"-AJ579 * (AJ527 - AJ536) * Input!AI$46 / Input!$AD$46","v":-0.56819055036477562},{"$f":"-AK579 * (AK527 - AK536) * Input!AJ$46 / Input!$AD$46","v":-0.5556463106891284},{"$f":"-AL579 * (AL527 - AL536) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM579 * (AM527 - AM536) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN579 * (AN527 - AN536) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO579 * (AO527 - AO536) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH528 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI528 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ528 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK528 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL528 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM528 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN528 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO528 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH543 * (1 - AH579) * $I$49 * Input!AH$46 / Input!$AD$46","v":-2.324617971319886E-2},{"$f":"-AI543 * (1 - AI579) * $I$49 * Input!AI$46 / Input!$AD$46","v":-2.4595749207839711E-2},{"$f":"-AJ543 * (1 - AJ579) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-2.5769816970754495E-2},{"$f":"-AK543 * (1 - AK579) * $I$49 * Input!AK$46 / Input!$AD$46","v":-2.6525493636541338E-2},{"$f":"-AL543 * (1 - AL579) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM543 * (1 - AM579) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN543 * (1 - AN579) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO543 * (1 - AO579) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH583:AH585)","v":-0.63468268114874937},{"$f":"SUM(AI583:AI585)","v":-0.61298775747985801},-0.59396036733553015,-0.58217180432566973,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH583 + AH586) / 2) * AH$47 * (1 - AH$48)","v":-3.1660313934436475E-2},{"$f":"((AI583 + AI586) / 2) * AI$47 * (1 - AI$48)","v":-2.9296440217088306E-2},-2.7331861132145908E-2,-2.5771855462844596E-2,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH583 + AH586) / 2) * AH$47 * AH$48","v":-4.488991289568563E-3},{"$f":"((AI583 + AI586) / 2) * AI$47 * AI$48","v":-4.319225134287597E-3},-4.1714789771556725E-3,-4.0772732980561659E-3,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH586:AH588)","v":-0.67083198637275443},-0.64660342283123395,-0.62546370744483171,-0.61202093308657046,0,0,0,0]
[]
[null,"Isle of Grain PH3"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I225","v":"2016-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V246","v":0},{"$f":"Input!W246","v":0},{"$f":"Input!X246","v":0},{"$f":"Input!Y246","v":0},{"$f":"Input!Z246","v":0},{"$f":"Input!AA246","v":0},{"$f":"Input!AB246","v":0},{"$f":"Input!AC246","v":0},{"$f":"Input!AD246","v":0},{"$f":"Input!AE246","v":0},{"$f":"Input!AF246","v":0},{"$f":"Input!AG246","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V597:V598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I595,-V605,IF(YEAR(V$4)>YEAR($I595),-V605,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$4=$I595,-AH605,IF(YEAR(AH$4)>YEAR($I595),-AH605,0))","v":0},{"$f":"IF(AI$4=$I595,-AI605,IF(YEAR(AI$4)>YEAR($I595),-AI605,0))","v":0},0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V605:V606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V599","v":0},{"$f":"W599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V607 + V608 - V609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I595,-V614,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG$4=$I595,-AG614,0)","v":0},{"$f":"IF(AH$4=$I595,-AH614,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V614:V615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V607/V$42","v":0},{"$f":"W607/W$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V616 + V617 - V618","v":0},{"$f":"W616 + W617 - W618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V610 - V619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I595, -V631, 0)","v":0},{"$f":"IF(W$4 >= $I595, -W631, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W608 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X608 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y608 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z608 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA608 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB608 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC608 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD608 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE608 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF608 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG608 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH608 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI608 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ608 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK608 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL608 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM608 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN608 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO608 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V631:V633)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC631:AC633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V634*V629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V634:V635)","v":0},{"$f":"SUM(W634:W635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I595,-V642,0)","v":0},{"$f":"IF(W$4 >= $I595,-W642,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W608 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X608 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y608 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z608 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA608 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB608 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC608 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD608 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE608 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF608 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG608 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH608 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI608 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ608 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK608 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL608 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM608 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN608 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO608 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V642:V644)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC642:AC644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V645*V640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V645:V646)","v":0},{"$f":"SUM(W645:W646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W608 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X608 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y608 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z608 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA608 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB608 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC608 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD608 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE608 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF608 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG608 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH608 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI608 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ608 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK608 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL608 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM608 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN608 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO608 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W608 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X608 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y608 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z608 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA608 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB608 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC608 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD608 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE608 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF608 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG608 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH608 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI608 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ608 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK608 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL608 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM608 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN608 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO608 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH669","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI663-AI661","v":0},{"$f":"AJ663-AJ661","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH659 * (AH607 - AH616) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI659 * (AI607 - AI616) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ659 * (AJ607 - AJ616) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK659 * (AK607 - AK616) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL659 * (AL607 - AL616) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM659 * (AM607 - AM616) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN659 * (AN607 - AN616) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO659 * (AO607 - AO616) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH608 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI608 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ608 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK608 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL608 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM608 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN608 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO608 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH623 * (1 - AH659) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI623 * (1 - AI659) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ623 * (1 - AJ659) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK623 * (1 - AK659) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL623 * (1 - AL659) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM623 * (1 - AM659) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN623 * (1 - AN659) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO623 * (1 - AO659) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH663:AH665)","v":0},{"$f":"SUM(AI663:AI665)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH663 + AH666) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI663 + AI666) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH663 + AH666) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI663 + AI666) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH666:AH668)","v":0},0,0,0,0,0,0,0]
[]
[null,"Caythorpe"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I226","v":"2017-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V247","v":0},{"$f":"Input!W247","v":0},{"$f":"Input!X247","v":0},{"$f":"Input!Y247","v":0},{"$f":"Input!Z247","v":0},{"$f":"Input!AA247","v":0},{"$f":"Input!AB247","v":0},{"$f":"Input!AC247","v":0},{"$f":"Input!AD247","v":0},{"$f":"Input!AE247","v":0},{"$f":"Input!AF247","v":0},{"$f":"Input!AG247","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V677:V678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I675, -V685, IF( YEAR(V$4) > YEAR($I675), -V685, 0))","v":0},{"$f":"IF(W$4 = $I675, -W685, IF( YEAR(W$4) > YEAR($I675), -W685, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V685:V686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V679","v":0},{"$f":"W679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V687 + V688 - V689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I675, -V694, 0)","v":0},{"$f":"IF(W$4 = $I675, -W694, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V694:V695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V687/V$42","v":0},{"$f":"W687/W$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V696 + V697 - V698","v":0},{"$f":"W696 + W697 - W698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V690 - V699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I675, -V711, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V688 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W688 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X688 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y688 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z688 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA688 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB688 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC688 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD688 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE688 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF688 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG688 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH688 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI688 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ688 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK688 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL688 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM688 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN688 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO688 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V711:V713)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC711:AC713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V714*V709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V714:V715)","v":0},{"$f":"SUM(W714:W715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I675,-V722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V688 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W688 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X688 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y688 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z688 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA688 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB688 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC688 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD688 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE688 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF688 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG688 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH688 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI688 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ688 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK688 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL688 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM688 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN688 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO688 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V722:V724)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC722:AC724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V725*V720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V725:V726)","v":0},{"$f":"SUM(W725:W726)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V688 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W688 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X688 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y688 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z688 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA688 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB688 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC688 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD688 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE688 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF688 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG688 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH688 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI688 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ688 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK688 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL688 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM688 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN688 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO688 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V688 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W688 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X688 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y688 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z688 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA688 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB688 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC688 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD688 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE688 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF688 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG688 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH688 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI688 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ688 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK688 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL688 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM688 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN688 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO688 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH749","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI743-AI741","v":0},{"$f":"AJ743-AJ741","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH739 * (AH687 - AH696) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI739 * (AI687 - AI696) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ739 * (AJ687 - AJ696) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK739 * (AK687 - AK696) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL739 * (AL687 - AL696) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM739 * (AM687 - AM696) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN739 * (AN687 - AN696) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO739 * (AO687 - AO696) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH688 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI688 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ688 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK688 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL688 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM688 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN688 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO688 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH703 * (1 - AH739) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI703 * (1 - AI739) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ703 * (1 - AJ739) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK703 * (1 - AK739) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL703 * (1 - AL739) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM703 * (1 - AM739) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN703 * (1 - AN739) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO703 * (1 - AO739) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH743:AH745)","v":0},{"$f":"SUM(AI743:AI745)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH743 + AH746) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI743 + AI746) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH743 + AH746) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI743 + AI746) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH746:AH748)","v":0},0,0,0,0,0,0,0]
[]
[null,"Langage"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I227","v":"2014-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V248","v":4.8247350107836073},{"$f":"Input!W248","v":0.11546990892873907},{"$f":"Input!X248","v":5.2027583687263089E-2},{"$f":"Input!Y248","v":0.4417368317760651},{"$f":"Input!Z248","v":12.111362100534238},{"$f":"Input!AA248","v":50.510834844828999},{"$f":"Input!AB248","v":54.737959081439797},{"$f":"Input!AC248","v":10.753490554456423},{"$f":"Input!AD248","v":-6.8040440000000008E-2},{"$f":"Input!AE248","v":-9.1548612915333238E-3},{"$f":"Input!AF248","v":-2.4545626909167506E-2},{"$f":"Input!AG248","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V757:V758)","v":4.8247350107836073},0.11546990892873907,5.2027583687263089E-2,0.4417368317760651,12.111362100534238,50.510834844828999,54.737959081439797,10.753490554456423,-6.8040440000000008E-2,-9.1548612915333238E-3,-2.4545626909167506E-2,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V770","v":4.8247350107836073},4.9402049197123468,4.9922325033996096,5.433969335175675,17.545331435709912,68.056166280538918,122.79412536197871,133.54761591643515,133.47957547643514,133.47042061514361,133.44587498823444,133.44587498823444,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I755,-V765,IF(YEAR(V$4)>YEAR($I755),-V765,0))","v":0},{"$f":"IF(W$4=$I755,-W765,IF(YEAR(W$4)>YEAR($I755),-W765,0))","v":0},0,0,0,0,0,0,0,0,0,0,-133.44587498823444,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V765:V766)","v":0},4.8247350107836073,4.9402049197123468,4.9922325033996096,5.433969335175675,17.545331435709912,68.056166280538918,122.79412536197871,133.54761591643515,133.47957547643514,133.47042061514361,133.44587498823444,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V759","v":4.8247350107836073},{"$f":"W759","v":0.11546990892873907},5.2027583687263089E-2,0.4417368317760651,12.111362100534238,50.510834844828999,54.737959081439797,10.753490554456423,-6.8040440000000008E-2,-9.1548612915333238E-3,-2.4545626909167506E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V767 + V768 - V769","v":4.8247350107836073},4.9402049197123468,4.9922325033996096,5.433969335175675,17.545331435709912,68.056166280538918,122.79412536197871,133.54761591643515,133.47957547643514,133.47042061514361,133.44587498823444,133.44587498823444,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V779","v":0},0.10721633357296906,0.21699866512213234,0.32793716519767924,0.44869203931269425,0.83858829343958119,2.3509475441182239,5.0797058854955282,8.047430683638531,11.013643472003757,13.979652819006947,16.94511670763438,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I755, -V774, 0)","v":0},{"$f":"IF(W$4 = $I755, -W774, 0)","v":0},0,0,0,0,0,0,0,0,0,0,-16.94511670763438,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V774:V775)","v":0},0,0.10721633357296906,0.21699866512213234,0.32793716519767924,0.44869203931269425,0.83858829343958119,2.3509475441182239,5.0797058854955282,8.047430683638531,11.013643472003757,13.979652819006947,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V767/V$42","v":0},{"$f":"W767/W$42","v":0.10721633357296906},0.10978233154916327,0.11093850007554688,0.120754874115015,0.38989625412688694,1.5123592506786425,2.7287583413773047,2.9677247981430033,2.9662127883652256,2.9660093470031912,2.9654638886274318,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V776 + V777 - V778","v":0},{"$f":"W776 + W777 - W778","v":0.10721633357296906},0.21699866512213234,0.32793716519767924,0.44869203931269425,0.83858829343958119,2.3509475441182239,5.0797058854955282,8.047430683638531,11.013643472003757,13.979652819006947,16.94511670763438,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V770 - V779","v":4.8247350107836073},4.8329885861393773,4.7752338382774768,5.106032169977996,17.096639396397219,67.217577987099332,120.44317781786049,128.46791003093961,125.43214479279661,122.45677714313985,119.46622216922749,116.50075828060005,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V796","v":5.5403914407671215E-2},4.2906686256387973E-2,3.2807013723653515E-2,3.0094316472814013E-2,0.17703325017291457,0.80101451725245232,1.3548385742407598,1.2465784922498973,0.99622857911191787,0.79683680352317887,0.63705904287617698,{"$f":"AG796","v":0.52238841515846512},0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I755, -V791, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$4 >= $I755, -AH791, 0)","v":-0.52238841515846512},0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V768 * V$53) * Input!V$46 / Input!$AD$46","v":7.3871885876894958E-2},{"$f":"(W768 * W$53) * Input!W$46 / Input!$AD$46","v":1.8050006008460816E-3},{"$f":"(X768 * X$53) * Input!X$46 / Input!$AD$46","v":8.3599870848337918E-4},{"$f":"(Y768 * Y$53) * Input!Y$46 / Input!$AD$46","v":7.3187415734318334E-3},{"$f":"(Z768 * Z$53) * Input!Z$46 / Input!$AD$46","v":0.20595001709107208},{"$f":"(AA768 * AA$53) * Input!AA$46 / Input!$AD$46","v":0.89098610616368856},{"$f":"(AB768 * AB$53) * Input!AB$46 / Input!$AD$46","v":1.0054369150685607},{"$f":"(AC768 * AC$53) * Input!AC$46 / Input!$AD$46","v":0.2033845410716118},{"$f":"(AD768 * AD$53) * Input!AD$46 / Input!$AD$46","v":-1.2927683600000002E-3},{"$f":"(AE768 * AE$53) * Input!AE$46 / Input!$AD$46","v":-1.8257470794421843E-4},{"$f":"(AF768 * AF$53) * Input!AF$46 / Input!$AD$46","v":-5.129999279576443E-4},{"$f":"(AG768 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH768 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI768 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ768 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK768 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL768 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM768 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN768 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO768 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V791:V793)","v":7.3871885876894958E-2},5.7208915008517297E-2,4.3742684964871353E-2,4.0125755297085348E-2,0.2360443335638861,1.0680193563366032,1.806451432321013,{"$f":"SUM(AC791:AC793)","v":1.5582231153123716},1.2452857238898973,0.99604600440397362,0.79632380359522126,0.63705904287617698,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V794*V789","v":-1.8467971469223739E-2},-1.4302228752129324E-2,-1.0935671241217838E-2,-1.0031438824271337E-2,-5.9011083390971525E-2,-0.26700483908415079,-0.45161285808025325,-0.31164462306247431,-0.24905714477797947,-0.19920920088079475,-0.15926476071904427,-0.11467062771771187,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V794:V795)","v":5.5403914407671215E-2},{"$f":"SUM(W794:W795)","v":4.2906686256387973E-2},3.2807013723653515E-2,3.0094316472814013E-2,0.17703325017291457,0.80101451725245232,1.3548385742407598,1.2465784922498973,0.99622857911191787,0.79683680352317887,0.63705904287617698,0.52238841515846512,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V807","v":3.5231446371687967},3.3978411875945995,3.2338416947430972,3.3888612385417214,13.007827853031634,54.720830285075422,99.389512834209143,98.737741963089832,88.804935881036855,79.916105355216729,71.901069622984735,66.148984053145952,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I755,-V802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-66.148984053145952,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V768 * V$54) * Input!V$46 / Input!$AD$46","v":3.7480262097540389},{"$f":"(W768 * W$54) * Input!W$46 / Input!$AD$46","v":9.1580030485032771E-2},{"$f":"(X768 * X$54) * Input!X$46 / Input!$AD$46","v":4.2415934472525139E-2},{"$f":"(Y768 * Y$54) * Input!Y$46 / Input!$AD$46","v":0.37132983562043614},{"$f":"(Z768 * Z$54) * Input!Z$46 / Input!$AD$46","v":10.449253498725973},{"$f":"(AA768 * AA$54) * Input!AA$46 / Input!$AD$46","v":45.205821386410307},{"$f":"(AB768 * AB$54) * Input!AB$46 / Input!$AD$46","v":51.012694006636444},{"$f":"(AC768 * AC$54) * Input!AC$46 / Input!$AD$46","v":10.319089347001777},{"$f":"(AD768 * AD$54) * Input!AD$46 / Input!$AD$46","v":-6.5590984160000004E-2},{"$f":"(AE768 * AE$54) * Input!AE$46 / Input!$AD$46","v":-9.2632641293803452E-3},{"$f":"(AF768 * AF$54) * Input!AF$46 / Input!$AD$46","v":-2.6027996344798379E-2},{"$f":"(AG768 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH768 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI768 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ768 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK768 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL768 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM768 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN768 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO768 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V802:V804)","v":3.7480262097540389},3.6147246676538294,3.4402571220671248,3.6051715303635334,13.838114737267695,58.213649239441942,105.73352429171186,{"$f":"SUM(AC802:AC804)","v":109.70860218121092},98.672150978929835,88.795672616907481,79.890077358871935,71.901069622984735,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V805*V800","v":-0.22488157258524233},-0.21688348005922975,-0.20641542732402748,-0.216310291821812,-0.83028688423606167,-3.4928189543665162,-6.3440114575027113,-10.970860218121093,-9.8672150978929842,-8.8795672616907488,-7.9890077358871938,-5.7520855698387789,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V805:V806)","v":3.5231446371687967},{"$f":"SUM(W805:W806)","v":3.3978411875945995},3.2338416947430972,3.3888612385417214,13.007827853031634,54.720830285075422,99.389512834209143,98.737741963089832,88.804935881036855,79.916105355216729,71.901069622984735,66.148984053145952,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V768 * V$55) * Input!V$46 / Input!$AD$46","v":1.555197597408315E-2},{"$f":"(W768 * W$55) * Input!W$46 / Input!$AD$46","v":3.8000012649391188E-4},{"$f":"(X768 * X$55) * Input!X$46 / Input!$AD$46","v":1.7599972810176408E-4},{"$f":"(Y768 * Y$55) * Input!Y$46 / Input!$AD$46","v":1.5407876996698597E-3},{"$f":"(Z768 * Z$55) * Input!Z$46 / Input!$AD$46","v":4.3357898334962543E-2},{"$f":"(AA768 * AA$55) * Input!AA$46 / Input!$AD$46","v":0.18757602235025028},{"$f":"(AB768 * AB$55) * Input!AB$46 / Input!$AD$46","v":0.21167092948811803},{"$f":"(AC768 * AC$55) * Input!AC$46 / Input!$AD$46","v":4.2817798120339326E-2},{"$f":"(AD768 * AD$55) * Input!AD$46 / Input!$AD$46","v":-2.7216176000000004E-4},{"$f":"(AE768 * AE$55) * Input!AE$46 / Input!$AD$46","v":-3.8436780619835458E-5},{"$f":"(AF768 * AF$55) * Input!AF$46 / Input!$AD$46","v":-1.0799998483318829E-4},{"$f":"(AG768 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH768 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI768 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ768 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK768 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL768 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM768 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN768 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO768 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V768 * V$56) * Input!V$46 / Input!$AD$46","v":5.0543921915770229E-2},{"$f":"(W768 * W$56) * Input!W$46 / Input!$AD$46","v":1.2350004111052139E-3},{"$f":"(X768 * X$56) * Input!X$46 / Input!$AD$46","v":5.7199911633073325E-4},{"$f":"(Y768 * Y$56) * Input!Y$46 / Input!$AD$46","v":5.0075600239270438E-3},{"$f":"(Z768 * Z$56) * Input!Z$46 / Input!$AD$46","v":0.14091316958862826},{"$f":"(AA768 * AA$56) * Input!AA$46 / Input!$AD$46","v":0.60962207263831336},{"$f":"(AB768 * AB$56) * Input!AB$46 / Input!$AD$46","v":0.68793052083638362},{"$f":"(AC768 * AC$56) * Input!AC$46 / Input!$AD$46","v":0.13915784389110281},{"$f":"(AD768 * AD$56) * Input!AD$46 / Input!$AD$46","v":-8.845257200000001E-4},{"$f":"(AE768 * AE$56) * Input!AE$46 / Input!$AD$46","v":-1.2491953701446523E-4},{"$f":"(AF768 * AF$56) * Input!AF$46 / Input!$AD$46","v":-3.5099995070786194E-4},{"$f":"(AG768 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH768 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI768 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ768 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK768 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL768 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM768 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN768 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO768 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH829","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI823-AI821","v":0},{"$f":"AJ823-AJ821","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH819 * (AH767 - AH776) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI819 * (AI767 - AI776) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ819 * (AJ767 - AJ776) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK819 * (AK767 - AK776) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL819 * (AL767 - AL776) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM819 * (AM767 - AM776) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN819 * (AN767 - AN776) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO819 * (AO767 - AO776) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH768 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI768 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ768 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK768 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL768 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM768 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN768 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO768 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH783 * (1 - AH819) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI783 * (1 - AI819) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ783 * (1 - AJ819) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK783 * (1 - AK819) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL783 * (1 - AL819) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM783 * (1 - AM819) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN783 * (1 - AN819) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO783 * (1 - AO819) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH823:AH825)","v":0},{"$f":"SUM(AI823:AI825)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH823 + AH826) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI823 + AI826) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH823 + AH826) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI823 + AI826) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH826:AH828)","v":0},0,0,0,0,0,0,0]
[]
[null,"Marchwood"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I228","v":"2014-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V249","v":0},{"$f":"Input!W249","v":0},{"$f":"Input!X249","v":0},{"$f":"Input!Y249","v":0},{"$f":"Input!Z249","v":7.3041373341388688E-2},{"$f":"Input!AA249","v":3.9013571844579404},{"$f":"Input!AB249","v":16.705182738060799},{"$f":"Input!AC249","v":28.823136428427084},{"$f":"Input!AD249","v":0.1298937199999998},{"$f":"Input!AE249","v":0.26647159991757735},{"$f":"Input!AF249","v":-0.18727404234401876},{"$f":"Input!AG249","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V837:V838)","v":0},0,0,0,7.3041373341388688E-2,3.9013571844579404,16.705182738060799,28.823136428427084,0.1298937199999998,0.26647159991757735,-0.18727404234401876,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V850","v":0},0,0,0,7.3041373341388688E-2,3.9743985577993293,20.679581295860128,49.502717724287209,49.632611444287207,49.899083044204787,49.711809001860765,49.711809001860765,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I835,-V845,IF(YEAR(V$4)>YEAR($I835),-V845,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.711809001860765,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V845:V846)","v":0},0,0,0,0,7.3041373341388688E-2,3.9743985577993293,20.679581295860128,49.502717724287209,49.632611444287207,49.899083044204787,49.711809001860765,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V839","v":0},{"$f":"W839","v":0},0,0,7.3041373341388688E-2,3.9013571844579404,16.705182738060799,28.823136428427084,0.1298937199999998,0.26647159991757735,-0.18727404234401876,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V847 + V848 - V849","v":0},0,0,0,7.3041373341388688E-2,3.9743985577993293,20.679581295860128,49.502717724287209,49.632611444287207,49.899083044204787,49.711809001860765,49.711809001860765,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V859","v":0},0,0,0,0,1.6231416298086376E-3,8.9943109580904845E-2,0.54948936060001885,1.649549754473068,2.7524966754572282,3.8613651875506676,4.9660720542586851,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I835, -V854, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-4.9660720542586851,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V854:V855)","v":0},0,0,0,0,0,1.6231416298086376E-3,8.9943109580904845E-2,0.54948936060001885,1.649549754473068,2.7524966754572282,3.8613651875506676,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V847/V$42","v":0},{"$f":"W847/W$42","v":0},0,0,0,1.6231416298086376E-3,8.8319967951096201E-2,0.45954625101911395,1.1000603938730491,1.1029469209841603,1.1088685120934396,1.1047068667080171,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V856 + V857 - V858","v":0},{"$f":"W856 + W857 - W858","v":0},0,0,0,1.6231416298086376E-3,8.9943109580904845E-2,0.54948936060001885,1.649549754473068,2.7524966754572282,3.8613651875506676,4.9660720542586851,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V850 - V859","v":0},0,0,0,7.3041373341388688E-2,3.9727754161695206,20.589638186279224,48.953228363687188,47.983061689814136,47.146586368747556,45.850443814310097,44.745736947602083,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V876","v":0},0,0,0,9.3153470042094783E-4,5.231215717522103E-2,0.26936702308559662,0.65160729486433111,0.52326022043546483,0.42285955475650783,0.33515644424493146,0.27482828428084377,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I835, -V871, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.27482828428084377,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V848 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W848 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X848 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y848 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z848 * Z$53) * Input!Z$46 / Input!$AD$46","v":1.2420462672279304E-3},{"$f":"(AA848 * AA$53) * Input!AA$46 / Input!$AD$46","v":6.881800819987377E-2},{"$f":"(AB848 * AB$53) * Input!AB$46 / Input!$AD$46","v":0.30684387360557447},{"$f":"(AC848 * AC$53) * Input!AC$46 / Input!$AD$46","v":0.54514209549481718},{"$f":"(AD848 * AD$53) * Input!AD$46 / Input!$AD$46","v":2.4679806799999962E-3},{"$f":"(AE848 * AE$53) * Input!AE$46 / Input!$AD$46","v":5.3142230101699212E-3},{"$f":"(AF848 * AF$53) * Input!AF$46 / Input!$AD$46","v":-3.9139994503435086E-3},{"$f":"(AG848 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH848 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI848 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ848 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK848 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL848 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM848 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN848 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO848 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V871:V873)","v":0},0,0,0,1.2420462672279304E-3,6.9749542900294711E-2,0.3591560307807955,{"$f":"SUM(AC871:AC873)","v":0.81450911858041386},0.65407527554433109,0.52857444344563476,0.41894555530616434,0.33515644424493146,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V874*V869","v":0},0,0,0,-3.1051156680698261E-4,-1.7437385725073678E-2,-8.9789007695198875E-2,-0.16290182371608278,-0.13081505510886624,-0.10571488868912696,-8.3789111061232879E-2,-6.032815996408767E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V874:V875)","v":0},{"$f":"SUM(W874:W875)","v":0},0,0,9.3153470042094783E-4,5.231215717522103E-2,0.26936702308559662,0.65160729486433111,0.52326022043546483,0.42285955475650783,0.33515644424493146,0.27482828428084377,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V887","v":0},0,0,0,5.923645502690849E-2,3.3377941787988528,17.771718344198682,40.887456091426365,36.91140627375573,33.462929850781393,29.937911290802301,27.542878387538117,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I835,-V882,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-27.542878387538117,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V848 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W848 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X848 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y848 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z848 * Z$54) * Input!Z$46 / Input!$AD$46","v":6.3017505347774991E-2},{"$f":"(AA848 * AA$54) * Input!AA$46 / Input!$AD$46","v":3.4916084160357008},{"$f":"(AB848 * AB$54) * Input!AB$46 / Input!$AD$46","v":15.56828916609336},{"$f":"(AC848 * AC$54) * Input!AC$46 / Input!$AD$46","v":27.658788424052833},{"$f":"(AD848 * AD$54) * Input!AD$46 / Input!$AD$46","v":0.1252175460799998},{"$f":"(AE848 * AE$54) * Input!AE$46 / Input!$AD$46","v":0.26962689377914756},{"$f":"(AF848 * AF$54) * Input!AF$46 / Input!$AD$46","v":-0.19858397211216539},{"$f":"(AG848 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH848 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI848 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ848 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK848 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL848 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM848 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN848 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO848 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V882:V884)","v":0},0,0,0,6.3017505347774991E-2,3.5508448710626093,18.906083344892213,{"$f":"SUM(AC882:AC884)","v":45.430506768251519},41.012673637506367,37.181033167534878,33.264345878669225,29.937911290802301,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V885*V880","v":0},0,0,0,-3.7810503208664994E-3,-0.21305069226375656,-1.1343650006935329,-4.5430506768251524,-4.1012673637506367,-3.718103316753488,-3.3264345878669226,-2.3950329032641839,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V885:V886)","v":0},{"$f":"SUM(W885:W886)","v":0},0,0,5.923645502690849E-2,3.3377941787988528,17.771718344198682,40.887456091426365,36.91140627375573,33.462929850781393,29.937911290802301,27.542878387538117,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V848 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W848 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X848 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y848 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z848 * Z$55) * Input!Z$46 / Input!$AD$46","v":2.6148342467956432E-4},{"$f":"(AA848 * AA$55) * Input!AA$46 / Input!$AD$46","v":1.4488001726289217E-2},{"$f":"(AB848 * AB$55) * Input!AB$46 / Input!$AD$46","v":6.4598710232752529E-2},{"$f":"(AC848 * AC$55) * Input!AC$46 / Input!$AD$46","v":0.1147667569462773},{"$f":"(AD848 * AD$55) * Input!AD$46 / Input!$AD$46","v":5.1957487999999916E-4},{"$f":"(AE848 * AE$55) * Input!AE$46 / Input!$AD$46","v":1.1187837916147201E-3},{"$f":"(AF848 * AF$55) * Input!AF$46 / Input!$AD$46","v":-8.2399988428284417E-4},{"$f":"(AG848 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH848 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI848 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ848 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK848 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL848 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM848 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN848 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO848 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V848 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W848 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X848 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y848 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z848 * Z$56) * Input!Z$46 / Input!$AD$46","v":8.4982113020858399E-4},{"$f":"(AA848 * AA$56) * Input!AA$46 / Input!$AD$46","v":4.7086005610439949E-2},{"$f":"(AB848 * AB$56) * Input!AB$46 / Input!$AD$46","v":0.20994580825644571},{"$f":"(AC848 * AC$56) * Input!AC$46 / Input!$AD$46","v":0.3729919600754012},{"$f":"(AD848 * AD$56) * Input!AD$46 / Input!$AD$46","v":1.6886183599999973E-3},{"$f":"(AE848 * AE$56) * Input!AE$46 / Input!$AD$46","v":3.6360473227478401E-3},{"$f":"(AF848 * AF$56) * Input!AF$46 / Input!$AD$46","v":-2.677999623919243E-3},{"$f":"(AG848 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH848 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI848 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ848 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK848 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL848 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM848 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN848 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO848 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH909","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI903-AI901","v":0},{"$f":"AJ903-AJ901","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH899 * (AH847 - AH856) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI899 * (AI847 - AI856) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ899 * (AJ847 - AJ856) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK899 * (AK847 - AK856) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL899 * (AL847 - AL856) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM899 * (AM847 - AM856) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN899 * (AN847 - AN856) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO899 * (AO847 - AO856) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH848 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI848 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ848 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK848 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL848 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM848 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN848 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO848 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH863 * (1 - AH899) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI863 * (1 - AI899) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ863 * (1 - AJ899) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK863 * (1 - AK899) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL863 * (1 - AL899) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM863 * (1 - AM899) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN863 * (1 - AN899) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO863 * (1 - AO899) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH903:AH905)","v":0},{"$f":"SUM(AI903:AI905)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH903 + AH906) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI903 + AI906) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH903 + AH906) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI903 + AI906) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH906:AH908)","v":0},0,0,0,0,0,0,0]
[]
[null,"Pembroke"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I229","v":"2017-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V250","v":0},{"$f":"Input!W250","v":0},{"$f":"Input!X250","v":0},{"$f":"Input!Y250","v":0},{"$f":"Input!Z250","v":0},{"$f":"Input!AA250","v":0},{"$f":"Input!AB250","v":0},{"$f":"Input!AC250","v":0},{"$f":"Input!AD250","v":0},{"$f":"Input!AE250","v":0},{"$f":"Input!AF250","v":0},{"$f":"Input!AG250","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V917:V918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I915,-V925,IF(YEAR(V$4)>YEAR($I915),-V925,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V925:V926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V919","v":0},{"$f":"W919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V927 + V928 - V929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I915, -V934, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V934:V935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V927/V$42","v":0},{"$f":"W927/W$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V936 + V937 - V938","v":0},{"$f":"W936 + W937 - W938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V930 - V939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I915, -V951, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V928 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W928 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X928 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y928 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z928 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA928 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB928 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC928 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD928 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE928 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF928 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG928 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH928 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI928 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ928 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK928 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL928 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM928 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN928 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO928 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V951:V953)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC951:AC953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V954*V949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V954:V955)","v":0},{"$f":"SUM(W954:W955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I915,-V962,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V928 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W928 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X928 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y928 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z928 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA928 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB928 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC928 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD928 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE928 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF928 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG928 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH928 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI928 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ928 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK928 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL928 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM928 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN928 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO928 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V962:V964)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC962:AC964)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V965*V960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V965:V966)","v":0},{"$f":"SUM(W965:W966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V928 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W928 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X928 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y928 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z928 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA928 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB928 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC928 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD928 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE928 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF928 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG928 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH928 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI928 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ928 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK928 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL928 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM928 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN928 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO928 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V928 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W928 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X928 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y928 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z928 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA928 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB928 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC928 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD928 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE928 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF928 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG928 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH928 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI928 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ928 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK928 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL928 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM928 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN928 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO928 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH989","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI983-AI981","v":0},{"$f":"AJ983-AJ981","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH979 * (AH927 - AH936) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI979 * (AI927 - AI936) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ979 * (AJ927 - AJ936) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK979 * (AK927 - AK936) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL979 * (AL927 - AL936) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM979 * (AM927 - AM936) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN979 * (AN927 - AN936) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO979 * (AO927 - AO936) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH928 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI928 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ928 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK928 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL928 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM928 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN928 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO928 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH943 * (1 - AH979) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI943 * (1 - AI979) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ943 * (1 - AJ979) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK943 * (1 - AK979) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL943 * (1 - AL979) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM943 * (1 - AM979) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN943 * (1 - AN979) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO943 * (1 - AO979) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH983:AH985)","v":0},{"$f":"SUM(AI983:AI985)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH983 + AH986) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI983 + AI986) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH983 + AH986) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI983 + AI986) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH986:AH988)","v":0},0,0,0,0,0,0,0]
[]
[null,"Gilwern"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I230","v":"2016-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V251","v":0},{"$f":"Input!W251","v":0},{"$f":"Input!X251","v":0},{"$f":"Input!Y251","v":0},{"$f":"Input!Z251","v":0},{"$f":"Input!AA251","v":0},{"$f":"Input!AB251","v":0},{"$f":"Input!AC251","v":0},{"$f":"Input!AD251","v":0},{"$f":"Input!AE251","v":0},{"$f":"Input!AF251","v":0},{"$f":"Input!AG251","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V997:V998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I995,-V1005,IF(YEAR(V$4)>YEAR($I995),-V1005,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1005:V1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V999","v":0},{"$f":"W999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1007 + V1008 - V1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I995, -V1014, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1014:V1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1007/V$42","v":0},{"$f":"W1007/W$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1016 + V1017 - V1018","v":0},{"$f":"W1016 + W1017 - W1018","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1010 - V1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I995, -V1031, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1008 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1008 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1008 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1008 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1008 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1008 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1008 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1008 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1008 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1008 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1008 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1008 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1008 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1008 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1008 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1008 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1008 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1008 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1008 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1008 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1031:V1033)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1031:AC1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1034*V1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1034:V1035)","v":0},{"$f":"SUM(W1034:W1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I995,-V1042,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1008 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1008 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1008 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1008 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1008 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1008 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1008 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1008 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1008 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1008 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1008 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1008 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1008 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1008 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1008 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1008 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1008 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1008 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1008 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1008 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1042:V1044)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1042:AC1044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1045*V1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1045:V1046)","v":0},{"$f":"SUM(W1045:W1046)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1008 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1008 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1008 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1008 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1008 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1008 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1008 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1008 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1008 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1008 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1008 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1008 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1008 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1008 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1008 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1008 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1008 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1008 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1008 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1008 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1008 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1008 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1008 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1008 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1008 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1008 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1008 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1008 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1008 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1008 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1008 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1008 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1008 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1008 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1008 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1008 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1008 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1008 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1008 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1008 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1069","v":0},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1063-AI1061","v":0},{"$f":"AJ1063-AJ1061","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1059 * (AH1007 - AH1016) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI1059 * (AI1007 - AI1016) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ1059 * (AJ1007 - AJ1016) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK1059 * (AK1007 - AK1016) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL1059 * (AL1007 - AL1016) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM1059 * (AM1007 - AM1016) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN1059 * (AN1007 - AN1016) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO1059 * (AO1007 - AO1016) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1008 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI1008 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ1008 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK1008 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1008 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1008 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1008 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1008 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1023 * (1 - AH1059) * $I$49 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI1023 * (1 - AI1059) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ1023 * (1 - AJ1059) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK1023 * (1 - AK1059) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1023 * (1 - AL1059) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1023 * (1 - AM1059) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1023 * (1 - AN1059) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1023 * (1 - AO1059) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1063:AH1065)","v":0},{"$f":"SUM(AI1063:AI1065)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1063 + AH1066) / 2) * AH$47 * (1 - AH$48)","v":0},{"$f":"((AI1063 + AI1066) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1063 + AH1066) / 2) * AH$47 * AH$48","v":0},{"$f":"((AI1063 + AI1066) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1066:AH1068)","v":0},0,0,0,0,0,0,0]
[]
[null,"SW Quad (2008/09)"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I231","v":"2014-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V252","v":0.49016726575605074},{"$f":"Input!W252","v":5.7127218101586698E-2},{"$f":"Input!X252","v":3.5473352514043014E-3},{"$f":"Input!Y252","v":0},{"$f":"Input!Z252","v":0.22009829074181159},{"$f":"Input!AA252","v":4.3559051501788817},{"$f":"Input!AB252","v":6.9265656416875059},{"$f":"Input!AC252","v":2.2801278771040567},{"$f":"Input!AD252","v":31.118184629999998},{"$f":"Input!AE252","v":40.179606408198119},{"$f":"Input!AF252","v":-2.4709264421895289},{"$f":"Input!AG252","v":2.7529999999999999E-2}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH257","v":0.82105844574251929},{"$f":"Input!AI257","v":0},{"$f":"Input!AJ257","v":0},{"$f":"Input!AK257","v":0},{"$f":"Input!AL257","v":0},{"$f":"Input!AM257","v":0},{"$f":"Input!AN257","v":0},{"$f":"Input!AO257","v":0}]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1077:V1078)","v":0.49016726575605074},5.7127218101586698E-2,3.5473352514043014E-3,0,0.22009829074181159,4.3559051501788817,6.9265656416875059,2.2801278771040567,31.118184629999998,40.179606408198119,-2.4709264421895289,2.7529999999999999E-2,0.82105844574251929,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1090","v":0.49016726575605074},0.54729448385763746,0.55084181910904173,0.55084181910904173,0.77094010985085326,5.126845260029735,12.053410901717241,14.333538778821298,45.451723408821294,85.631329817019406,83.160403374829883,83.187933374829882,0.82105844574251929,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I1075,-V1085,IF(YEAR(V$4)>YEAR($I1075),-V1085,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,-83.187933374829882,-0.82105844574251929,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1085:V1086)","v":0},0.49016726575605074,0.54729448385763746,0.55084181910904173,0.55084181910904173,0.77094010985085326,5.126845260029735,12.053410901717241,14.333538778821298,45.451723408821294,85.631329817019406,83.160403374829883,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1079","v":0.49016726575605074},{"$f":"W1079","v":5.7127218101586698E-2},3.5473352514043014E-3,0,0.22009829074181159,4.3559051501788817,6.9265656416875059,2.2801278771040567,31.118184629999998,40.179606408198119,-2.4709264421895289,2.7529999999999999E-2,0.82105844574251929,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1087 + V1088 - V1089","v":0.49016726575605074},0.54729448385763746,0.55084181910904173,0.55084181910904173,0.77094010985085326,5.126845260029735,12.053410901717241,14.333538778821298,45.451723408821294,85.631329817019406,83.160403374829883,83.187933374829882,0.82105844574251929,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1099","v":0},1.0892605905690016E-2,2.3054705546970849E-2,3.5295634860505111E-2,4.753656417403937E-2,6.466856661516944E-2,0.1785984612824969,0.44645203687621338,0.76497512085001995,1.7750134188238265,3.6779318592020358,5.5259408230871445,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I1075, -V1094, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-5.5259408230871445,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1094:V1095)","v":0},0,1.0892605905690016E-2,2.3054705546970849E-2,3.5295634860505111E-2,4.753656417403937E-2,6.466856661516944E-2,0.1785984612824969,0.44645203687621338,0.76497512085001995,1.7750134188238265,3.6779318592020358,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1087/V$42","v":0},{"$f":"W1087/W$42","v":1.0892605905690016E-2},1.2162099641280833E-2,1.224092931353426E-2,1.224092931353426E-2,1.7132002441130074E-2,0.11392989466732745,0.26785357559371648,0.31852308397380663,1.0100382979738065,1.9029184403782091,1.8480089638851085,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1096 + V1097 - V1098","v":0},{"$f":"W1096 + W1097 - W1098","v":1.0892605905690016E-2},2.3054705546970849E-2,3.5295634860505111E-2,4.753656417403937E-2,6.466856661516944E-2,0.1785984612824969,0.44645203687621338,0.76497512085001995,1.7750134188238265,3.6779318592020358,5.5259408230871445,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1090 - V1099","v":0.49016726575605074},0.53640187795194749,0.52778711356207086,0.5155461842485366,0.72340354567681386,5.0621766934145658,11.874812440434743,13.887086741945085,44.686748287971277,83.856316398195574,79.48247151562785,77.661992551742742,0.82105844574251929,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1116","v":5.6287413042772983E-3},4.8913062011534938E-3,3.7112295848216563E-3,2.7834221886162422E-3,4.8945948495853842E-3,6.1297953003621154E-2,0.14139478993087121,0.14761571899223536,0.59108898156978829,1.113910272288182,0.84981462363235649,0.6973330085433036,2.5044654439447551E-2,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1075, -V1111, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.6973330085433036,-2.5044654439447551E-2,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1088 * V$53) * Input!V$46 / Input!$AD$46","v":7.5049884057030647E-3},{"$f":"(W1088 * W$53) * Input!W$46 / Input!$AD$46","v":8.9300029726069308E-4},{"$f":"(X1088 * X$53) * Input!X$46 / Input!$AD$46","v":5.699991194204859E-5},{"$f":"(Y1088 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1088 * Z$53) * Input!Z$46 / Input!$AD$46","v":3.7427042774976034E-3},{"$f":"(AA1088 * AA$53) * Input!AA$46 / Input!$AD$46","v":7.6836009155242815E-2},{"$f":"(AB1088 * AB$53) * Input!AB$46 / Input!$AD$46","v":0.12722843357087379},{"$f":"(AC1088 * AC$53) * Input!AC$46 / Input!$AD$46","v":4.3124858809422996E-2},{"$f":"(AD1088 * AD$53) * Input!AD$46 / Input!$AD$46","v":0.59124550796999997},{"$f":"(AE1088 * AE$53) * Input!AE$46 / Input!$AD$46","v":0.80129885879043927},{"$f":"(AF1088 * AF$53) * Input!AF$46 / Input!$AD$46","v":-5.1641992747736204E-2},{"$f":"(AG1088 * AG$53) * Input!AG$46 / Input!$AD$46","v":5.914843472820218E-4},{"$f":"(AH1088 * AH$53) * Input!AH$46 / Input!$AD$46","v":3.0542261511521403E-2},{"$f":"(AI1088 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1088 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1088 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1088 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1088 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1088 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1088 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1111:V1113)","v":7.5049884057030647E-3},6.5217416015379915E-3,4.948306113095542E-3,3.7112295848216563E-3,6.5261264661138456E-3,8.1730604004828206E-2,0.18852638657449494,{"$f":"SUM(AC1111:AC1113)","v":0.1845196487402942},0.73886122696223533,1.3923878403602274,1.0622682795404457,0.85040610797963856,3.0542261511521403E-2,0,0,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1114*V1109","v":-1.8762471014257662E-3},-1.6304354003844979E-3,-1.2370765282738855E-3,-9.2780739620541407E-4,-1.6315316165284614E-3,-2.0432651001207051E-2,-4.7131596643623735E-2,-3.6903929748058839E-2,-0.14777224539244707,-0.27847756807204549,-0.21245365590808915,-0.15307309943633496,-5.4976070720738528E-3,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1114:V1115)","v":5.6287413042772983E-3},{"$f":"SUM(W1114:W1115)","v":4.8913062011534938E-3},3.7112295848216563E-3,2.7834221886162422E-3,4.8945948495853842E-3,6.1297953003621154E-2,0.14139478993087121,0.14761571899223536,0.59108898156978829,1.113910272288182,0.84981462363235649,0.6973330085433036,2.5044654439447551E-2,0,0,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1127","v":0.35793264703746785},0.37904622239236446,0.35902192484910717,0.33748060935816071,0.49573118901231467,4.1304987943091982,9.9505276753129106,10.924692144784535,36.830359915294082,69.73716023358493,60.405307741387709,55.600492366177612,0.83506360755188447,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1075,-V1122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-55.600492366177612,-0.83506360755188447,0,0,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1088 * V$54) * Input!V$46 / Input!$AD$46","v":0.38077941174198709},{"$f":"(W1088 * W$54) * Input!W$46 / Input!$AD$46","v":4.5308015082068845E-2},{"$f":"(X1088 * X$54) * Input!X$46 / Input!$AD$46","v":2.8919955322176233E-3},{"$f":"(Y1088 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1088 * Z$54) * Input!Z$46 / Input!$AD$46","v":0.1898929959740889},{"$f":"(AA1088 * AA$54) * Input!AA$46 / Input!$AD$46","v":3.8984164645081094},{"$f":"(AB1088 * AB$54) * Input!AB$46 / Input!$AD$46","v":6.4551689453853864},{"$f":"(AC1088 * AC$54) * Input!AC$46 / Input!$AD$46","v":2.1880191522254613},{"$f":"(AD1088 * AD$54) * Input!AD$46 / Input!$AD$46","v":29.997929983319999},{"$f":"(AE1088 * AE$54) * Input!AE$46 / Input!$AD$46","v":40.655373677578076},{"$f":"(AF1088 * AF$54) * Input!AF$46 / Input!$AD$46","v":-2.6201516320430369},{"$f":"(AG1088 * AG$54) * Input!AG$46 / Input!$AD$46","v":3.0010047935782574E-2},{"$f":"(AH1088 * AH$54) * Input!AH$46 / Input!$AD$46","v":0.90767783429552662},{"$f":"(AI1088 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1088 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1088 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1088 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1088 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1088 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1088 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1122:V1124)","v":0.38077941174198709},0.40324066211953669,0.3819382179245821,0.35902192484910717,0.52737360533224964,4.3941476535204238,10.585667739694586,{"$f":"SUM(AC1122:AC1124)","v":12.138546827538372},40.922622128104535,77.485733592872151,67.117008601541897,60.435317789323491,0.90767783429552662,0,0,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1125*V1120","v":-2.2846764704519226E-2},-2.4194439727172199E-2,-2.2916293075474926E-2,-2.1541315490946428E-2,-3.1642416319934974E-2,-0.26364885921122544,-0.63514006438167514,-1.2138546827538372,-4.0922622128104535,-7.7485733592872155,-6.7117008601541901,-4.8348254231458796,-7.2614226743642138E-2,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1125:V1126)","v":0.35793264703746785},{"$f":"SUM(W1125:W1126)","v":0.37904622239236446},0.35902192484910717,0.33748060935816071,0.49573118901231467,4.1304987943091982,9.9505276753129106,10.924692144784535,36.830359915294082,69.73716023358493,60.405307741387709,55.600492366177612,0.83506360755188447,0,0,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1088 * V$55) * Input!V$46 / Input!$AD$46","v":1.5799975590953821E-3},{"$f":"(W1088 * W$55) * Input!W$46 / Input!$AD$46","v":1.8800006258119854E-4},{"$f":"(X1088 * X$55) * Input!X$46 / Input!$AD$46","v":1.1999981461483912E-5},{"$f":"(Y1088 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1088 * Z$55) * Input!Z$46 / Input!$AD$46","v":7.8793774263107442E-4},{"$f":"(AA1088 * AA$55) * Input!AA$46 / Input!$AD$46","v":1.6176001927419543E-2},{"$f":"(AB1088 * AB$55) * Input!AB$46 / Input!$AD$46","v":2.6784933383341855E-2},{"$f":"(AC1088 * AC$55) * Input!AC$46 / Input!$AD$46","v":9.0789176440890518E-3},{"$f":"(AD1088 * AD$55) * Input!AD$46 / Input!$AD$46","v":0.12447273852},{"$f":"(AE1088 * AE$55) * Input!AE$46 / Input!$AD$46","v":0.16869449658746091},{"$f":"(AF1088 * AF$55) * Input!AF$46 / Input!$AD$46","v":-1.0871998473207621E-2},{"$f":"(AG1088 * AG$55) * Input!AG$46 / Input!$AD$46","v":1.2452302048042565E-4},{"$f":"(AH1088 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1088 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1088 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1088 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1088 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1088 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1088 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1088 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1088 * V$56) * Input!V$46 / Input!$AD$46","v":5.1349920670599918E-3},{"$f":"(W1088 * W$56) * Input!W$46 / Input!$AD$46","v":6.1100020338889524E-4},{"$f":"(X1088 * X$56) * Input!X$46 / Input!$AD$46","v":3.8999939749822715E-5},{"$f":"(Y1088 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1088 * Z$56) * Input!Z$46 / Input!$AD$46","v":2.5607976635509916E-3},{"$f":"(AA1088 * AA$56) * Input!AA$46 / Input!$AD$46","v":5.2572006264113506E-2},{"$f":"(AB1088 * AB$56) * Input!AB$46 / Input!$AD$46","v":8.7051033495861005E-2},{"$f":"(AC1088 * AC$56) * Input!AC$46 / Input!$AD$46","v":2.9506482343289418E-2},{"$f":"(AD1088 * AD$56) * Input!AD$46 / Input!$AD$46","v":0.40453640018999998},{"$f":"(AE1088 * AE$56) * Input!AE$46 / Input!$AD$46","v":0.54825711390924792},{"$f":"(AF1088 * AF$56) * Input!AF$46 / Input!$AD$46","v":-3.5333995037924774E-2},{"$f":"(AG1088 * AG$56) * Input!AG$46 / Input!$AD$46","v":4.0469981656138335E-4},{"$f":"(AH1088 * AH$56) * Input!AH$46 / Input!$AD$46","v":1.6225576427995745E-2},{"$f":"(AI1088 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1088 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1088 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1088 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1088 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1088 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1088 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1149","v":-1.0032986528700376},0,0,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1143-AI1141","v":1.0032986528700376},{"$f":"AJ1143-AJ1141","v":0},0,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1139 * (AH1087 - AH1096) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI1139 * (AI1087 - AI1096) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ1139 * (AJ1087 - AJ1096) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK1139 * (AK1087 - AK1096) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL1139 * (AL1087 - AL1096) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM1139 * (AM1087 - AM1096) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN1139 * (AN1087 - AN1096) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO1139 * (AO1087 - AO1096) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1088 * Input!AH$46 / Input!$AD$46","v":-0.95444567223504373},{"$f":"-AI1088 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ1088 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK1088 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1088 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1088 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1088 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1088 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1103 * (1 - AH1139) * $I$49 * Input!AH$46 / Input!$AD$46","v":-2.0568304236665193E-2},{"$f":"-AI1103 * (1 - AI1139) * $I$49 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ1103 * (1 - AJ1139) * $I$49 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK1103 * (1 - AK1139) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1103 * (1 - AL1139) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1103 * (1 - AM1139) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1103 * (1 - AN1139) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1103 * (1 - AO1139) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1143:AH1145)","v":-0.97501397647170895},{"$f":"SUM(AI1143:AI1145)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1143 + AH1146) / 2) * AH$47 * (1 - AH$48)","v":-2.4772308312868186E-2},{"$f":"((AI1143 + AI1146) / 2) * AI$47 * (1 - AI$48)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1143 + AH1146) / 2) * AH$47 * AH$48","v":-3.5123680854604105E-3},{"$f":"((AI1143 + AI1146) / 2) * AI$47 * AI$48","v":0},0,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1146:AH1148)","v":-1.0032986528700376},0,0,0,0,0,0,0]
[]
[null,"SW Quad (2009/10)"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I232","v":"2015-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V253","v":0},{"$f":"Input!W253","v":0},{"$f":"Input!X253","v":0},{"$f":"Input!Y253","v":0},{"$f":"Input!Z253","v":0},{"$f":"Input!AA253","v":0},{"$f":"Input!AB253","v":0},{"$f":"Input!AC253","v":0},{"$f":"Input!AD253","v":0},{"$f":"Input!AE253","v":0},{"$f":"Input!AF253","v":0},{"$f":"Input!AG253","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH258","v":0.7679065147103713},{"$f":"Input!AI258","v":1.9371656435515117},{"$f":"Input!AJ258","v":1.9547226953643968},{"$f":"Input!AK258","v":1.9724388714470038},{"$f":"Input!AL258","v":13.932209297896886},{"$f":"Input!AM258","v":18.476860279771643},{"$f":"Input!AN258","v":0.81062265305823133},{"$f":"Input!AO258","v":0}]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1157:V1158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1170","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I1155,-V1165,IF(YEAR(V$4)>YEAR($I1155),-V1165,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.7679065147103713,-1.9371656435515117,-1.9547226953643968,-1.9724388714470038,-13.932209297896886,-18.476860279771643,-0.81062265305823133]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1165:V1166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1159","v":0},{"$f":"W1159","v":0},0,0,0,0,0,0,0,0,0,0,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1167 + V1168 - V1169","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I1155, -V1174, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1174:V1175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1167/V$42","v":0},{"$f":"W1167/W$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1176 + V1177 - V1178","v":0},{"$f":"W1176 + W1177 - W1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1170 - V1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1196","v":0},0,0,0,0,0,0,0,0,0,0,0,2.3423366999567846E-2,6.0743653714580202E-2,6.3010521190302649E-2,6.5361943923096938E-2,0.47460811888882615,0.64704745108979023,2.9182336764733009E-2]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1155, -V1191, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-2.3423366999567846E-2,-6.0743653714580202E-2,-6.3010521190302649E-2,-6.5361943923096938E-2,-0.47460811888882615,-0.64704745108979023,-2.9182336764733009E-2]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1168 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1168 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1168 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1168 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1168 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1168 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1168 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1168 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1168 * AD$53) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1168 * AE$53) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1168 * AF$53) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1168 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1168 * AH$53) * Input!AH$46 / Input!$AD$46","v":2.8565081706790056E-2},{"$f":"(AI1168 * AI$53) * Input!AI$46 / Input!$AD$46","v":7.4077626481195369E-2},{"$f":"(AJ1168 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":7.6842099012564211E-2},{"$f":"(AK1168 * AK$53) * Input!AK$46 / Input!$AD$46","v":7.9709687711093824E-2},{"$f":"(AL1168 * AL$53) * Input!AL$46 / Input!$AD$46","v":0.5787903888888124},{"$f":"(AM1168 * AM$53) * Input!AM$46 / Input!$AD$46","v":0.78908225742657345},{"$f":"(AN1168 * AN$53) * Input!AN$46 / Input!$AD$46","v":3.5588215566747572E-2},{"$f":"(AO1168 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1191:V1193)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1191:AC1193)","v":0},0,0,0,0,2.8565081706790056E-2,7.4077626481195369E-2,7.6842099012564211E-2,7.9709687711093824E-2,0.5787903888888124,0.78908225742657345,3.5588215566747572E-2,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1194*V1189","v":0},0,0,0,0,0,0,0,0,0,0,0,-5.1417147072222108E-3,-1.3333972766615168E-2,-1.383157782226156E-2,-1.434774378799689E-2,-0.10418226999998624,-0.14203480633678323,-6.4058788020145635E-3,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1194:V1195)","v":0},{"$f":"SUM(W1194:W1195)","v":0},0,0,0,0,0,0,0,0,0,0,2.3423366999567846E-2,6.0743653714580202E-2,6.3010521190302649E-2,6.5361943923096938E-2,0.47460811888882615,0.64704745108979023,2.9182336764733009E-2,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0.78100504021577355,2.0253749050289822,2.1009590396272708,2.1793624991309439,15.824852720206239,21.574495270864301,0.973026298864337]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1155,-V1202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.78100504021577355,-2.0253749050289822,-2.1009590396272708,-2.1793624991309439,-15.824852720206239,-21.574495270864301,-0.973026298864337]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1168 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1168 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1168 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1168 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1168 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1168 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1168 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1168 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1168 * AD$54) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1168 * AE$54) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1168 * AF$54) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1168 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1168 * AH$54) * Input!AH$46 / Input!$AD$46","v":0.84891852197366691},{"$f":"(AI1168 * AI$54) * Input!AI$46 / Input!$AD$46","v":2.2014944619880241},{"$f":"(AJ1168 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":2.283651130029642},{"$f":"(AK1168 * AK$54) * Input!AK$46 / Input!$AD$46","v":2.3688722816640695},{"$f":"(AL1168 * AL$54) * Input!AL$46 / Input!$AD$46","v":17.200926869789392},{"$f":"(AM1168 * AM$54) * Input!AM$46 / Input!$AD$46","v":23.450538337895978},{"$f":"(AN1168 * AN$54) * Input!AN$46 / Input!$AD$46","v":1.0576372813742794},{"$f":"(AO1168 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1202:V1204)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1202:AC1204)","v":0},0,0,0,0,0.84891852197366691,2.2014944619880241,2.283651130029642,2.3688722816640695,17.200926869789392,23.450538337895978,1.0576372813742794,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1205*V1200","v":0},0,0,0,0,0,0,0,0,0,0,0,-6.7913481757893357E-2,-0.17611955695904194,-0.18269209040237136,-0.18950978253312556,-1.3760741495831514,-1.8760430670316783,-8.4610982509942353E-2,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1205:V1206)","v":0},{"$f":"SUM(W1205:W1206)","v":0},0,0,0,0,0,0,0,0,0,0,0.78100504021577355,2.0253749050289822,2.1009590396272708,2.1793624991309439,15.824852720206239,21.574495270864301,0.973026298864337,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1168 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1168 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1168 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1168 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1168 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1168 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1168 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1168 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1168 * AD$55) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1168 * AE$55) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1168 * AF$55) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1168 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1168 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1168 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1168 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1168 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1168 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1168 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1168 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1168 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1168 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1168 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1168 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1168 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1168 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1168 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1168 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1168 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1168 * AD$56) * Input!AD$46 / Input!$AD$46","v":0},{"$f":"(AE1168 * AE$56) * Input!AE$46 / Input!$AD$46","v":0},{"$f":"(AF1168 * AF$56) * Input!AF$46 / Input!$AD$46","v":0},{"$f":"(AG1168 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1168 * AH$56) * Input!AH$46 / Input!$AD$46","v":1.5175199656732218E-2},{"$f":"(AI1168 * AI$56) * Input!AI$46 / Input!$AD$46","v":3.9353739068135045E-2},{"$f":"(AJ1168 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":4.0822365100424737E-2},{"$f":"(AK1168 * AK$56) * Input!AK$46 / Input!$AD$46","v":4.2345771596518589E-2},{"$f":"(AL1168 * AL$56) * Input!AL$46 / Input!$AD$46","v":0.30748239409718153},{"$f":"(AM1168 * AM$56) * Input!AM$46 / Input!$AD$46","v":0.41919994925786713},{"$f":"(AN1168 * AN$56) * Input!AN$46 / Input!$AD$46","v":1.8906239519834646E-2},{"$f":"(AO1168 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1229","v":-0.93834924387422713},-2.4337829927652246,-2.5249846026046847,-2.6186376787353205,-19.001816489660605,-25.8861834915893,-1.1681330850087288]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1223-AI1221","v":0.93834924387422713},{"$f":"AJ1223-AJ1221","v":2.4337829927652246},2.5249846026046847,2.6186376787353205,19.001816489660605,25.8861834915893,1.1681330850087288]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1219 * (AH1167 - AH1176) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"-AI1219 * (AI1167 - AI1176) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AJ1219 * (AJ1167 - AJ1176) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AK1219 * (AK1167 - AK1176) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL1219 * (AL1167 - AL1176) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM1219 * (AM1167 - AM1176) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN1219 * (AN1167 - AN1176) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO1219 * (AO1167 - AO1176) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1168 * Input!AH$46 / Input!$AD$46","v":-0.89265880333718928},{"$f":"-AI1168 * Input!AI$46 / Input!$AD$46","v":-2.3149258275373548},{"$f":"-AJ1168 * Input!AJ$46 / Input!$AD$46","v":-2.4013155941426314},{"$f":"-AK1168 * Input!AK$46 / Input!$AD$46","v":-2.4909277409716819},{"$f":"-AL1168 * Input!AL$46 / Input!$AD$46","v":-18.087199652775386},{"$f":"-AM1168 * Input!AM$46 / Input!$AD$46","v":-24.658820544580418},{"$f":"-AN1168 * Input!AN$46 / Input!$AD$46","v":-1.1121317364608616},{"$f":"-AO1168 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1183 * (1 - AH1219) * $I$49 * Input!AH$46 / Input!$AD$46","v":-1.9236797211916432E-2},{"$f":"-AI1183 * (1 - AI1219) * $I$49 * Input!AI$46 / Input!$AD$46","v":-5.2611386043423504E-2},{"$f":"-AJ1183 * (1 - AJ1219) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-5.7028732866192478E-2},{"$f":"-AK1183 * (1 - AK1219) * $I$49 * Input!AK$46 / Input!$AD$46","v":-6.0769588389813452E-2},{"$f":"-AL1183 * (1 - AL1219) * $I$49 * Input!AL$46 / Input!$AD$46","v":-0.44371682588766148},{"$f":"-AM1183 * (1 - AM1219) * $I$49 * Input!AM$46 / Input!$AD$46","v":-0.60995085720103304},{"$f":"-AN1183 * (1 - AN1219) * $I$49 * Input!AN$46 / Input!$AD$46","v":-2.8139380481403936E-2},{"$f":"-AO1183 * (1 - AO1219) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1223:AH1225)","v":-0.91189560054910568},{"$f":"SUM(AI1223:AI1225)","v":-2.3675372135807784},-2.4583443270088239,-2.5516973293614953,-18.530916478663048,-25.26877140178145,-1.1402711169422655,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1223 + AH1226) / 2) * AH$47 * (1 - AH$48)","v":-2.3168651435845344E-2},{"$f":"((AI1223 + AI1226) / 2) * AI$47 * (1 - AI$48)","v":-5.7733960914509254E-2},-5.7816179239236321E-2,-5.779656158521939E-2,-0.40459830147645698,-0.52717857478790586,-2.3789914009088545E-2,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1223 + AH1226) / 2) * AH$47 * AH$48","v":-3.2849918892761325E-3},{"$f":"((AI1223 + AI1226) / 2) * AI$47 * AI$48","v":-8.5118182699368897E-3},-8.8240963566246118E-3,-9.1437877886058651E-3,-6.6301709521099039E-2,-9.0233515019941396E-2,-4.0720540573748534E-3,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1226:AH1228)","v":-0.93834924387422713},-2.4337829927652246,-2.5249846026046847,-2.6186376787353205,-19.001816489660605,-25.8861834915893,-1.1681330850087288,0]
[]
[null,"North West Entry / Hole House Farm Storage"]
[]
[null,null,"Project specific inputs"]
[]
[null,null,null,null,"Asset transfer",null,"year ending",null,{"$f":"Input!I233","v":"2017-03-31"}]
[]
[null,null,null,null,"Pre-RIIO actual cost",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V254","v":0},{"$f":"Input!W254","v":0},{"$f":"Input!X254","v":0},{"$f":"Input!Y254","v":0},{"$f":"Input!Z254","v":0},{"$f":"Input!AA254","v":0},{"$f":"Input!AB254","v":0},{"$f":"Input!AC254","v":0},{"$f":"Input!AD254","v":0.61493276999999991},{"$f":"Input!AE254","v":6.1261583154270145},{"$f":"Input!AF254","v":7.3773245321442342},{"$f":"Input!AG254","v":0}]
[null,null,null,null,"Post-RIIO actual cost",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Actual cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1237:V1238)","v":0},0,0,0,0,0,0,0,0.61493276999999991,6.1261583154270145,7.3773245321442342,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAV"]
[]
[null,null,null,"Actual cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1250","v":0},0,0,0,0,0,0,0,0.61493276999999991,6.7410910854270147,14.118415617571248,14.118415617571248,14.118415617571248,14.118415617571248,14.118415617571248,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4=$I1235,-V1245,IF(YEAR(V$4)>YEAR($I1235),-V1245,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.118415617571248,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1245:V1246)","v":0},0,0,0,0,0,0,0,0,0.61493276999999991,6.7410910854270147,14.118415617571248,14.118415617571248,14.118415617571248,14.118415617571248,0,0,0,0,0]
[null,null,null,null,"Net additions (after disposals)",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1239","v":0},{"$f":"W1239","v":0},0,0,0,0,0,0,0.61493276999999991,6.1261583154270145,7.3773245321442342,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1247 + V1248 - V1249","v":0},0,0,0,0,0,0,0,0.61493276999999991,6.7410910854270147,14.118415617571248,14.118415617571248,14.118415617571248,14.118415617571248,14.118415617571248,0,0,0,0,0]
[]
[null,null,null,"Actual accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1259","v":0},0,0,0,0,0,0,0,0,1.3665172666666664E-2,0.16346719678726701,0.47720976606662807,0.79095233534598908,1.10469490462535,1.418437473904711,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 = $I1235, -V1254, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.418437473904711,0,0,0,0]
[null,null,null,null,"Opening balance after transfers",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1254:V1255)","v":0},0,0,0,0,0,0,0,0,0,1.3665172666666664E-2,0.16346719678726701,0.47720976606662807,0.79095233534598908,1.10469490462535,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1247/V$42","v":0},{"$f":"W1247/W$42","v":0},0,0,0,0,0,0,0,1.3665172666666664E-2,0.14980202412060034,0.31374256927936106,0.31374256927936106,0.31374256927936106,0.31374256927936106,0,0,0,0,0]
[null,null,null,null,"Removals",null,"£m 09/10 prices",null,null,">"]
[null,null,null,null,"Closing value carried forward",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1256 + V1257 - V1258","v":0},{"$f":"W1256 + W1257 - W1258","v":0},0,0,0,0,0,0,0,1.3665172666666664E-2,0.16346719678726701,0.47720976606662807,0.79095233534598908,1.10469490462535,1.418437473904711,0,0,0,0,0]
[]
[null,null,null,"Actual asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1250 - V1259","v":0},0,0,0,0,0,0,0,0.61493276999999991,6.7274259127603484,13.954948420783982,13.641205851504621,13.32746328222526,13.013720712945897,12.699978143666538,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$43","v":0.25},{"$f":"W$43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1276","v":0},0,0,0,0,0,0,0,9.3469781039999984E-3,0.10521639290459095,0.2075210970014886,0.17016729954122065,0.13953718562380094,0.11442049221151676,9.3824803613443739E-2,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1235, -V1271, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.3824803613443739E-2,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1248 * V$53) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1248 * W$53) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1248 * X$53) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1248 * Y$53) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1248 * Z$53) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1248 * AA$53) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1248 * AB$53) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1248 * AC$53) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1248 * AD$53) * Input!AD$46 / Input!$AD$46","v":1.1683722629999997E-2},{"$f":"(AE1248 * AE$53) * Input!AE$46 / Input!$AD$46","v":0.12217351302673869},{"$f":"(AF1248 * AF$53) * Input!AF$46 / Input!$AD$46","v":0.1541849783472698},{"$f":"(AG1248 * AG$53) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1248 * AH$53) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1248 * AI$53) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1248 * AJ$53) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1248 * AK$53) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1248 * AL$53) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1248 * AM$53) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1248 * AN$53) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1248 * AO$53) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1271:V1273)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1271:AC1273)","v":0},1.1683722629999997E-2,0.13152049113073869,0.25940137125186075,0.2075210970014886,0.17016729954122065,0.13953718562380094,0.11442049221151676,0,0,0,0,0]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1274*V1269","v":0},0,0,0,0,0,0,0,-2.3367445259999996E-3,-2.6304098226147737E-2,-5.1880274250372151E-2,-3.735379746026795E-2,-3.0630113917419721E-2,-2.5116693412284171E-2,-2.0595688598073019E-2,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1274:V1275)","v":0},{"$f":"SUM(W1274:W1275)","v":0},0,0,0,0,0,0,9.3469781039999984E-3,0.10521639290459095,0.2075210970014886,0.17016729954122065,0.13953718562380094,0.11442049221151676,9.3824803613443739E-2,0,0,0,0,0]
[]
[null,null,null,"Special Rates"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$44","v":0.06},{"$f":"W$44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V1287","v":0},0,0,0,0,0,0,0,0.53351567125199995,6.0589925200214578,12.493666279287275,11.494172976944293,10.574639138788751,9.7286680076856502,8.9503745670707975,0,0,0,0]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$4 >= $I1235,-V1282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.9503745670707975,0,0,0,0]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1248 * V$54) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1248 * W$54) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1248 * X$54) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1248 * Y$54) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1248 * Z$54) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1248 * AA$54) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1248 * AB$54) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1248 * AC$54) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1248 * AD$54) * Input!AD$46 / Input!$AD$46","v":0.59279519027999994},{"$f":"(AE1248 * AE$54) * Input!AE$46 / Input!$AD$46","v":6.1986982398829529},{"$f":"(AF1248 * AF$54) * Input!AF$46 / Input!$AD$46","v":7.8228589014088472},{"$f":"(AG1248 * AG$54) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1248 * AH$54) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1248 * AI$54) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1248 * AJ$54) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1248 * AK$54) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1248 * AL$54) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1248 * AM$54) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1248 * AN$54) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1248 * AO$54) * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1282:V1284)","v":0},0,0,0,0,0,0,{"$f":"SUM(AC1282:AC1284)","v":0},0.59279519027999994,6.732213911134953,13.881851421430305,12.493666279287275,11.494172976944293,10.574639138788751,9.7286680076856502,0,0,0,0,0]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V1285*V1280","v":0},0,0,0,0,0,0,0,-5.9279519027999994E-2,-0.67322139111349533,-1.3881851421430307,-0.99949330234298206,-0.91953383815554346,-0.84597113110310007,-0.77829344061485206,0,0,0,0,0]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1285:V1286)","v":0},{"$f":"SUM(W1285:W1286)","v":0},0,0,0,0,0,0,0.53351567125199995,6.0589925200214578,12.493666279287275,11.494172976944293,10.574639138788751,9.7286680076856502,8.9503745670707975,0,0,0,0,0]
[]
[null,null,"Revenue pool"]
[]
[null,null,null,null,"Revenue pool additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1248 * V$55) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1248 * W$55) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1248 * X$55) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1248 * Y$55) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1248 * Z$55) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1248 * AA$55) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1248 * AB$55) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1248 * AC$55) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1248 * AD$55) * Input!AD$46 / Input!$AD$46","v":2.4597310799999998E-3},{"$f":"(AE1248 * AE$55) * Input!AE$46 / Input!$AD$46","v":2.5720739584576567E-2},{"$f":"(AF1248 * AF$55) * Input!AF$46 / Input!$AD$46","v":3.2459995441530484E-2},{"$f":"(AG1248 * AG$55) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1248 * AH$55) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1248 * AI$55) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1248 * AJ$55) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1248 * AK$55) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1248 * AL$55) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1248 * AM$55) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1248 * AN$55) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1248 * AO$55) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Non-qualifying pool"]
[]
[null,null,null,null,"Non-qualifying expenditure",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1248 * V$56) * Input!V$46 / Input!$AD$46","v":0},{"$f":"(W1248 * W$56) * Input!W$46 / Input!$AD$46","v":0},{"$f":"(X1248 * X$56) * Input!X$46 / Input!$AD$46","v":0},{"$f":"(Y1248 * Y$56) * Input!Y$46 / Input!$AD$46","v":0},{"$f":"(Z1248 * Z$56) * Input!Z$46 / Input!$AD$46","v":0},{"$f":"(AA1248 * AA$56) * Input!AA$46 / Input!$AD$46","v":0},{"$f":"(AB1248 * AB$56) * Input!AB$46 / Input!$AD$46","v":0},{"$f":"(AC1248 * AC$56) * Input!AC$46 / Input!$AD$46","v":0},{"$f":"(AD1248 * AD$56) * Input!AD$46 / Input!$AD$46","v":7.9941260099999981E-3},{"$f":"(AE1248 * AE$56) * Input!AE$46 / Input!$AD$46","v":8.3592403649873845E-2},{"$f":"(AF1248 * AF$56) * Input!AF$46 / Input!$AD$46","v":0.10549498518497408},{"$f":"(AG1248 * AG$56) * Input!AG$46 / Input!$AD$46","v":0},{"$f":"(AH1248 * AH$56) * Input!AH$46 / Input!$AD$46","v":0},{"$f":"(AI1248 * AI$56) * Input!AI$46 / Input!$AD$46","v":0},{"$f":"(AJ1248 * AJ$56) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"(AK1248 * AK$56) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"(AL1248 * AL$56) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"(AM1248 * AM$56) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"(AN1248 * AN$56) * Input!AN$46 / Input!$AD$46","v":0},{"$f":"(AO1248 * AO$56) * Input!AO$46 / Input!$AD$46","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$46","v":0.56899999999999995},{"$f":"AI$46","v":0.54545942321277652},0.52502092598491545,0.51207265156469017,0.50935818213343431,0.50528788990672979,0.49395598454996131,0.47669149649753279]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1309","v":-9.6298347519745207},-9.2868295329751227,-8.9880800266313443,0,0,0,0]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1303-AI1301","v":1.1792437308287571},{"$f":"AJ1303-AJ1301","v":1.1219756317114253},8.9880800266313443,0,0,0,0]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1299 * (AH1247 - AH1256) * Input!AG$46 / Input!$AD$46","v":-8.7770479890156583},{"$f":"-AI1299 * (AI1247 - AI1256) * Input!AH$46 / Input!$AD$46","v":-8.4505910211457635},{"$f":"-AJ1299 * (AJ1247 - AJ1256) * Input!AI$46 / Input!$AD$46","v":-8.1648539012636974},{"$f":"-AK1299 * (AK1247 - AK1256) * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AL1299 * (AL1247 - AL1256) * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AM1299 * (AM1247 - AM1256) * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AN1299 * (AN1247 - AN1256) * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AO1299 * (AO1247 - AO1256) * Input!AN$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1248 * Input!AH$46 / Input!$AD$46","v":0},{"$f":"-AI1248 * Input!AI$46 / Input!$AD$46","v":0},{"$f":"-AJ1248 * Input!AJ$46 / Input!$AD$46","v":0},{"$f":"-AK1248 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1248 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1248 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1248 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1248 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1263 * (1 - AH1299) * $I$49 * Input!AH$46 / Input!$AD$46","v":-0.33386578131340194},{"$f":"-AI1263 * (1 - AI1299) * $I$49 * Input!AI$46 / Input!$AD$46","v":-0.35343899814104196},{"$f":"-AJ1263 * (1 - AJ1299) * $I$49 * Input!AJ$46 / Input!$AD$46","v":-0.37051990171251675},{"$f":"-AK1263 * (1 - AK1299) * $I$49 * Input!AK$46 / Input!$AD$46","v":0},{"$f":"-AL1263 * (1 - AL1299) * $I$49 * Input!AL$46 / Input!$AD$46","v":0},{"$f":"-AM1263 * (1 - AM1299) * $I$49 * Input!AM$46 / Input!$AD$46","v":0},{"$f":"-AN1263 * (1 - AN1299) * $I$49 * Input!AN$46 / Input!$AD$46","v":0},{"$f":"-AO1263 * (1 - AO1299) * $I$49 * Input!AO$46 / Input!$AD$46","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1303:AH1305)","v":-9.110913770329061},{"$f":"SUM(AI1303:AI1305)","v":-8.804030019286806},-8.5353738029762134,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (interest coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1303 + AH1306) / 2) * AH$47 * (1 - AH$48)","v":-0.45448179665570282},{"$f":"((AI1303 + AI1306) / 2) * AI$47 * (1 - AI$48)","v":-0.42076534680370886},-0.39276164354861309,0,0,0,0,0]
[null,null,null,null,"Less net interest paid (inflation coupon)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AH1303 + AH1306) / 2) * AH$47 * AH$48","v":-6.4439184989756607E-2},{"$f":"((AI1303 + AI1306) / 2) * AI$47 * AI$48","v":-6.2034166884608652E-2},-5.9944580106518111E-2,0,0,0,0,0]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1306:AH1308)","v":-9.6298347519745207},-9.2868295329751227,-8.9880800266313443,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":14,"n_rows":70,"n_cols":41,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["Revenue"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"Recalculated base revenue"]
[null,"Note: \"Recalculated base revenue\" calculates the Base Revenue that would have been allowed if the current inputs were known at Final Proposals."]
[null,"Its values feed into the MOD calculation below and are saved via functionality on the \"LiveResults\" sheet so it can be recalled in the MOD calculation in the following year."]
[null,"Note: Base revenue referred to in the PCFM is not the BRt terms quoted in the licence as this also includes the terms TRUE and RPIFt which relate to retail price index adjustments"]
[null,null,null,null,"Fast pot expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AH98","v":61.421077001695863},{"$f":"TIM!AI98","v":61.977785772529273},{"$f":"TIM!AJ98","v":64.270362984989703},{"$f":"TIM!AK98","v":72.19746503633246},{"$f":"TIM!AL98","v":84.563427087948909},{"$f":"TIM!AM98","v":77.032643882684852},{"$f":"TIM!AN98","v":67.139730271675546},{"$f":"TIM!AO98","v":60.681470994941087}]
[null,null,null,null,"Non-controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH164","v":110.11544616012048},{"$f":"Input!AI164","v":110.29121834911521},{"$f":"Input!AJ164","v":110.32860169190292},{"$f":"Input!AK164","v":110.3596633646699},{"$f":"Input!AL164","v":110.27343835902431},{"$f":"Input!AM164","v":110.27662588032852},{"$f":"Input!AN164","v":110.30420904525512},{"$f":"Input!AO164","v":110.31067350058066}]
[null,null,null,null,"RAV depreciation",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Return&RAV'!AH43","v":138.77857182022461},{"$f":"-'Return&RAV'!AI43","v":141.63116575742444},{"$f":"-'Return&RAV'!AJ43","v":142.84763571314136},{"$f":"-'Return&RAV'!AK43","v":144.36303628661429},{"$f":"-'Return&RAV'!AL43","v":157.83420837254261},{"$f":"-'Return&RAV'!AM43","v":161.61360232526897},{"$f":"-'Return&RAV'!AN43","v":164.02137247176648},{"$f":"-'Return&RAV'!AO43","v":165.39313842491052}]
[null,null,null,null,"Return",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AH32","v":183.50832289441942},{"$f":"'Return&RAV'!AI32","v":179.50501113181286},{"$f":"'Return&RAV'!AJ32","v":174.59505664664286},{"$f":"'Return&RAV'!AK32","v":170.55215941117609},{"$f":"'Return&RAV'!AL32","v":185.21297438239333},{"$f":"'Return&RAV'!AM32","v":182.69711107509752},{"$f":"'Return&RAV'!AN32","v":182.98768922824362},{"$f":"'Return&RAV'!AO32","v":181.54862231732753}]
[null,null,null,null,"Equity issuance cost",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH175*Input!$AD$46/Input!AH$46","v":0},{"$f":"'Finance&Tax'!AI175*Input!$AD$46/Input!AI$46","v":0},{"$f":"'Finance&Tax'!AJ175*Input!$AD$46/Input!AJ$46","v":0},{"$f":"'Finance&Tax'!AK175*Input!$AD$46/Input!AK$46","v":0},{"$f":"'Finance&Tax'!AL175*Input!$AD$46/Input!AL$46","v":0},{"$f":"'Finance&Tax'!AM175*Input!$AD$46/Input!AM$46","v":0},{"$f":"'Finance&Tax'!AN175*Input!$AD$46/Input!AN$46","v":0},{"$f":"'Finance&Tax'!AO175*Input!$AD$46/Input!AO$46","v":0}]
[null,null,null,null,"Additional income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AH112","v":-1.1295718210052885},{"$f":"TIM!AI112","v":-1.1444007312827333},{"$f":"TIM!AJ112","v":-1.1763817360750841},{"$f":"TIM!AK112","v":-1.5927557463957547},{"$f":"TIM!AL112","v":-1.8565667598967899},{"$f":"TIM!AM112","v":-1.2720416735170972},{"$f":"TIM!AN112","v":-1.1039739947823479},{"$f":"TIM!AO112","v":-1.018311326547777}]
[null,null,null,null,"Core DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DARTs!AH45","v":30.869108646805437},{"$f":"DARTs!AI45","v":31.949126967465027},{"$f":"DARTs!AJ45","v":55.612903336484713},{"$f":"DARTs!AK45","v":56.523707623444601},{"$f":"DARTs!AL45","v":76.049276928907304},{"$f":"DARTs!AM45","v":52.264221997644952},{"$f":"DARTs!AN45","v":53.337503729032655},{"$f":"DARTs!AO45","v":54.451771406537723}]
[null,null,null,null,"Recalculated base revenue (except tax allowance)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH10:AH16)","v":523.56295470226041},524.20990724706405,546.47817863708644,552.40327597584155,612.07675837091961,582.6121634875077,576.68653075119107,571.36736531774977]
[null,null,null,null,"Tax allowance",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AH227*Input!$AD$46/Input!AH$46","v":8.7100178849101244},{"$f":"'Finance&Tax'!AI227*Input!$AD$46/Input!AI$46","v":11.1632804138175},{"$f":"'Finance&Tax'!AJ227*Input!$AD$46/Input!AJ$46","v":14.153814373274841},{"$f":"'Finance&Tax'!AK227*Input!$AD$46/Input!AK$46","v":15.057341156206274},{"$f":"'Finance&Tax'!AL227*Input!$AD$46/Input!AL$46","v":23.300828929159181},{"$f":"'Finance&Tax'!AM227*Input!$AD$46/Input!AM$46","v":22.452877313481206},{"$f":"'Finance&Tax'!AN227*Input!$AD$46/Input!AN$46","v":24.33470281924922},{"$f":"'Finance&Tax'!AO227*Input!$AD$46/Input!AO$46","v":27.3756835117902}]
[null,null,null,null,"Recalculated base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH17:AH18)","v":532.27297258717056},535.37318766088151,560.63199301036127,567.46061713204779,635.37758730007874,605.06504080098887,601.02123357044024,598.74304882953993]
[]
[null,"MOD"]
[]
[null,null,"Catch-up"]
[null,null,"Note: \"Catch-up\" calculates the revenue adjustment required to compensate for the impact of new information on previous year allowances."]
[]
[null,null,null,"Recalculated base revenue delta"]
[null,null,null,"Note: New changes to recalculated base revenue in earlier years are identified as \"recalculated base revenue deltas\" to be brought forward."]
[null,null,null,"The previous recalculated base revenue value is recalled via functionality on the \"LiveResults\" sheet saving information to and recalling it from the \"SavedResults\" sheet."]
[]
[null,null,null,null,"Current recalculated base revenue for years < t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, AH19, 0 )","v":532.27297258717056},{"$f":"IF(AI$4 < $I$4, AI19, 0 )","v":535.37318766088151},560.63199301036127,567.46061713204779,635.37758730007874,0,0]
[null,null,null,null,"Less previous recalculated base revenue for years < t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, -LiveResults!F62, 0 )","v":-534.52623699283572},{"$f":"IF(AI$4 < $I$4, -LiveResults!G62, 0 )","v":-537.34995175431573},{"$f":"IF(AJ$4 < $I$4, -LiveResults!H62, 0 )","v":-562.82798303640618},{"$f":"IF(AK$4 < $I$4, -LiveResults!I62, 0 )","v":-598.41476544245256},{"$f":"IF(AL$4 < $I$4, -LiveResults!J62, 0 )","v":-671.33919320041684},{"$f":"IF(AM$4 < $I$4, -LiveResults!K62, 0 )","v":0},{"$f":"IF(AN$4 < $I$4, -LiveResults!L62, 0 )","v":0}]
[null,null,null,null,"Recalculated base revenue delta",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH30:AH31)","v":-2.2532644056651634},-1.9767640934342126,-2.1959900260449103,-30.954148310404776,-35.9616059003381,0,0]
[]
[null,null,null,"Catch-up for year t"]
[null,null,null,"Note: Recalculated base revenue deltas are brought forward using the WACC-based carrying factor to provide \"catch-up\" for year t."]
[null,null,null,"The WACC-based time value of money factor applies the WACC for the appropriate number of years delay between the new delta and recovery in year t MOD. Be aware that the calculation of this value uses an offset function."]
[]
[null,null,null,null,"WACC",null,"real annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$42","v":4.3749999999999997E-2},{"$f":"Input!AI$42","v":4.2500000000000003E-2},{"$f":"Input!AJ$42","v":4.1437500000000002E-2},{"$f":"Input!AK$42","v":4.0375000000000001E-2},{"$f":"Input!AL$42","v":3.9375E-2},{"$f":"Input!AM$42","v":3.8187499999999999E-2},{"$f":"Input!AN$42","v":3.8187499999999999E-2}]
[null,null,null,null,"1 + WACC",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 + AH38","v":1.04375},1.0425,1.0414375,1.040375,1.0393749999999999,1.0381875,1.0381875]
[null,null,null,null,"WACC-based time value of money factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 < $I$4, PRODUCT(OFFSET(AH39, 0, 0, 1, YEAR($I$4) - YEAR(AH$4))), 0)","v":1.2253719594071115},{"$f":"IF(AI$4 < $I$4, PRODUCT(OFFSET(AI39, 0, 0, 1, YEAR($I$4) - YEAR(AI$4))), 0)","v":1.1740090629050173},1.1261477821630859,1.0813397656249999,1.0393749999999999,0,0]
[]
[null,null,null,null,"Recalculated base revenue delta",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH32","v":-2.2532644056651634},-1.9767640934342126,-2.1959900260449103,-30.954148310404776,-35.9616059003381,0,0]
[]
[null,null,null,null,"Catch-up for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, SUMPRODUCT($AH42:AH42, $AH40:AH40), 0)","v":0},{"$f":"IF(AJ$4 = $I$4, SUMPRODUCT($AH42:AI42, $AH40:AI40), 0)","v":0},{"$f":"IF(AK$4 = $I$4, SUMPRODUCT($AH42:AJ42, $AH40:AJ40), 0)","v":0},{"$f":"IF(AL$4 = $I$4, SUMPRODUCT($AH42:AK42, $AH40:AK40), 0)","v":0},{"$f":"IF(AM$4 = $I$4, SUMPRODUCT($AH42:AL42, $AH40:AL40), 0)","v":-78.404380889990435},{"$f":"IF(AN$4 = $I$4, SUMPRODUCT($AH42:AM42, $AH40:AM40), 0)","v":0},{"$f":"IF(AO$4 = $I$4, SUMPRODUCT($AH42:AN42, $AH40:AN40), 0)","v":0}]
[]
[null,null,"Base Revenue"]
[null,null,"Note: Base Revenue is only calculated for one year t at a time in the model."]
[]
[null,null,null,null,"Recalculated base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$4 = $I4, AH19, 0 )","v":0},0,{"$f":"IF(AJ$4 = $I4, AJ19, 0 )","v":0},{"$f":"IF(AK$4 = $I4, AK19, 0 )","v":0},0,605.06504080098887,0,0]
[null,null,null,null,"Catch-up for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44","v":0},0,0,0,-78.404380889990435,0,0]
[null,null,null,null,"Base Revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH49:AH50)","v":0},0,0,0,0,526.66065991099845,0,0]
[]
[null,null,"MOD"]
[null,null,"Note: MOD in year t is identified as the difference between Base Revenue and its opening value calculated at Final Proposals."]
[]
[null,null,null,null,"Base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI51","v":0},{"$f":"AJ51","v":0},0,0,526.66065991099845,0,0]
[null,null,null,null,"Less Final Proposals base revenue for year t",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, -AI64, 0 )","v":0},{"$f":"IF(AJ$4 = $I$4, -AJ64, 0 )","v":0},0,0,-626.8699596364122,0,0]
[null,null,null,null,"MOD",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI56:AI57)","v":0},0,0,0,-100.20929972541376,0,0]
[]
[null,"Total revenue"]
[null,"Note: Non-Core DARTs are added to Base Revenue to give Total Revenue. Non-Core DARTs are not included in the MOD calculation and therefore revisions to their values in earlier years must be processed as true-ups to year t."]
[null,"MOD from previous years is recalled via functionality on the \"LiveResults\" sheet saving information to and recalling it from the \"SavedResults\" sheet."]
[]
[null,null,null,null,"Final Proposals base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiveResults!F53","v":538.68614139232659},{"$f":"LiveResults!G53","v":542.92673270130729},{"$f":"LiveResults!H53","v":547.96508321261342},{"$f":"LiveResults!I53","v":580.56992922118559},{"$f":"LiveResults!J53","v":658.61919483345935},{"$f":"LiveResults!K53","v":626.8699596364122},{"$f":"LiveResults!L53","v":621.72446923422729},{"$f":"LiveResults!M53","v":620.33812984496751}]
[null,null,null,null,"MOD",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$4 = $I$4, AI58, LiveResults!G54)","v":7.660590030135495},{"$f":"IF(AJ$4 = $I$4, AJ58, LiveResults!H54)","v":9.903155913025671},{"$f":"IF(AK$4 = $I$4, AK58, LiveResults!I54)","v":10.462384566159812},{"$f":"IF(AL$4 = $I$4, AL58, LiveResults!J54)","v":5.9179485259908233},{"$f":"IF(AM$4 = $I$4, AM58, LiveResults!K54)","v":-100.20929972541376},{"$f":"IF(AN$4 = $I$4, AN58, LiveResults!L54)","v":0},{"$f":"IF(AO$4 = $I$4, AO58, LiveResults!M54)","v":0}]
[null,null,null,null,"Base revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH64:AH65)","v":538.68614139232659},{"$f":"SUM(AI64:AI65)","v":550.58732273144278},557.86823912563909,591.0323137873454,664.53714335945017,526.66065991099845,621.72446923422729,620.33812984496751]
[null,null,null,null,"Non-core DARTs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DARTs!AH47","v":3.5},{"$f":"DARTs!AI47","v":2.9},{"$f":"DARTs!AJ47","v":3},{"$f":"DARTs!AK47","v":3.1},{"$f":"DARTs!AL47","v":3},{"$f":"DARTs!AM47","v":3},{"$f":"DARTs!AN47","v":3},{"$f":"DARTs!AO47","v":3}]
[null,null,null,null,"Total revenue (Base Revenue Plus net Darts)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH66:AH67)","v":542.18614139232659},{"$f":"SUM(AI66:AI67)","v":553.48732273144276},560.86823912563909,594.13231378734542,667.53714335945017,529.66065991099845,624.72446923422729,623.33812984496751]
[]
[null,"End of sheet"]

{"sheet":"LiveResults","index":15,"n_rows":92,"n_cols":15,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
["Live Results"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,"Live results"]
[null,"Note: This sheet displays the output of the PCFM for the live company in the selected year.",null,null,null,{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[null,"As well as displaying output it performs the role of recalling results generated with data at earlier stages from the \"SavedResults\" sheet required for the MOD calculation."]
[]
[null,null,"Offset settings"]
[null,null,"Note: This sheet uses Offset functions to recall saved data for the live company on the \"SavedResults\" sheet, and to place recalculated base revenue values into a row where the year of calculation can be identified."]
[]
[null,null,null,null,"Company number",{"$f":"m_identity","v":1}]
[null,null,null,null,"Number of rows per company on \"SavedResults\"",{"$f":"ROW(m_live_results_end) - ROW(m_live_results)","v":77}]
[null,null,null,null,"Year number",{"$f":"m_PCFM_year_t","v":6}]
[]
[null,null,"Adjacent named range: m_live_results"]
[null,null,{"$f":"\"Values for \"&E19","v":"Values for NGGT TO"}]
[]
[]
[null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,{"$f":"UserInterface!G17","v":"NGGT TO"},{"$f":"UserInterface!G10","v":"2019-03-31"},null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[]
[null,null,null,null,"PCFM year ending","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","RIIO Total","RIIO average"]
[null,null,null,null,"Price base","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices"]
[null,null,null,null,"Totex"]
[null,null,null,1,"Slow pot",{"$f":"TIM!AH100","v":133.9772494032818},{"$f":"TIM!AI100","v":128.08484413781883},{"$f":"TIM!AJ100","v":127.40074926745494},{"$f":"TIM!AK100","v":148.531704424091},{"$f":"TIM!AL100","v":176.00378592822284},{"$f":"TIM!AM100","v":162.85107565966129},{"$f":"TIM!AN100","v":136.19970701253195},{"$f":"TIM!AO100","v":114.39424138532189},{"$f":"SUM(F24:M24)","v":1127.4433572183846},{"$f":"IFERROR(AVERAGE(F24:M24), 0 )","v":140.93041965229807}]
[null,null,null,{"$f":"+D24+1","v":2},"Fast pot",{"$f":"TIM!AH98","v":61.421077001695863},{"$f":"TIM!AI98","v":61.977785772529273},{"$f":"TIM!AJ98","v":64.270362984989703},{"$f":"TIM!AK98","v":72.19746503633246},{"$f":"TIM!AL98","v":84.563427087948909},{"$f":"TIM!AM98","v":77.032643882684852},{"$f":"TIM!AN98","v":67.139730271675546},{"$f":"TIM!AO98","v":60.681470994941087},{"$f":"SUM(F25:M25)","v":549.28396303279771},{"$f":"IFERROR(AVERAGE(F25:M25), 0 )","v":68.660495379099714}]
[null,null,null,{"$f":"+D25+1","v":3},"Post-TIM totex allowance",{"$f":"TIM!AH67+TIM!AH73","v":195.39832640497767},{"$f":"TIM!AI67+TIM!AI73","v":190.06262991034811},{"$f":"TIM!AJ67+TIM!AJ73","v":191.67111225244463},{"$f":"TIM!AK67+TIM!AK73","v":220.72916946042346},{"$f":"TIM!AL67+TIM!AL73","v":260.56721301617176},{"$f":"TIM!AM67+TIM!AM73","v":239.88371954234614},{"$f":"TIM!AN67+TIM!AN73","v":203.33943728420749},{"$f":"TIM!AO67+TIM!AO73","v":175.07571238026298},{"$f":"SUM(F26:M26)","v":1676.7273202511822},{"$f":"IFERROR(AVERAGE(F26:M26), 0 )","v":209.59091503139777}]
[null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,{"$f":"D26+1","v":4},"Opening asset value (before transfers)",{"$f":"'Return&RAV'!AH39","v":4014.3985484751774},{"$f":"'Return&RAV'!AI39","v":4316.5793304424415},{"$f":"'Return&RAV'!AJ39","v":4304.6142158031844},{"$f":"'Return&RAV'!AK39","v":4291.0967370209446},{"$f":"'Return&RAV'!AL39","v":4309.9123480173475},{"$f":"'Return&RAV'!AM39","v":4803.896308044782},{"$f":"'Return&RAV'!AN39","v":4874.4758271176424},{"$f":"'Return&RAV'!AO39","v":4867.4258463851384},null,{"$f":"IFERROR(AVERAGE(F28:M28), 0 )","v":4472.7998951633326}]
[null,null,null,{"$f":"+D28+1","v":5},"Transfers",{"$f":"'Return&RAV'!AH40","v":238.90848777994489},{"$f":"'Return&RAV'!AI40","v":1.5889649604528906},{"$f":"'Return&RAV'!AJ40","v":1.9371656435515117},{"$f":"'Return&RAV'!AK40","v":14.654700839030934},{"$f":"'Return&RAV'!AL40","v":475.82214045185901},{"$f":"'Return&RAV'!AM40","v":69.349803718573156},{"$f":"'Return&RAV'!AN40","v":20.779442706835688},{"$f":"'Return&RAV'!AO40","v":0.81062265305823133},{"$f":"SUM(F29:M29)","v":823.85132875330635},102.98141609416329]
[null,null,null,{"$f":"+D29+1","v":6},"Opening asset value (after transfers)",{"$f":"'Return&RAV'!AH41","v":4253.3070362551225},{"$f":"'Return&RAV'!AI41","v":4318.1682954028947},{"$f":"'Return&RAV'!AJ41","v":4306.5513814467358},{"$f":"'Return&RAV'!AK41","v":4305.7514378599753},{"$f":"'Return&RAV'!AL41","v":4785.7344884692066},{"$f":"'Return&RAV'!AM41","v":4873.2461117633547},{"$f":"'Return&RAV'!AN41","v":4895.2552698244781},{"$f":"'Return&RAV'!AO41","v":4868.2364690381964},null,4575.781311257495]
[null,null,null,{"$f":"+D30+1","v":7},"RAV additions (after disposals)",{"$f":"'Return&RAV'!AH42","v":202.05086600754402},{"$f":"'Return&RAV'!AI42","v":128.07708615771418},{"$f":"'Return&RAV'!AJ42","v":127.39299128735027},{"$f":"'Return&RAV'!AK42","v":148.52394644398635},{"$f":"'Return&RAV'!AL42","v":175.99602794811818},{"$f":"'Return&RAV'!AM42","v":162.84331767955663},{"$f":"'Return&RAV'!AN42","v":136.19194903242729},{"$f":"'Return&RAV'!AO42","v":114.38648340521722},{"$f":"SUM(F31:M31)","v":1195.4626679619141},149.43283349523927]
[null,null,null,{"$f":"+D31+1","v":8},"Depreciation",{"$f":"'Return&RAV'!AH43","v":-138.77857182022461},{"$f":"'Return&RAV'!AI43","v":-141.63116575742444},{"$f":"'Return&RAV'!AJ43","v":-142.84763571314136},{"$f":"'Return&RAV'!AK43","v":-144.36303628661429},{"$f":"'Return&RAV'!AL43","v":-157.83420837254261},{"$f":"'Return&RAV'!AM43","v":-161.61360232526897},{"$f":"'Return&RAV'!AN43","v":-164.02137247176648},{"$f":"'Return&RAV'!AO43","v":-165.39313842491052},{"$f":"SUM(F32:M32)","v":-1216.4827311718934},-152.06034139648668]
[null,null,null,{"$f":"+D32+1","v":9},"Closing asset value",{"$f":"+F30+F31+F32","v":4316.5793304424415},{"$f":"+G30+G31+G32","v":4304.6142158031844},4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384,4817.229814018503,null,4573.1538033562483]
[null,null,null,null,"Final Proposals allowances"]
[null,null,null,{"$f":"D33+1","v":10},{"$f":"E44","v":"Fast pot expenditure"},{"$f":"IF($F$19 = $F$21, F44, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D35) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)))","v":66.598521331123962},67.472820316867796,69.358391105946623,93.907421891247139,109.4614779355966,74.998413516027682,65.089296911713689,60.03870434945965,{"$f":"SUM(F35:M35)","v":606.92504735798309},{"$f":"IFERROR(AVERAGE(F35:M35), 0 )","v":75.865630919747886}]
[null,null,null,{"$f":"+D35+1","v":11},{"$f":"E45","v":"Non-controllable opex"},110.11544616012048,110.29121834911521,110.32860169190292,110.3596633646699,110.27343835902431,110.27662588032852,110.30420904525512,110.31067350058066,882.25987635099727,110.28248454387466]
[null,null,null,12,"RAV depreciation",138.77857182022461,139.81821804192137,140.90074865750091,142.37321147398359,156.31873392963638,160.58725672131885,162.39103157252816,163.35271085367981,1204.5204830707937,150.56506038384921]
[null,null,null,13,"Return",181.79850693518748,181.09363656977166,180.46433564893792,181.33056661729273,203.18668474337215,206.54672414051672,205.9557242601679,203.86618301493181,1544.2423619301783,193.03029524127228]
[null,null,null,14,"Equity issuance cost",0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"Additional income",-1.1295718210052885,-1.1444007312827333,-1.1763817360750841,-1.5927557463957547,-1.8565667598967899,-1.2720416735170972,-1.1039739947823479,-1.018311326547777,-10.294003789502874,-1.2867504736878592]
[null,null,null,16,"Core DARTs",29.880398309084342,30.94598462072333,31.653815333496517,32.605738639953522,52.203683591068042,53.34966363379381,54.645780303388818,55.794227077278627,341.07929150878692,42.634911438598365]
[null,null,null,17,"Tax allowance",12.644268657591024,14.449255534190641,16.435572510903615,21.586082980434373,29.031743034658568,22.383317417943779,24.442401135955986,27.993942375584766,168.96658364726272,21.12082295590784]
[null,null,null,null,"Recalculated allowances"]
[null,null,null,{"$f":"D42+1","v":18},{"$f":"Revenue!E10","v":"Fast pot expenditure"},{"$f":"Revenue!AH10","v":61.421077001695863},{"$f":"Revenue!AI10","v":61.977785772529273},{"$f":"Revenue!AJ10","v":64.270362984989703},{"$f":"Revenue!AK10","v":72.19746503633246},{"$f":"Revenue!AL10","v":84.563427087948909},{"$f":"Revenue!AM10","v":77.032643882684852},{"$f":"Revenue!AN10","v":67.139730271675546},{"$f":"Revenue!AO10","v":60.681470994941087},{"$f":"SUM(F44:M44)","v":549.28396303279771},{"$f":"IFERROR(AVERAGE(F44:M44), 0 )","v":68.660495379099714}]
[null,null,null,{"$f":"+D44+1","v":19},{"$f":"Revenue!E11","v":"Non-controllable opex"},{"$f":"Revenue!AH11","v":110.11544616012048},{"$f":"Revenue!AI11","v":110.29121834911521},{"$f":"Revenue!AJ11","v":110.32860169190292},{"$f":"Revenue!AK11","v":110.3596633646699},{"$f":"Revenue!AL11","v":110.27343835902431},{"$f":"Revenue!AM11","v":110.27662588032852},{"$f":"Revenue!AN11","v":110.30420904525512},{"$f":"Revenue!AO11","v":110.31067350058066},882.25987635099727,110.28248454387466]
[null,null,null,20,{"$f":"Revenue!E12","v":"RAV depreciation"},{"$f":"Revenue!AH12","v":138.77857182022461},{"$f":"Revenue!AI12","v":141.63116575742444},{"$f":"Revenue!AJ12","v":142.84763571314136},{"$f":"Revenue!AK12","v":144.36303628661429},{"$f":"Revenue!AL12","v":157.83420837254261},{"$f":"Revenue!AM12","v":161.61360232526897},{"$f":"Revenue!AN12","v":164.02137247176648},{"$f":"Revenue!AO12","v":165.39313842491052},1216.4827311718934,152.06034139648668]
[null,null,null,21,{"$f":"Revenue!E13","v":"Return"},{"$f":"Revenue!AH13","v":183.50832289441942},{"$f":"Revenue!AI13","v":179.50501113181286},{"$f":"Revenue!AJ13","v":174.59505664664286},{"$f":"Revenue!AK13","v":170.55215941117609},{"$f":"Revenue!AL13","v":185.21297438239333},{"$f":"Revenue!AM13","v":182.69711107509752},{"$f":"Revenue!AN13","v":182.98768922824362},{"$f":"Revenue!AO13","v":181.54862231732753},1440.6069470871132,180.07586838588915]
[null,null,null,22,{"$f":"Revenue!E14","v":"Equity issuance cost"},{"$f":"Revenue!AH14","v":0},{"$f":"Revenue!AI14","v":0},{"$f":"Revenue!AJ14","v":0},{"$f":"Revenue!AK14","v":0},{"$f":"Revenue!AL14","v":0},{"$f":"Revenue!AM14","v":0},{"$f":"Revenue!AN14","v":0},{"$f":"Revenue!AO14","v":0},0,0]
[null,null,null,23,{"$f":"Revenue!E15","v":"Additional income"},{"$f":"Revenue!AH15","v":-1.1295718210052885},{"$f":"Revenue!AI15","v":-1.1444007312827333},{"$f":"Revenue!AJ15","v":-1.1763817360750841},{"$f":"Revenue!AK15","v":-1.5927557463957547},{"$f":"Revenue!AL15","v":-1.8565667598967899},{"$f":"Revenue!AM15","v":-1.2720416735170972},{"$f":"Revenue!AN15","v":-1.1039739947823479},{"$f":"Revenue!AO15","v":-1.018311326547777},-10.294003789502874,-1.2867504736878592]
[null,null,null,24,{"$f":"Revenue!E16","v":"Core DARTs"},{"$f":"Revenue!AH16","v":30.869108646805437},{"$f":"Revenue!AI16","v":31.949126967465027},{"$f":"Revenue!AJ16","v":55.612903336484713},{"$f":"Revenue!AK16","v":56.523707623444601},{"$f":"Revenue!AL16","v":76.049276928907304},{"$f":"Revenue!AM16","v":52.264221997644952},{"$f":"Revenue!AN16","v":53.337503729032655},{"$f":"Revenue!AO16","v":54.451771406537723},411.05762063632244,51.382202579540305]
[null,null,null,25,{"$f":"Revenue!E18","v":"Tax allowance"},{"$f":"Revenue!AH18","v":8.7100178849101244},{"$f":"Revenue!AI18","v":11.1632804138175},{"$f":"Revenue!AJ18","v":14.153814373274841},{"$f":"Revenue!AK18","v":15.057341156206274},{"$f":"Revenue!AL18","v":23.300828929159181},{"$f":"Revenue!AM18","v":22.452877313481206},{"$f":"Revenue!AN18","v":24.33470281924922},{"$f":"Revenue!AO18","v":27.3756835117902},146.54854640188853,18.318568300236066]
[null,null,null,null,"Price Control Revenue"]
[null,null,null,{"$f":"D51+1","v":26},"Final proposals base revenue",{"$f":"F64","v":538.68614139232659},{"$f":"G64","v":542.92673270130729},547.96508321261342,580.56992922118559,658.61919483345935,626.8699596364122,621.72446923422729,620.33812984496751,{"$f":"SUM(F53:M53)","v":4737.6996400764992},{"$f":"IFERROR(AVERAGE(F53:M53), 0 )","v":592.2124550095624}]
[null,null,null,{"$f":"+D53+1","v":27},"MOD",{"$f":"IF(F$21=$F$19,Revenue!AH58,IF(F$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((F$21 - $F$21)/365) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)), 0))","v":0},{"$f":"IF(G$21=$F$19,Revenue!AI58,IF(G$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((G$21 - $F$21)/365) - ROW(m_live_results), COLUMN(G$21) - COLUMN(m_live_results)), 0))","v":7.660590030135495},{"$f":"IF(H$21=$F$19,Revenue!AJ58,IF(H$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((H$21 - $F$21)/365) - ROW(m_live_results), COLUMN(H$21) - COLUMN(m_live_results)), 0))","v":9.903155913025671},{"$f":"IF(I$21=$F$19,Revenue!AK58,IF(I$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((I$21 - $F$21)/365) - ROW(m_live_results), COLUMN(I$21) - COLUMN(m_live_results)), 0))","v":10.462384566159812},{"$f":"IF(J$21=$F$19,Revenue!AL58,IF(J$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((J$21 - $F$21)/365) - ROW(m_live_results), COLUMN(J$21) - COLUMN(m_live_results)), 0))","v":5.9179485259908233},{"$f":"IF(K$21=$F$19,Revenue!AM58,IF(K$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((K$21 - $F$21)/365) - ROW(m_live_results), COLUMN(K$21) - COLUMN(m_live_results)), 0))","v":-100.20929972541376},{"$f":"IF(L$21=$F$19,Revenue!AN58,IF(L$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((L$21 - $F$21)/365) - ROW(m_live_results), COLUMN(L$21) - COLUMN(m_live_results)), 0))","v":0},{"$f":"IF(M$21=$F$19,Revenue!AO58,IF(M$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((M$21 - $F$21)/365) - ROW(m_live_results), COLUMN(M$21) - COLUMN(m_live_results)), 0))","v":0},-66.265220690101955,-8.2831525862627444]
[null,null,null,28,"Base revenue",{"$f":"IF(F$21 = $F$19, Revenue!AH51, IF(F$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)), F53))","v":538.68614139232659},{"$f":"IF(G$21 = $F$19, Revenue!AI51, IF(G$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(G$21) - COLUMN(m_live_results)), G53))","v":550.58732273144278},{"$f":"IF(H$21 = $F$19, Revenue!AJ51, IF(H$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(H$21) - COLUMN(m_live_results)), H53))","v":557.86823912563909},{"$f":"IF(I$21 = $F$19, Revenue!AK51, IF(I$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(I$21) - COLUMN(m_live_results)), I53))","v":591.0323137873454},{"$f":"IF(J$21 = $F$19, Revenue!AL51, IF(J$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(J$21) - COLUMN(m_live_results)), J53))","v":664.53714335945017},{"$f":"IF(K$21 = $F$19, Revenue!AM51, IF(K$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(K$21) - COLUMN(m_live_results)), K53))","v":526.66065991099845},{"$f":"IF(L$21 = $F$19, Revenue!AN51, IF(L$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(L$21) - COLUMN(m_live_results)), L53))","v":621.72446923422729},{"$f":"IF(M$21 = $F$19, Revenue!AO51, IF(M$21 < $F$19, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results), COLUMN(M$21) - COLUMN(m_live_results)), M53))","v":620.33812984496751},4671.4344193863972,583.92930242329965]
[null,null,null,29,"Not Used"]
[null,null,null,{"$f":"+D56+1","v":30},"NGGT SO  Revenue Driver Income"]
[null,null,null,{"$f":"+D57+1","v":31},"Excluded services revenue",{"$f":"Input!AH178","v":3.5},{"$f":"Input!AI178","v":2.9},{"$f":"Input!AJ178","v":3},{"$f":"Input!AK178","v":3.1},{"$f":"Input!AL178","v":3},{"$f":"Input!AM178","v":3},{"$f":"Input!AN178","v":3},{"$f":"Input!AO178","v":3},24.5,3.0625]
[null,null,null,32,"Total revenue",{"$f":"SUM(F55:F58)","v":542.18614139232659},{"$f":"SUM(G55:G58)","v":553.48732273144276},560.86823912563909,594.13231378734542,667.53714335945017,529.66065991099845,624.72446923422729,623.33812984496751,4695.9344193863972,586.99180242329965]
[null,null,null,null,"Recalculated base revenue"]
[null,null,null,{"$f":"D59+1","v":33},"Recalculated base revenue",{"$f":"Revenue!AH19","v":532.27297258717056},{"$f":"Revenue!AI19","v":535.37318766088151},{"$f":"Revenue!AJ19","v":560.63199301036127},{"$f":"Revenue!AK19","v":567.46061713204779},{"$f":"Revenue!AL19","v":635.37758730007874},{"$f":"Revenue!AM19","v":605.06504080098887},{"$f":"Revenue!AN19","v":601.02123357044024},{"$f":"Revenue!AO19","v":598.74304882953993},{"$f":"SUM(F61:M61)","v":4635.9456808915093},{"$f":"IFERROR(AVERAGE(F61:M61), 0 )","v":579.49321011143866}]
[null,null,null,{"$f":"+D61+1","v":34},"Previous year recalculated base revenue",{"$f":"IF($F$12=1, 0,  OFFSET(F64, $F$12 - 2, 0))","v":534.52623699283572},{"$f":"IF($F$12=1, 0,  OFFSET(G64, $F$12 - 2, 0))","v":537.34995175431573},562.82798303640618,598.41476544245256,671.33919320041684,641.24263371374821,635.73505589999684,633.56047708964866,{"$f":"SUM(F62:M62)","v":4814.996297129821},{"$f":"IFERROR(AVERAGE(F62:M62), 0 )","v":601.87453714122762}]
[null,null,null,null,"Recorded recalculated base revenue"]
[null,null,null,{"$f":"D62+1","v":35},"2014-03-31",{"$f":"IF($E64 = $F$19, F$61, IF($E64 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D64) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)), \"\"))","v":538.68614139232659},542.92673270130729,547.96508321261342,580.56992922118559,658.61919483345935,626.8699596364122,621.72446923422729,620.33812984496751,{"$f":"SUM(F64:M64)","v":4737.6996400764992},{"$f":"IFERROR(AVERAGE(F64:M64), 0 )","v":592.2124550095624}]
[null,null,null,{"$f":"+D64+1","v":36},"2015-03-31",542.83406992244852,546.25792232812796,551.32081925355271,583.93183212884287,661.40742227557109,629.60070703274187,624.49362045500914,623.18302697186687,4763.0294203681606,595.37867754602007]
[null,null,null,{"$f":"+D65+1","v":37},"2016-03-31",533.21780050947348,545.59934143510225,569.01836260740231,601.54260576120225,678.42432194190053,646.41394359043636,641.15737199261594,639.70344022835093,4855.0771880664834,606.88464850831042]
[null,null,null,{"$f":"D66+1","v":38},"2017-03-31",534.38954985320231,537.0283375200413,569.78290301742379,598.21379572758349,677.06754779224821,646.08535887106859,640.65821830959851,638.53235279274963,4841.7580638839163,605.21975798548954]
[null,null,null,{"$f":"D67+1","v":39},"2018-03-31",534.52623699283572,537.34995175431573,562.82798303640618,598.41476544245256,671.33919320041684,641.24263371374821,635.73505589999684,633.56047708964866,4814.996297129821,601.87453714122762]
[null,null,null,{"$f":"D68+1","v":40},"2019-03-31",532.27297258717056,535.37318766088151,560.63199301036127,567.46061713204779,635.37758730007874,605.06504080098887,601.02123357044024,598.74304882953993,4635.9456808915093,579.49321011143866]
[null,null,null,{"$f":"D69+1","v":41},"2020-03-31","","","","","","","","",0,0]
[null,null,null,{"$f":"D70+1","v":42},"2021-03-31","","","","","","","","",0,0]
[null,null,null,null,"Recorded MOD"]
[null,null,null,{"$f":"D71+1","v":43},"2014-03-31",{"$f":"IF($E73 = $F$19, F$54, IF($E73 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)), \"\"))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D73+1","v":44},"2015-03-31",0,7.660590030135495,0,0,0,0,0,0,7.660590030135495]
[null,null,null,{"$f":"+D74+1","v":45},"2016-03-31",0,7.660590030135495,9.903155913025671,0,0,0,0,0,17.563745943161166]
[null,null,null,{"$f":"D75+1","v":46},"2017-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,0,0,0,0,28.026130509320978]
[null,null,null,{"$f":"D76+1","v":47},"2018-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,5.9179485259908233,0,0,0,33.944079035311802]
[null,null,null,{"$f":"D77+1","v":48},"2019-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,5.9179485259908233,-100.20929972541376,0,0,-66.265220690101955]
[null,null,null,{"$f":"D78+1","v":49},"2020-03-31","","","","","","","","",0]
[null,null,null,{"$f":"D79+1","v":50},"2021-03-31","","","","","","","","",{"$f":"SUM(F80:M80)","v":0}]
[null,null,null,null,"Inputs to RoRE"]
[null,null,null,{"$f":"D80+1","v":51},"Average RAV",{"$f":"AVERAGE(F28 +F29, (F33*'Return&RAV'!AH14))","v":4194.4759518724441},{"$f":"AVERAGE(G28 +G29, (G33*'Return&RAV'!AI14))","v":4223.6473207485378},{"$f":"AVERAGE(H28 +H29, (H33*'Return&RAV'!AJ14))","v":4213.4553640215472},{"$f":"AVERAGE(I28 +I29, (I33*'Return&RAV'!AK14))","v":4224.2020906792841},{"$f":"AVERAGE(J28 +J29, (J33*'Return&RAV'!AL14))","v":4703.8215716163386},{"$f":"AVERAGE(K28 +K29, (K33*'Return&RAV'!AM14))","v":4784.2124013118828},{"$f":"AVERAGE(L28 +L29, (L33*'Return&RAV'!AN14))","v":4791.8216491847761},{"$f":"AVERAGE(M28 +M29, (M33*'Return&RAV'!AO14))","v":4754.1374092917195},{"$f":"SUM(F82:M82)","v":35889.773758726529},{"$f":"IFERROR(AVERAGE(F82:M82), 0 )","v":4486.2217198408161}]
[null,null,null,{"$f":"D82+1","v":52},"Gearing",{"$f":"Input!AH40","v":0.625},{"$f":"Input!AI40","v":0.625},{"$f":"Input!AJ40","v":0.625},{"$f":"Input!AK40","v":0.625},{"$f":"Input!AL40","v":0.625},{"$f":"Input!AM40","v":0.625},{"$f":"Input!AN40","v":0.625},{"$f":"Input!AO40","v":0.625},{"$f":"1- (N84 /N82)","v":0.625},{"$f":"IFERROR(AVERAGE(F83:M83), 0 )","v":0.625}]
[null,null,null,{"$f":"D83+1","v":53},"Regulated equity",{"$f":"F82 * (1 - F83)","v":1572.9284819521665},{"$f":"G82 * (1 - G83)","v":1583.8677452807017},1580.0457615080802,1584.0757840047315,1763.9330893561269,1794.079650491956,1796.933118444291,1782.8015284843948,{"$f":"SUM(F84:M84)","v":13458.665159522448},{"$f":"IFERROR(AVERAGE(F84:M84), 0 )","v":1682.3331449403061}]
[null,null,null,{"$f":"D84+1","v":54},"Regulated debt return",{"$f":"(F82 * F83) * Input!AH8","v":76.549186121672108},{"$f":"(G82 * G83) * Input!AI8","v":71.802004452725157},{"$f":"(H82 * H83) * Input!AJ8","v":67.151944864093394},{"$f":"(I82 * I83) * Input!AK8","v":62.835006098854343},{"$f":"(J82 * J83) * Input!AL8","v":65.265524306176701},{"$f":"(K82 * K83) * Input!AM8","v":60.699694841644501},{"$f":"(L82 * L83) * Input!AN8","v":60.796237174031845},{"$f":"(M82 * M83) * Input!AO8","v":60.318118380388682},{"$f":"SUM(F85:M85)","v":525.41771623958675},{"$f":"IFERROR(AVERAGE(F85:M85), 0 )","v":65.677214529948344}]
[null,null,null,{"$f":"D85+1","v":55},"Regulated equity return",{"$f":"F47-F85","v":106.95913677274731},107.70300667908771,107.44311178254947,107.71715331232176,119.94745007621663,121.99741623345302,122.19145205421178,121.23050393693885,{"$f":"SUM(F86:M86)","v":915.18923084752646},{"$f":"IFERROR(AVERAGE(F86:M86), 0 )","v":114.39865385594081}]
[]
[]
[]
[]
[]
[null,null,"End of sheet"]

{"sheet":"LiveResults(SO)","index":16,"n_rows":92,"n_cols":15,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
["Live Results"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,"Live results"]
[null,"Note: This sheet displays the output of the PCFM for the live company in the selected year.",null,null,null,{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[null,"As well as displaying output it performs the role of recalling results generated with data at earlier stages from the \"SavedResults\" sheet required for the MOD calculation."]
[]
[null,null,"Offset settings"]
[null,null,"Note: This sheet uses Offset functions to recall saved data for the live company on the \"SavedResults\" sheet, and to place recalculated base revenue values into a row where the year of calculation can be identified."]
[]
[null,null,null,null,"Company number",{"$f":"LiveResults!F10+1","v":2}]
[null,null,null,null,"Number of rows per company on \"SavedResults\"",{"$f":"LiveResults!F11","v":77}]
[null,null,null,null,"Year number",{"$f":"m_PCFM_year_t","v":6}]
[]
[null,null,"Adjacent named range: m_live_results_02"]
[null,null,{"$f":"\"Values for \"&E19","v":"Values for NGGT SO"}]
[]
[]
[null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,{"$f":"IF(UserInterface!$G$17 = \"NGGT TO\", \"NGGT SO\", IF(UserInterface!$G$17 = \"NGET TO\", \"NGET SO\", \"Not applicable\"))","v":"NGGT SO"},{"$f":"LiveResults!F19","v":"2019-03-31"},null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[]
[null,null,null,null,"PCFM year ending","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","RIIO Total","RIIO average"]
[null,null,null,null,"Price base","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices"]
[null,null,null,null,"Totex"]
[null,null,null,1,"Slow pot",{"$f":"SystemOperator!AH162","v":28.557779847312933},{"$f":"SystemOperator!AI162","v":28.400823871150287},{"$f":"SystemOperator!AJ162","v":29.937830886467122},{"$f":"SystemOperator!AK162","v":28.30870616650629},{"$f":"SystemOperator!AL162","v":25.340821469062533},{"$f":"SystemOperator!AM162","v":25.690541271459477},{"$f":"SystemOperator!AN162","v":26.758089836543586},{"$f":"SystemOperator!AO162","v":25.259636206336072},{"$f":"SUM(F24:M24)","v":218.2542295548383},{"$f":"IFERROR(AVERAGE(F24:M24), 0 )","v":27.281778694354788}]
[null,null,null,{"$f":"+D24+1","v":2},"Fast pot",{"$f":"SystemOperator!AH160","v":47.799920279192236},{"$f":"SystemOperator!AI160","v":47.537207869893258},{"$f":"SystemOperator!AJ160","v":50.109845280557266},{"$f":"SystemOperator!AK160","v":47.383021551424967},{"$f":"SystemOperator!AL160","v":42.4153856674683},{"$f":"SystemOperator!AM160","v":43.000745550624686},{"$f":"SystemOperator!AN160","v":44.787604913572956},{"$f":"SystemOperator!AO160","v":42.279498035204227},{"$f":"SUM(F25:M25)","v":365.31322914793793},{"$f":"IFERROR(AVERAGE(F25:M25), 0 )","v":45.664153643492241}]
[null,null,null,{"$f":"+D25+1","v":3},"Post-TIM totex allowance",{"$f":"SystemOperator!AH149","v":76.357700126505165},{"$f":"SystemOperator!AI149","v":75.938031741043545},{"$f":"SystemOperator!AJ149","v":80.047676167024392},{"$f":"SystemOperator!AK149","v":75.691727717931258},{"$f":"SystemOperator!AL149","v":67.756207136530833},{"$f":"SystemOperator!AM149","v":68.691286822084166},{"$f":"SystemOperator!AN149","v":71.545694750116539},{"$f":"SystemOperator!AO149","v":67.539134241540296},{"$f":"SUM(F26:M26)","v":583.56745870277621},{"$f":"IFERROR(AVERAGE(F26:M26), 0 )","v":72.945932337847026}]
[null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,{"$f":"D26+1","v":4},"Opening asset value including transfers",{"$f":"SystemOperator!AH281","v":53.000554975302876},{"$f":"SystemOperator!AI281","v":68.058245291790399},{"$f":"SystemOperator!AJ281","v":82.256502556764943},{"$f":"SystemOperator!AK281","v":95.503391517773579},{"$f":"SystemOperator!AL281","v":103.93098942692654},{"$f":"SystemOperator!AM281","v":106.79345890056341},{"$f":"SystemOperator!AN281","v":107.70041672668867},{"$f":"SystemOperator!AO281","v":107.6580962435617},null,{"$f":"IFERROR(AVERAGE(F28:M28), 0 )","v":90.612706954921507}]
[null,null,null,{"$f":"+D28+1","v":5},"Transfers",{"$f":"SystemOperator!AH282","v":0},{"$f":"SystemOperator!AI282","v":0},{"$f":"SystemOperator!AJ282","v":0},{"$f":"SystemOperator!AK282","v":0},{"$f":"SystemOperator!AL282","v":0},{"$f":"SystemOperator!AM282","v":0},{"$f":"SystemOperator!AN282","v":0},{"$f":"SystemOperator!AO282","v":0},{"$f":"SUM(F29:M29)","v":0},0]
[null,null,null,{"$f":"+D29+1","v":6},"Opening asset value (after transfers)",{"$f":"SystemOperator!AH283","v":53.000554975302876},{"$f":"SystemOperator!AI283","v":68.058245291790399},{"$f":"SystemOperator!AJ283","v":82.256502556764943},{"$f":"SystemOperator!AK283","v":95.503391517773579},{"$f":"SystemOperator!AL283","v":103.93098942692654},{"$f":"SystemOperator!AM283","v":106.79345890056341},{"$f":"SystemOperator!AN283","v":107.70041672668867},{"$f":"SystemOperator!AO283","v":107.6580962435617},null,90.612706954921507]
[null,null,null,{"$f":"+D30+1","v":7},"RAV additions (after disposals)",{"$f":"SystemOperator!AH284","v":25.602724807330365},{"$f":"SystemOperator!AI284","v":28.400823871150287},{"$f":"SystemOperator!AJ284","v":29.937830886467122},{"$f":"SystemOperator!AK284","v":28.30870616650629},{"$f":"SystemOperator!AL284","v":25.340821469062533},{"$f":"SystemOperator!AM284","v":25.690541271459477},{"$f":"SystemOperator!AN284","v":26.758089836543586},{"$f":"SystemOperator!AO284","v":25.259636206336072},{"$f":"SUM(F31:M31)","v":215.29917451485571},26.912396814356963]
[null,null,null,{"$f":"+D31+1","v":8},"Depreciation",{"$f":"SystemOperator!AH285","v":-10.545034490842841},{"$f":"SystemOperator!AI285","v":-14.202566606175751},{"$f":"SystemOperator!AJ285","v":-16.690941925458485},{"$f":"SystemOperator!AK285","v":-19.881108257353329},{"$f":"SystemOperator!AL285","v":-22.478351995425655},{"$f":"SystemOperator!AM285","v":-24.783583445334209},{"$f":"SystemOperator!AN285","v":-26.800410319670544},{"$f":"SystemOperator!AO285","v":-27.14850547264567},{"$f":"SUM(F32:M32)","v":-162.53050251290648},-20.31631281411331]
[null,null,null,{"$f":"+D32+1","v":9},"Closing asset value",{"$f":"+F30+F31+F32","v":68.058245291790399},{"$f":"+G30+G31+G32","v":82.256502556764943},95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,105.76922697725212,null,97.208790955165171]
[null,null,null,null,"Final Proposals allowances"]
[null,null,null,{"$f":"D33+1","v":10},"Fast pot expenditure",{"$f":"IF($F$19 = $F$21, F44, OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D35) - ROW(m_live_results_02), COLUMN(F$21) - COLUMN(m_live_results_02)))","v":53.201845223502282},49.216910764481433,47.400104616127415,47.985029916447793,45.882069994769701,42.289132635887952,42.507919174400172,41.559488852106398,{"$f":"SUM(F35:M35)","v":370.04250117772312},{"$f":"IFERROR(AVERAGE(F35:M35), 0 )","v":46.255312647215391}]
[null,null,null,{"$f":"+D35+1","v":11},"Non-controllable opex",0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"RAV depreciation",10.545034490842841,15.085767058982928,17.717503602039272,20.676395856230613,23.325020499943864,25.926130530046557,27.88222184296994,28.035747742989653,169.19382162404565,21.149227703005707]
[null,null,null,13,"Return",2.71532887430656,3.4800460320406099,4.0154503003214259,4.4148526331317184,4.6753317846606652,4.7508860321070223,4.6843281404023367,4.562746918621075,33.298970715591416,4.162371339448927]
[null,null,null,14,"Equity issuance cost",0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"Additional income",-0.43181154987245485,-0.39947195996305995,-0.34734317043598018,-0.3193206524905472,-0.31265626882301373,-0.30799379948941219,-0.32570922921081308,-0.31552026220892354,-2.7598268924942051,-0.34497836156177564]
[null,null,null,16,"Core DARTs",5.0764622252258459E-2,4.5939681659865533E-2,4.0903649916555401E-2,3.5647291784475482E-2,3.0160967984117021E-2,2.4434617517492901E-2,1.8457739217953989E-2,1.2219372492810243E-2,0.25852794282552904,3.2315992853191131E-2]
[null,null,null,17,"Tax allowance",0.8125503950547055,0,0,0,0,0,0,0,0.8125503950547055,0.10156879938183819]
[null,null,null,null,"Recalculated allowances"]
[null,null,null,{"$f":"D42+1","v":18},"Fast pot expenditure",{"$f":"SystemOperator!AH160","v":47.799920279192236},{"$f":"SystemOperator!AI160","v":47.537207869893258},{"$f":"SystemOperator!AJ160","v":50.109845280557266},{"$f":"SystemOperator!AK160","v":47.383021551424967},{"$f":"SystemOperator!AL160","v":42.4153856674683},{"$f":"SystemOperator!AM160","v":43.000745550624686},{"$f":"SystemOperator!AN160","v":44.787604913572956},{"$f":"SystemOperator!AO160","v":42.279498035204227},{"$f":"SUM(F44:M44)","v":365.31322914793793},{"$f":"IFERROR(AVERAGE(F44:M44), 0 )","v":45.664153643492241}]
[null,null,null,{"$f":"+D44+1","v":19},"Non-controllable opex",null,null,null,null,null,null,null,null,0,0]
[null,null,null,20,"RAV depreciation",{"$f":"-SystemOperator!AH285","v":10.545034490842841},{"$f":"-SystemOperator!AI285","v":14.202566606175751},{"$f":"-SystemOperator!AJ285","v":16.690941925458485},{"$f":"-SystemOperator!AK285","v":19.881108257353329},{"$f":"-SystemOperator!AL285","v":22.478351995425655},{"$f":"-SystemOperator!AM285","v":24.783583445334209},{"$f":"-SystemOperator!AN285","v":26.800410319670544},{"$f":"-SystemOperator!AO285","v":27.14850547264567},162.53050251290648,20.31631281411331]
[null,null,null,21,"Return",{"$f":"SystemOperator!AH314","v":2.5857575503917345},{"$f":"SystemOperator!AI314","v":3.1229290115692563},{"$f":"SystemOperator!AJ314","v":3.6042323653361477},{"$f":"SystemOperator!AK314","v":3.9446579786041913},{"$f":"SystemOperator!AL314","v":4.0689879901620678},{"$f":"SystemOperator!AM314","v":4.0198519975510081},{"$f":"SystemOperator!AN314","v":4.0363908894520035},{"$f":"SystemOperator!AO314","v":4.0008438308094387},29.383651613875848,3.672956451734481]
[null,null,null,22,"Equity issuance cost",null,null,null,null,null,null,null,null,0,0]
[null,null,null,23,"Additional income",{"$f":"SystemOperator!AH174","v":-0.43181154987245485},{"$f":"SystemOperator!AI174","v":-0.39947195996305995},{"$f":"SystemOperator!AJ174","v":-0.34734317043598018},{"$f":"SystemOperator!AK174","v":-0.3193206524905472},{"$f":"SystemOperator!AL174","v":-0.31265626882301373},{"$f":"SystemOperator!AM174","v":-0.30799379948941219},{"$f":"SystemOperator!AN174","v":-0.32570922921081308},{"$f":"SystemOperator!AO174","v":-0.31552026220892354},-2.7598268924942051,-0.34497836156177564]
[null,null,null,24,"Core DARTs",{"$f":"SystemOperator!AH395","v":8.3082796001737652E-2},{"$f":"SystemOperator!AI395","v":7.976923323919452E-2},{"$f":"SystemOperator!AJ395","v":0.75266180631023005},{"$f":"SystemOperator!AK395","v":0.74924415240021436},{"$f":"SystemOperator!AL395","v":0.74577657614235293},{"$f":"SystemOperator!AM395","v":1.3289523341871334},{"$f":"SystemOperator!AN395","v":1.3253234363350497},{"$f":"SystemOperator!AO395","v":1.3215559599462396},6.3863662945621522,0.79829578682026903]
[null,null,null,25,"Tax allowance",{"$f":"SystemOperator!AH397","v":1.1188128912606656},{"$f":"SystemOperator!AI397","v":0.12169954124171645},{"$f":"SystemOperator!AJ397","v":0.37849473578258813},{"$f":"SystemOperator!AK397","v":0.18159073794886388},{"$f":"SystemOperator!AL397","v":0},{"$f":"SystemOperator!AM397","v":0},{"$f":"SystemOperator!AN397","v":0.60495909256208624},{"$f":"SystemOperator!AO397","v":0.64561400166406102},3.0511710004599815,0.38139637505749768]
[null,null,null,null,"Price Control Revenue"]
[null,null,null,{"$f":"D51+1","v":26},"Final proposals base revenue",{"$f":"F64","v":66.893712056086201},{"$f":"G64","v":67.429191577201763},68.82661899796868,72.79260504510404,73.599926978535336,72.682590016069625,74.76721766777959,73.854682624001015,{"$f":"SUM(F53:M53)","v":570.84654496274629},{"$f":"IFERROR(AVERAGE(F53:M53), 0 )","v":71.355818120343287}]
[null,null,null,{"$f":"+D53+1","v":27},"SOMOD",{"$f":"IF(F$21=$F$19,SystemOperator!AH444,IF(F$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((F$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(F$21) - COLUMN(m_live_results_02)), 0))","v":0},{"$f":"IF(G$21=$F$19,SystemOperator!AI444,IF(G$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((G$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(G$21) - COLUMN(m_live_results_02)), 0))","v":-0.74723548170331355},{"$f":"IF(H$21=$F$19,SystemOperator!AJ444,IF(H$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((H$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(H$21) - COLUMN(m_live_results_02)), 0))","v":-13.787280588025247},{"$f":"IF(I$21=$F$19,SystemOperator!AK444,IF(I$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((I$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(I$21) - COLUMN(m_live_results_02)), 0))","v":1.0011710527519853},{"$f":"IF(J$21=$F$19,SystemOperator!AL444,IF(J$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((J$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(J$21) - COLUMN(m_live_results_02)), 0))","v":3.0471602441516268},{"$f":"IF(K$21=$F$19,SystemOperator!AM444,IF(K$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((K$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(K$21) - COLUMN(m_live_results_02)), 0))","v":-7.3017659828011006E-2},{"$f":"IF(L$21=$F$19,SystemOperator!AN444,IF(L$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((L$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(L$21) - COLUMN(m_live_results_02)), 0))","v":0},{"$f":"IF(M$21=$F$19,SystemOperator!AO444,IF(M$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) + ((M$21 - $F$21)/365) - ROW(m_live_results_02), COLUMN(M$21) - COLUMN(m_live_results_02)), 0))","v":0},-10.55920243265296,-1.31990030408162]
[null,null,null,28,"Base revenue",{"$f":"IF(F$21=$F$19,SystemOperator!AH445,IF(F$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(F$21) - COLUMN(m_live_results_02)), F53))","v":66.893712056086201},{"$f":"IF(G$21=$F$19,SystemOperator!AI445,IF(G$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(G$21) - COLUMN(m_live_results_02)), G53))","v":66.68195609549845},{"$f":"IF(H$21=$F$19,SystemOperator!AJ445,IF(H$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(H$21) - COLUMN(m_live_results_02)), H53))","v":55.039338409943433},{"$f":"IF(I$21=$F$19,SystemOperator!AK445,IF(I$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(I$21) - COLUMN(m_live_results_02)), I53))","v":73.793776097856025},{"$f":"IF(J$21=$F$19,SystemOperator!AL445,IF(J$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(J$21) - COLUMN(m_live_results_02)), J53))","v":76.647087222686963},{"$f":"IF(K$21=$F$19,SystemOperator!AM445,IF(K$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(K$21) - COLUMN(m_live_results_02)), K53))","v":72.609572356241614},{"$f":"IF(L$21=$F$19,SystemOperator!AN445,IF(L$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(L$21) - COLUMN(m_live_results_02)), L53))","v":74.76721766777959},{"$f":"IF(M$21=$F$19,SystemOperator!AO445,IF(M$21 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D55) - ROW(m_live_results_02), COLUMN(M$21) - COLUMN(m_live_results_02)), M53))","v":73.854682624001015},560.28734253009338,70.035917816261673]
[null,null,null,29,"Not Used",null,null,null,null,null,null,null,null,0,0]
[null,null,null,{"$f":"D56+1","v":30},"NGGT SO  Revenue Driver Income",{"$f":"SystemOperator!AH65","v":94.224999999999994},{"$f":"SystemOperator!AI65","v":87.484999999999999},{"$f":"SystemOperator!AJ65","v":79.322999999999993},{"$f":"SystemOperator!AK65","v":58.722999999999999},{"$f":"SystemOperator!AL65","v":3.3000000000000002E-2},{"$f":"SystemOperator!AM65","v":3.3000000000000002E-2},{"$f":"SystemOperator!AN65","v":0},{"$f":"SystemOperator!AO65","v":0},319.822,39.97775]
[null,null,null,{"$f":"D57+1","v":31},"Excluded services revenue",null,null,null,null,null,null,null,null,0,0]
[null,null,null,32,"Total revenue",{"$f":"SystemOperator!AH447","v":161.1187120560862},{"$f":"SystemOperator!AI447","v":154.16695609549845},{"$f":"SystemOperator!AJ447","v":134.36233840994342},{"$f":"SystemOperator!AK447","v":132.51677609785602},{"$f":"SystemOperator!AL447","v":76.680087222686964},{"$f":"SystemOperator!AM447","v":72.642572356241615},{"$f":"SystemOperator!AN447","v":74.76721766777959},{"$f":"SystemOperator!AO447","v":73.854682624001015},880.10934253009339,110.01366781626167]
[null,null,null,null,"Recalculated base revenue"]
[null,null,null,{"$f":"D59+1","v":33},"Recalculated base revenue",{"$f":"SystemOperator!AH398","v":61.700796457816757},{"$f":"SystemOperator!AI398","v":64.664700302156106},{"$f":"SystemOperator!AJ398","v":71.188832943008734},{"$f":"SystemOperator!AK398","v":71.82030202524102},{"$f":"SystemOperator!AL398","v":69.395845960375354},{"$f":"SystemOperator!AM398","v":72.825139528207629},{"$f":"SystemOperator!AN398","v":77.228979422381826},{"$f":"SystemOperator!AO398","v":75.080497038060713},{"$f":"SUM(F61:M61)","v":563.90509367724815},{"$f":"IFERROR(AVERAGE(F61:M61), 0 )","v":70.488136709656018}]
[null,null,null,{"$f":"+D61+1","v":34},"Previous year recalculated base revenue",{"$f":"IF($F$12=1, 0,  OFFSET(F64, $F$12 - 2, 0))","v":61.631001083027449},{"$f":"IF($F$12=1, 0,  OFFSET(G64, $F$12 - 2, 0))","v":64.580050668098323},71.067319227436826,72.289647688351081,69.424509509752369,72.388898337783473,76.412735900188977,74.688497080108618,{"$f":"SUM(F62:M62)","v":562.48265949474717},{"$f":"IFERROR(AVERAGE(F62:M62), 0 )","v":70.310332436843396}]
[null,null,null,null,"Recorded recalculated base revenue"]
[null,null,null,{"$f":"D62+1","v":35},"2014-03-31",{"$f":"IF($E64 = $F$19, F$61, IF($E64 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D64) - ROW(m_live_results_02), COLUMN(F$21) - COLUMN(m_live_results_02)), \"\"))","v":66.893712056086201},67.429191577201763,68.82661899796868,72.79260504510404,73.599926978535336,72.682590016069625,74.76721766777959,73.854682624001015,{"$f":"SUM(F64:M64)","v":570.84654496274629},{"$f":"IFERROR(AVERAGE(F64:M64), 0 )","v":71.355818120343287}]
[null,null,null,{"$f":"+D64+1","v":36},"2015-03-31",66.796735883512227,66.783174975622529,68.182623498776877,72.15443075945754,72.971424921021438,72.068903992562696,74.172338586378103,73.280139063951196,566.40977168128256,70.80122146016032]
[null,null,null,{"$f":"+D65+1","v":37},"2016-03-31",56.072237526593305,65.879521568407782,67.650824291300381,71.653542758445468,72.504852690916707,71.641157721995995,73.786951437896022,73.363944740522044,552.55303273607774,69.069129092009717]
[null,null,null,{"$f":"D66+1","v":38},"2017-03-31",60.674058064698116,63.235277253687492,67.598571668977101,71.504272869027488,72.349284730862379,71.483701912443678,73.896764020246806,73.550914623963251,554.29284514390633,69.286605642988292]
[null,null,null,{"$f":"D67+1","v":39},"2018-03-31",61.631001083027449,64.580050668098323,71.067319227436826,72.289647688351081,69.424509509752369,72.388898337783473,76.412735900188977,74.688497080108618,562.48265949474717,70.310332436843396]
[null,null,null,{"$f":"D68+1","v":40},"2019-03-31",61.700796457816757,64.664700302156106,71.188832943008734,71.82030202524102,69.395845960375354,72.825139528207629,77.228979422381826,75.080497038060713,563.90509367724815,70.488136709656018]
[null,null,null,{"$f":"D69+1","v":41},"2020-03-31","","","","","","","","",0,0]
[null,null,null,{"$f":"D70+1","v":42},"2021-03-31","","","","","","","","",0,0]
[null,null,null,null,"Recorded SOMOD"]
[null,null,null,{"$f":"D71+1","v":43},"2014-03-31",{"$f":"IF($E73 = $F$19, F$54, IF($E73 < $F$19,OFFSET(m_results_01, ($F$11 * ($F$10 - 1)) + ROW($D73) - ROW(m_live_results), COLUMN(F$21) - COLUMN(m_live_results)), \"\"))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(F73:M73)","v":0}]
[null,null,null,{"$f":"+D73+1","v":44},"2015-03-31",0,-0.74723548170331355,0,0,0,0,0,0,-0.74723548170331355]
[null,null,null,{"$f":"+D74+1","v":45},"2016-03-31",0,-0.74723548170331355,-13.787280588025247,0,0,0,0,0,-14.534516069728561]
[null,null,null,{"$f":"D75+1","v":46},"2017-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,0,0,0,0,-13.533345016976575]
[null,null,null,{"$f":"D76+1","v":47},"2018-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,3.0471602441516268,0,0,0,-10.486184772824949]
[null,null,null,{"$f":"D77+1","v":48},"2019-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,3.0471602441516268,-7.3017659828011006E-2,0,0,-10.55920243265296]
[null,null,null,{"$f":"D78+1","v":49},"2020-03-31","","","","","","","","",0]
[null,null,null,{"$f":"D79+1","v":50},"2021-03-31","","","","","","","","",0]
[null,null,null,null,"RORE"]
[null,null,null,{"$f":"D80+1","v":51},"Average RAV",{"$f":"AVERAGE(F28 +F29, (F33*'Return&RAV'!AH14))","v":59.103029723239651},{"$f":"AVERAGE(G28 +G29, (G33*'Return&RAV'!AI14))","v":73.480682625158963},{"$f":"AVERAGE(H28 +H29, (H33*'Return&RAV'!AJ14))","v":86.979966584281087},{"$f":"AVERAGE(I28 +I29, (I33*'Return&RAV'!AK14))","v":97.700507210010926},{"$f":"AVERAGE(J28 +J29, (J33*'Return&RAV'!AL14))","v":103.33937752792554},{"$f":"AVERAGE(K28 +K29, (K33*'Return&RAV'!AM14))","v":105.26617342195766},{"$f":"AVERAGE(L28 +L29, (L33*'Return&RAV'!AN14))","v":105.69927042754838},{"$f":"AVERAGE(M28 +M29, (M33*'Return&RAV'!AO14))","v":104.76841455474798},{"$f":"SUM(F82:M82)","v":736.33742207487023},{"$f":"IFERROR(AVERAGE(F82:M82), 0 )","v":92.042177759358779}]
[null,null,null,{"$f":"D82+1","v":52},"Gearing",{"$f":"Input!AH40","v":0.625},{"$f":"Input!AI40","v":0.625},{"$f":"Input!AJ40","v":0.625},{"$f":"Input!AK40","v":0.625},{"$f":"Input!AL40","v":0.625},{"$f":"Input!AM40","v":0.625},{"$f":"Input!AN40","v":0.625},{"$f":"Input!AO40","v":0.625},{"$f":"1- (N84 /N82)","v":0.625},{"$f":"IFERROR(AVERAGE(F83:M83), 0 )","v":0.625}]
[null,null,null,{"$f":"D83+1","v":53},"Regulated equity",{"$f":"F82 * (1 - F83)","v":22.16363614621487},{"$f":"G82 * (1 - G83)","v":27.555255984434609},32.617487469105406,36.637690203754097,38.752266572972076,39.474815033234123,39.637226410330641,39.288155458030488,{"$f":"SUM(F84:M84)","v":276.12653327807629},{"$f":"IFERROR(AVERAGE(F84:M84), 0 )","v":34.515816659759537}]
[null,null,null,{"$f":"D84+1","v":54},"Regulated debt return",{"$f":"(F82 * F83) * Input!AH8","v":1.0786302924491236},{"$f":"(G82 * G83) * Input!AI8","v":1.2491716046277026},{"$f":"(H82 * H83) * Input!AJ8","v":1.3862432174369799},{"$f":"(I82 * I83) * Input!AK8","v":1.4532950447489124},{"$f":"(J82 * J83) * Input!AL8","v":1.433833863199967},{"$f":"(K82 * K83) * Input!AM8","v":1.3355645752910876},{"$f":"(L82 * L83) * Input!AN8","v":1.3410594935495201},{"$f":"(M82 * M83) * Input!AO8","v":1.3292492596633649},{"$f":"SUM(F85:M85)","v":10.607047350966658},{"$f":"IFERROR(AVERAGE(F85:M85), 0 )","v":1.3258809188708323}]
[null,null,null,{"$f":"D85+1","v":55},"Regulated equity return",{"$f":"F47-F85","v":1.5071272579426109},1.8737574069415537,2.2179891478991678,2.491362933855279,2.6351541269621008,2.6842874222599207,2.6953313959024836,2.6715945711460738,{"$f":"SUM(F86:M86)","v":18.776604262909188},{"$f":"IFERROR(AVERAGE(F86:M86), 0 )","v":2.3470755328636486}]
[]
[]
[]
[]
[]
[null,null,"End of sheet"]

{"sheet":"SavedResults","index":17,"n_rows":167,"n_cols":15,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
["Saved Results"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,"Links to saved results"]
[null,"Note: The \"Run_for_one\" and \"RunForAll\" macros save output on the \"LiveResults\" sheet to points on this sheet designated by named ranges. The hyperlinks below lead to the saved output for each company.",null,null,null,{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"}]
[null,"The \"LiveResults\" sheet recalls values generated in earlier iterations (Final Proposals allowances and recalculated base revenue) from this sheet."]
[null,"For \"LiveResults\" to recall data correctly, there must be an equal number of rows between each named ranges marking the start of each company's section. There must also be sufficient rows to hold the output generated on the \"LiveResults\" sheet."]
[]
[null,null,null,null,{"$f":"UserInterface!E46","v":"NGGT TO"}]
[null,null,null,null,"NGGT SO"]
[]
[null,"Saved results"]
[]
[null,null,"Values for NGGT TO"]
[]
[]
[null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,"NGGT TO","2019-03-31",null,"GT1 PCFM November 2017 DryRun3.xlsm"]
[]
[null,null,null,null,"PCFM year ending","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","RIIO Total","RIIO average"]
[null,null,null,null,"Price base","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices"]
[null,null,null,null,"Totex"]
[null,null,null,1,"Slow pot",133.9772494032818,128.08484413781883,127.40074926745494,148.531704424091,176.00378592822284,162.85107565966129,136.19970701253195,114.39424138532189,1127.4433572183846,140.93041965229807]
[null,null,null,2,"Fast pot",61.421077001695863,61.977785772529273,64.270362984989703,72.19746503633246,84.563427087948909,77.032643882684852,67.139730271675546,60.681470994941087,549.28396303279771,68.660495379099714]
[null,null,null,3,"Post-TIM totex allowance",195.39832640497767,190.06262991034811,191.67111225244463,220.72916946042346,260.56721301617176,239.88371954234614,203.33943728420749,175.07571238026298,1676.7273202511822,209.59091503139777]
[null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,4,"Opening asset value (before transfers)",4014.3985484751774,4316.5793304424415,4304.6142158031844,4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384,null,4472.7998951633326]
[null,null,null,5,"Transfers",238.90848777994489,1.5889649604528906,1.9371656435515117,14.654700839030934,475.82214045185901,69.349803718573156,20.779442706835688,0.81062265305823133,823.85132875330635,102.98141609416329]
[null,null,null,6,"Opening asset value (after transfers)",4253.3070362551225,4318.1682954028947,4306.5513814467358,4305.7514378599753,4785.7344884692066,4873.2461117633547,4895.2552698244781,4868.2364690381964,null,4575.781311257495]
[null,null,null,7,"RAV additions (after disposals)",202.05086600754402,128.07708615771418,127.39299128735027,148.52394644398635,175.99602794811818,162.84331767955663,136.19194903242729,114.38648340521722,1195.4626679619141,149.43283349523927]
[null,null,null,8,"Depreciation",-138.77857182022461,-141.63116575742444,-142.84763571314136,-144.36303628661429,-157.83420837254261,-161.61360232526897,-164.02137247176648,-165.39313842491052,-1216.4827311718934,-152.06034139648668]
[null,null,null,9,"Closing asset value",4316.5793304424415,4304.6142158031844,4291.0967370209446,4309.9123480173475,4803.896308044782,4874.4758271176424,4867.4258463851384,4817.229814018503,null,4573.1538033562483]
[null,null,null,null,"Final Proposals allowances"]
[null,null,null,10,"Fast pot expenditure",66.598521331123962,67.472820316867796,69.358391105946623,93.907421891247139,109.4614779355966,74.998413516027682,65.089296911713689,60.03870434945965,606.92504735798309,75.865630919747886]
[null,null,null,11,"Non-controllable opex",110.11544616012048,110.29121834911521,110.32860169190292,110.3596633646699,110.27343835902431,110.27662588032852,110.30420904525512,110.31067350058066,882.25987635099727,110.28248454387466]
[null,null,null,12,"RAV depreciation",138.77857182022461,139.81821804192137,140.90074865750091,142.37321147398359,156.31873392963638,160.58725672131885,162.39103157252816,163.35271085367981,1204.5204830707937,150.56506038384921]
[null,null,null,13,"Return",181.79850693518748,181.09363656977166,180.46433564893792,181.33056661729273,203.18668474337215,206.54672414051672,205.9557242601679,203.86618301493181,1544.2423619301783,193.03029524127228]
[null,null,null,14,"Equity issuance cost",0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"Additional income",-1.1295718210052885,-1.1444007312827333,-1.1763817360750841,-1.5927557463957547,-1.8565667598967899,-1.2720416735170972,-1.1039739947823479,-1.018311326547777,-10.294003789502874,-1.2867504736878592]
[null,null,null,16,"Core DARTs",29.880398309084342,30.94598462072333,31.653815333496517,32.605738639953522,52.203683591068042,53.34966363379381,54.645780303388818,55.794227077278627,341.07929150878692,42.634911438598365]
[null,null,null,17,"Tax allowance",12.644268657591024,14.449255534190641,16.435572510903615,21.586082980434373,29.031743034658568,22.383317417943779,24.442401135955986,27.993942375584766,168.96658364726272,21.12082295590784]
[null,null,null,null,"Recalculated allowances"]
[null,null,null,18,"Fast pot expenditure",61.421077001695863,61.977785772529273,64.270362984989703,72.19746503633246,84.563427087948909,77.032643882684852,67.139730271675546,60.681470994941087,549.28396303279771,68.660495379099714]
[null,null,null,19,"Non-controllable opex",110.11544616012048,110.29121834911521,110.32860169190292,110.3596633646699,110.27343835902431,110.27662588032852,110.30420904525512,110.31067350058066,882.25987635099727,110.28248454387466]
[null,null,null,20,"RAV depreciation",138.77857182022461,141.63116575742444,142.84763571314136,144.36303628661429,157.83420837254261,161.61360232526897,164.02137247176648,165.39313842491052,1216.4827311718934,152.06034139648668]
[null,null,null,21,"Return",183.50832289441942,179.50501113181286,174.59505664664286,170.55215941117609,185.21297438239333,182.69711107509752,182.98768922824362,181.54862231732753,1440.6069470871132,180.07586838588915]
[null,null,null,22,"Equity issuance cost",0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,"Additional income",-1.1295718210052885,-1.1444007312827333,-1.1763817360750841,-1.5927557463957547,-1.8565667598967899,-1.2720416735170972,-1.1039739947823479,-1.018311326547777,-10.294003789502874,-1.2867504736878592]
[null,null,null,24,"Core DARTs",30.869108646805437,31.949126967465027,55.612903336484713,56.523707623444601,76.049276928907304,52.264221997644952,53.337503729032655,54.451771406537723,411.05762063632244,51.382202579540305]
[null,null,null,25,"Tax allowance",8.7100178849101244,11.1632804138175,14.153814373274841,15.057341156206274,23.300828929159181,22.452877313481206,24.33470281924922,27.3756835117902,146.54854640188853,18.318568300236066]
[null,null,null,null,"Price Control Revenue"]
[null,null,null,26,"Final proposals base revenue",538.68614139232659,542.92673270130729,547.96508321261342,580.56992922118559,658.61919483345935,626.8699596364122,621.72446923422729,620.33812984496751,4737.6996400764992,592.2124550095624]
[null,null,null,27,"MOD",0,7.660590030135495,9.903155913025671,10.462384566159812,5.9179485259908233,-100.20929972541376,0,0,-66.265220690101955,-8.2831525862627444]
[null,null,null,28,"Base revenue",538.68614139232659,550.58732273144278,557.86823912563909,591.0323137873454,664.53714335945017,526.66065991099845,621.72446923422729,620.33812984496751,4671.4344193863972,583.92930242329965]
[null,null,null,29,"Not Used"]
[null,null,null,30,"NGGT SO  Revenue Driver Income"]
[null,null,null,31,"Excluded services revenue",3.5,2.9,3,3.1,3,3,3,3,24.5,3.0625]
[null,null,null,32,"Total revenue",542.18614139232659,553.48732273144276,560.86823912563909,594.13231378734542,667.53714335945017,529.66065991099845,624.72446923422729,623.33812984496751,4695.9344193863972,586.99180242329965]
[null,null,null,null,"Recalculated base revenue"]
[null,null,null,33,"Recalculated base revenue",532.27297258717056,535.37318766088151,560.63199301036127,567.46061713204779,635.37758730007874,605.06504080098887,601.02123357044024,598.74304882953993,4635.9456808915093,579.49321011143866]
[null,null,null,34,"Previous year recalculated base revenue",534.52623699283572,537.34995175431573,562.82798303640618,598.41476544245256,671.33919320041684,641.24263371374821,635.73505589999684,633.56047708964866,4814.996297129821,601.87453714122762]
[null,null,null,null,"Recorded recalculated base revenue"]
[null,null,null,35,"2014-03-31",538.68614139232659,542.92673270130729,547.96508321261342,580.56992922118559,658.61919483345935,626.8699596364122,621.72446923422729,620.33812984496751,4737.6996400764992,592.2124550095624]
[null,null,null,36,"2015-03-31",542.83406992244852,546.25792232812796,551.32081925355271,583.93183212884287,661.40742227557109,629.60070703274187,624.49362045500914,623.18302697186687,4763.0294203681606,595.37867754602007]
[null,null,null,37,"2016-03-31",533.21780050947348,545.59934143510225,569.01836260740231,601.54260576120225,678.42432194190053,646.41394359043636,641.15737199261594,639.70344022835093,4855.0771880664834,606.88464850831042]
[null,null,null,38,"2017-03-31",534.38954985320231,537.0283375200413,569.78290301742379,598.21379572758349,677.06754779224821,646.08535887106859,640.65821830959851,638.53235279274963,4841.7580638839163,605.21975798548954]
[null,null,null,39,"2018-03-31",534.52623699283572,537.34995175431573,562.82798303640618,598.41476544245256,671.33919320041684,641.24263371374821,635.73505589999684,633.56047708964866,4814.996297129821,601.87453714122762]
[null,null,null,40,"2019-03-31",532.27297258717056,535.37318766088151,560.63199301036127,567.46061713204779,635.37758730007874,605.06504080098887,601.02123357044024,598.74304882953993,4635.9456808915093,579.49321011143866]
[null,null,null,41,"2020-03-31","","","","","","","","",0,0]
[null,null,null,42,"2021-03-31","","","","","","","","",0,0]
[null,null,null,null,"Recorded MOD"]
[null,null,null,43,"2014-03-31",0,0,0,0,0,0,0,0,0]
[null,null,null,44,"2015-03-31",0,7.660590030135495,0,0,0,0,0,0,7.660590030135495]
[null,null,null,45,"2016-03-31",0,7.660590030135495,9.903155913025671,0,0,0,0,0,17.563745943161166]
[null,null,null,46,"2017-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,0,0,0,0,28.026130509320978]
[null,null,null,47,"2018-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,5.9179485259908233,0,0,0,33.944079035311802]
[null,null,null,48,"2019-03-31",0,7.660590030135495,9.903155913025671,10.462384566159812,5.9179485259908233,-100.20929972541376,0,0,-66.265220690101955]
[null,null,null,49,"2020-03-31","","","","","","","","",0]
[null,null,null,50,"2021-03-31","","","","","","","","",0]
[null,null,null,null,"Inputs to RoRE"]
[null,null,null,51,"Average RAV",4194.4759518724441,4223.6473207485378,4213.4553640215472,4224.2020906792841,4703.8215716163386,4784.2124013118828,4791.8216491847761,4754.1374092917195,35889.773758726529,4486.2217198408161]
[null,null,null,52,"Gearing",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,null,53,"Regulated equity",1572.9284819521665,1583.8677452807017,1580.0457615080802,1584.0757840047315,1763.9330893561269,1794.079650491956,1796.933118444291,1782.8015284843948,13458.665159522448,1682.3331449403061]
[null,null,null,54,"Regulated debt return",76.549186121672108,71.802004452725157,67.151944864093394,62.835006098854343,65.265524306176701,60.699694841644501,60.796237174031845,60.318118380388682,525.41771623958675,65.677214529948344]
[null,null,null,55,"Regulated equity return",106.95913677274731,107.70300667908771,107.44311178254947,107.71715331232176,119.94745007621663,121.99741623345302,122.19145205421178,121.23050393693885,915.18923084752646,114.39865385594081]
[]
[]
[]
[]
[]
[null,null,"Values for NGGT SO"]
[]
[]
[null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,"NGGT SO","2019-03-31",null,"GT1 PCFM November 2017 DryRun3.xlsm"]
[]
[null,null,null,null,"PCFM year ending","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","RIIO Total","RIIO average"]
[null,null,null,null,"Price base","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices","£m 09/10 prices"]
[null,null,null,null,"Totex"]
[null,null,null,1,"Slow pot",28.557779847312933,28.400823871150287,29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072,218.2542295548383,27.281778694354788]
[null,null,null,2,"Fast pot",47.799920279192236,47.537207869893258,50.109845280557266,47.383021551424967,42.4153856674683,43.000745550624686,44.787604913572956,42.279498035204227,365.31322914793793,45.664153643492241]
[null,null,null,3,"Post-TIM totex allowance",76.357700126505165,75.938031741043545,80.047676167024392,75.691727717931258,67.756207136530833,68.691286822084166,71.545694750116539,67.539134241540296,583.56745870277621,72.945932337847026]
[null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,4,"Opening asset value including transfers",53.000554975302876,68.058245291790399,82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,null,90.612706954921507]
[null,null,null,5,"Transfers",0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Opening asset value (after transfers)",53.000554975302876,68.058245291790399,82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,null,90.612706954921507]
[null,null,null,7,"RAV additions (after disposals)",25.602724807330365,28.400823871150287,29.937830886467122,28.30870616650629,25.340821469062533,25.690541271459477,26.758089836543586,25.259636206336072,215.29917451485571,26.912396814356963]
[null,null,null,8,"Depreciation",-10.545034490842841,-14.202566606175751,-16.690941925458485,-19.881108257353329,-22.478351995425655,-24.783583445334209,-26.800410319670544,-27.14850547264567,-162.53050251290648,-20.31631281411331]
[null,null,null,9,"Closing asset value",68.058245291790399,82.256502556764943,95.503391517773579,103.93098942692654,106.79345890056341,107.70041672668867,107.6580962435617,105.76922697725212,null,97.208790955165171]
[null,null,null,null,"Final Proposals allowances"]
[null,null,null,10,"Fast pot expenditure",53.201845223502282,49.216910764481433,47.400104616127415,47.985029916447793,45.882069994769701,42.289132635887952,42.507919174400172,41.559488852106398,370.04250117772312,46.255312647215391]
[null,null,null,11,"Non-controllable opex",0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"RAV depreciation",10.545034490842841,15.085767058982928,17.717503602039272,20.676395856230613,23.325020499943864,25.926130530046557,27.88222184296994,28.035747742989653,169.19382162404565,21.149227703005707]
[null,null,null,13,"Return",2.71532887430656,3.4800460320406099,4.0154503003214259,4.4148526331317184,4.6753317846606652,4.7508860321070223,4.6843281404023367,4.562746918621075,33.298970715591416,4.162371339448927]
[null,null,null,14,"Equity issuance cost",0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"Additional income",-0.43181154987245485,-0.39947195996305995,-0.34734317043598018,-0.3193206524905472,-0.31265626882301373,-0.30799379948941219,-0.32570922921081308,-0.31552026220892354,-2.7598268924942051,-0.34497836156177564]
[null,null,null,16,"Core DARTs",5.0764622252258459E-2,4.5939681659865533E-2,4.0903649916555401E-2,3.5647291784475482E-2,3.0160967984117021E-2,2.4434617517492901E-2,1.8457739217953989E-2,1.2219372492810243E-2,0.25852794282552904,3.2315992853191131E-2]
[null,null,null,17,"Tax allowance",0.8125503950547055,0,0,0,0,0,0,0,0.8125503950547055,0.10156879938183819]
[null,null,null,null,"Recalculated allowances"]
[null,null,null,18,"Fast pot expenditure",47.799920279192236,47.537207869893258,50.109845280557266,47.383021551424967,42.4153856674683,43.000745550624686,44.787604913572956,42.279498035204227,365.31322914793793,45.664153643492241]
[null,null,null,19,"Non-controllable opex",null,null,null,null,null,null,null,null,0,0]
[null,null,null,20,"RAV depreciation",10.545034490842841,14.202566606175751,16.690941925458485,19.881108257353329,22.478351995425655,24.783583445334209,26.800410319670544,27.14850547264567,162.53050251290648,20.31631281411331]
[null,null,null,21,"Return",2.5857575503917345,3.1229290115692563,3.6042323653361477,3.9446579786041913,4.0689879901620678,4.0198519975510081,4.0363908894520035,4.0008438308094387,29.383651613875848,3.672956451734481]
[null,null,null,22,"Equity issuance cost",null,null,null,null,null,null,null,null,0,0]
[null,null,null,23,"Additional income",-0.43181154987245485,-0.39947195996305995,-0.34734317043598018,-0.3193206524905472,-0.31265626882301373,-0.30799379948941219,-0.32570922921081308,-0.31552026220892354,-2.7598268924942051,-0.34497836156177564]
[null,null,null,24,"Core DARTs",8.3082796001737652E-2,7.976923323919452E-2,0.75266180631023005,0.74924415240021436,0.74577657614235293,1.3289523341871334,1.3253234363350497,1.3215559599462396,6.3863662945621522,0.79829578682026903]
[null,null,null,25,"Tax allowance",1.1188128912606656,0.12169954124171645,0.37849473578258813,0.18159073794886388,0,0,0.60495909256208624,0.64561400166406102,3.0511710004599815,0.38139637505749768]
[null,null,null,null,"Price Control Revenue"]
[null,null,null,26,"Final proposals base revenue",66.893712056086201,67.429191577201763,68.82661899796868,72.79260504510404,73.599926978535336,72.682590016069625,74.76721766777959,73.854682624001015,570.84654496274629,71.355818120343287]
[null,null,null,27,"SOMOD",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,3.0471602441516268,-7.3017659828011006E-2,0,0,-10.55920243265296,-1.31990030408162]
[null,null,null,28,"Base revenue",66.893712056086201,66.68195609549845,55.039338409943433,73.793776097856025,76.647087222686963,72.609572356241614,74.76721766777959,73.854682624001015,560.28734253009338,70.035917816261673]
[null,null,null,29,"Not Used",null,null,null,null,null,null,null,null,0,0]
[null,null,null,30,"NGGT SO  Revenue Driver Income",94.224999999999994,87.484999999999999,79.322999999999993,58.722999999999999,3.3000000000000002E-2,3.3000000000000002E-2,0,0,319.822,39.97775]
[null,null,null,31,"Excluded services revenue",null,null,null,null,null,null,null,null,0,0]
[null,null,null,32,"Total revenue",161.1187120560862,154.16695609549845,134.36233840994342,132.51677609785602,76.680087222686964,72.642572356241615,74.76721766777959,73.854682624001015,880.10934253009339,110.01366781626167]
[null,null,null,null,"Recalculated base revenue"]
[null,null,null,33,"Recalculated base revenue",61.700796457816757,64.664700302156106,71.188832943008734,71.82030202524102,69.395845960375354,72.825139528207629,77.228979422381826,75.080497038060713,563.90509367724815,70.488136709656018]
[null,null,null,34,"Previous year recalculated base revenue",61.631001083027449,64.580050668098323,71.067319227436826,72.289647688351081,69.424509509752369,72.388898337783473,76.412735900188977,74.688497080108618,562.48265949474717,70.310332436843396]
[null,null,null,null,"Recorded recalculated base revenue"]
[null,null,null,35,"2014-03-31",66.893712056086201,67.429191577201763,68.82661899796868,72.79260504510404,73.599926978535336,72.682590016069625,74.76721766777959,73.854682624001015,570.84654496274629,71.355818120343287]
[null,null,null,36,"2015-03-31",66.796735883512227,66.783174975622529,68.182623498776877,72.15443075945754,72.971424921021438,72.068903992562696,74.172338586378103,73.280139063951196,566.40977168128256,70.80122146016032]
[null,null,null,37,"2016-03-31",56.072237526593305,65.879521568407782,67.650824291300381,71.653542758445468,72.504852690916707,71.641157721995995,73.786951437896022,73.363944740522044,552.55303273607774,69.069129092009717]
[null,null,null,38,"2017-03-31",60.674058064698116,63.235277253687492,67.598571668977101,71.504272869027488,72.349284730862379,71.483701912443678,73.896764020246806,73.550914623963251,554.29284514390633,69.286605642988292]
[null,null,null,39,"2018-03-31",61.631001083027449,64.580050668098323,71.067319227436826,72.289647688351081,69.424509509752369,72.388898337783473,76.412735900188977,74.688497080108618,562.48265949474717,70.310332436843396]
[null,null,null,40,"2019-03-31",61.700796457816757,64.664700302156106,71.188832943008734,71.82030202524102,69.395845960375354,72.825139528207629,77.228979422381826,75.080497038060713,563.90509367724815,70.488136709656018]
[null,null,null,41,"2020-03-31","","","","","","","","",0,0]
[null,null,null,42,"2021-03-31","","","","","","","","",0,0]
[null,null,null,null,"Recorded SOMOD"]
[null,null,null,43,"2014-03-31",0,0,0,0,0,0,0,0,0]
[null,null,null,44,"2015-03-31",0,-0.74723548170331355,0,0,0,0,0,0,-0.74723548170331355]
[null,null,null,45,"2016-03-31",0,-0.74723548170331355,-13.787280588025247,0,0,0,0,0,-14.534516069728561]
[null,null,null,46,"2017-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,0,0,0,0,-13.533345016976575]
[null,null,null,47,"2018-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,3.0471602441516268,0,0,0,-10.486184772824949]
[null,null,null,48,"2019-03-31",0,-0.74723548170331355,-13.787280588025247,1.0011710527519853,3.0471602441516268,-7.3017659828011006E-2,0,0,-10.55920243265296]
[null,null,null,49,"2020-03-31","","","","","","","","",0]
[null,null,null,50,"2021-03-31","","","","","","","","",0]
[null,null,null,null,"RORE"]
[null,null,null,51,"Average RAV",59.103029723239651,73.480682625158963,86.979966584281087,97.700507210010926,103.33937752792554,105.26617342195766,105.69927042754838,104.76841455474798,736.33742207487023,92.042177759358779]
[null,null,null,52,"Gearing",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,null,53,"Regulated equity",22.16363614621487,27.555255984434609,32.617487469105406,36.637690203754097,38.752266572972076,39.474815033234123,39.637226410330641,39.288155458030488,276.12653327807629,34.515816659759537]
[null,null,null,54,"Regulated debt return",1.0786302924491236,1.2491716046277026,1.3862432174369799,1.4532950447489124,1.433833863199967,1.3355645752910876,1.3410594935495201,1.3292492596633649,10.607047350966658,1.3258809188708323]
[null,null,null,55,"Regulated equity return",1.5071272579426109,1.8737574069415537,2.2179891478991678,2.491362933855279,2.6351541269621008,2.6842874222599207,2.6953313959024836,2.6715945711460738,18.776604262909188,2.3470755328636486]
[]
[]
[]
[]
[]
[null,null,"End of sheet"]

{"sheet":"NGGT TO","index":18,"n_rows":343,"n_cols":43,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["Input"]
[null,{"$f":"UserInterface!G17","v":"NGGT TO"}]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"PCFM Variable Values Table"]
[]
[null,null,null,null,{"$f":"Input!E8","v":"Allowed percentage cost of debt"},{"$f":"Input!F8","v":"5C"},"annual real %",{"$f":"Input!H8","v":"CDE / SO CDE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.92E-2,2.7200000000000002E-2,2.5499999999999998E-2,2.3799999999999998E-2,2.2200000000000001E-2,2.0299999999999999E-2,2.0299999999999999E-2,2.0299999999999999E-2]
[null,null,null,null,{"$f":"Input!E9","v":"Actual load related capex expenditure"},{"$f":"Input!F9","v":"5B"},"£m 09/10 prices",{"$f":"Input!H9","v":"ALC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F8","v":2.9479763903958496},{"$f":"'[1]2.1_Totex_PCFM'!G8","v":1.2242742147237491},{"$f":"'[1]2.1_Totex_PCFM'!H8","v":1.1459568646924614},{"$f":"'[1]2.1_Totex_PCFM'!I8","v":1.3744988226661936},{"$f":"'[1]2.1_Totex_PCFM'!J8","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K8","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L8","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M8","v":0}]
[null,null,null,null,{"$f":"Input!E10","v":"Actual asset replacement capex expenditure"},{"$f":"Input!F10","v":"5B"},"£m 09/10 prices",{"$f":"Input!H10","v":"ARC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F9","v":42.879234684024432},{"$f":"'[1]2.1_Totex_PCFM'!G9","v":47.971936697925464},{"$f":"'[1]2.1_Totex_PCFM'!H9","v":58.452559016131111},{"$f":"'[1]2.1_Totex_PCFM'!I9","v":75.525999941526706},{"$f":"'[1]2.1_Totex_PCFM'!J9","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K9","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L9","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M9","v":0}]
[null,null,null,null,{"$f":"Input!E11","v":"Actual other capex expenditure"},{"$f":"Input!F11","v":"5B"},"£m 09/10 prices",{"$f":"Input!H11","v":"AOC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F10","v":30.99420489179245},{"$f":"'[1]2.1_Totex_PCFM'!G10","v":28.437720554793795},{"$f":"'[1]2.1_Totex_PCFM'!H10","v":27.446764909044965},{"$f":"'[1]2.1_Totex_PCFM'!I10","v":15.241829337964971},{"$f":"'[1]2.1_Totex_PCFM'!J10","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K10","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L10","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M10","v":0}]
[null,null,null,null,{"$f":"Input!E12","v":"Actual controllable opex"},{"$f":"Input!F12","v":"5B"},"£m 09/10 prices",{"$f":"Input!H12","v":"ACO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F11","v":65.77049216805095},{"$f":"'[1]2.1_Totex_PCFM'!G11","v":69.562897994563102},{"$f":"'[1]2.1_Totex_PCFM'!H11","v":69.821628465241361},{"$f":"'[1]2.1_Totex_PCFM'!I11","v":78.837018453764628},{"$f":"'[1]2.1_Totex_PCFM'!J11","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K11","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L11","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M11","v":0}]
[null,null,null,null,{"$f":"Input!E13","v":"Actual non-operational capex"},{"$f":"Input!F13","v":"5B"},"£m 09/10 prices",{"$f":"Input!H13","v":"ANC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F12","v":10.53669268592731},{"$f":"'[1]2.1_Totex_PCFM'!G12","v":9.9624636923203784},{"$f":"'[1]2.1_Totex_PCFM'!H12","v":11.143243156198064},{"$f":"'[1]2.1_Totex_PCFM'!I12","v":17.964958009565539},{"$f":"'[1]2.1_Totex_PCFM'!J12","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K12","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L12","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M12","v":0}]
[null,null,null,null,{"$f":"Input!E14","v":"Actual load related capex (uncertain)"},{"$f":"Input!F14","v":"5B"},"£m 09/10 prices",{"$f":"Input!H14","v":"ALU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!G13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!H13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!I13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!J13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L13","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M13","v":0}]
[null,null,null,null,{"$f":"Input!E15","v":"Actual asset replacement capex expenditure (uncertain)"},{"$f":"Input!F15","v":"5B"},"£m 09/10 prices",{"$f":"Input!H15","v":"ARU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F14","v":0},{"$f":"'[1]2.1_Totex_PCFM'!G14","v":1.8932241547081481},{"$f":"'[1]2.1_Totex_PCFM'!H14","v":2.0545393348268002},{"$f":"'[1]2.1_Totex_PCFM'!I14","v":25.031091162214629},{"$f":"'[1]2.1_Totex_PCFM'!J14","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K14","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L14","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M14","v":0}]
[null,null,null,null,{"$f":"Input!E16","v":"Actual other capex expenditure  (uncertain)"},{"$f":"Input!F16","v":"5B"},"£m 09/10 prices",{"$f":"Input!H16","v":"AOU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F15","v":30.595915061638575},{"$f":"'[1]2.1_Totex_PCFM'!G15","v":19.903623452201053},{"$f":"'[1]2.1_Totex_PCFM'!H15","v":12.101566982702675},{"$f":"'[1]2.1_Totex_PCFM'!I15","v":3.2410777419697574},{"$f":"'[1]2.1_Totex_PCFM'!J15","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K15","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L15","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M15","v":0}]
[null,null,null,null,{"$f":"Input!E17","v":"Actual controllable opex (uncertain)"},{"$f":"Input!F17","v":"5B"},"£m 09/10 prices",{"$f":"Input!H17","v":"ACU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F16","v":5.1391669675790421},{"$f":"'[1]2.1_Totex_PCFM'!G16","v":3.6238570860704566},{"$f":"'[1]2.1_Totex_PCFM'!H16","v":5.1058779804407166},{"$f":"'[1]2.1_Totex_PCFM'!I16","v":6.4389983984422168},{"$f":"'[1]2.1_Totex_PCFM'!J16","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K16","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L16","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M16","v":0}]
[null,null,null,null,{"$f":"Input!E18","v":"Uncertain costs - Enhanced Physical Site Security"},{"$f":"Input!F18","v":"5E"},"£m 09/10 prices",{"$f":"Input!H18","v":"IAEEPS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.86365188906883,18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,{"$f":"Input!E19","v":"Uncertain costs – Pipeline Diversion Costs"},{"$f":"Input!F19","v":"5E"},"£m 09/10 prices",{"$f":"Input!H19","v":"IAEPD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E20","v":"Uncertain costs (Quarry & Loss Costs), uncertainty rate"},{"$f":"Input!F20","v":"5E"},"£m 09/10 prices",{"$f":"Input!H20","v":"IAEQL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E21","v":"Innovation Roll out mechanism"},{"$f":"Input!F21","v":"5D"},"£m 09/10 prices",{"$f":"Input!H21","v":"IRM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E22","v":"Incremental Obligated entry capacity, uncertainty rate"},{"$f":"Input!F22","v":"5F"},"£m 09/10 prices",{"$f":"Input!H22","v":"ENCI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E23","v":"Incremental Obligated exit capacity, uncertainty rate"},{"$f":"Input!F23","v":"5G"},"£m 09/10 prices",{"$f":"Input!H23","v":"EXCI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E24","v":"Uncertain costs – Network Flexibility Costs"},{"$f":"Input!F24","v":"5E"},"£m 09/10 prices",{"$f":"Input!H24","v":"IAENF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E25","v":"Uncertain costs – Industrial Emissions "},{"$f":"Input!F25","v":"5E"},"£m 09/10 prices",{"$f":"Input!H25","v":"IAEIE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E26","v":"Uncertain costs – One Off Asset Health Costs"},{"$f":"Input!F26","v":"5E"},"£m 09/10 prices",{"$f":"Input!H26","v":"IAEAH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E27","v":"Tax liability – gearing/interest costs"},{"$f":"Input!F27","v":"5C"},"£m nominal",{"$f":"Input!H27","v":"TGIE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[2]TAR!O31","v":0},{"$f":"[2]TAR!P31","v":0},{"$f":"[2]TAR!Q31","v":0},{"$f":"[2]TAR!R31","v":0},{"$f":"[2]TAR!S31","v":0},{"$f":"[2]TAR!T31","v":0},{"$f":"[2]TAR!U31","v":0},{"$f":"[2]TAR!V31","v":0}]
[null,null,null,null,{"$f":"Input!E28","v":"Tax liability – tax trigger events"},{"$f":"Input!F28","v":"5C"},"£m 09/10 prices",{"$f":"Input!H28","v":"TTE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.43373245759299195,-0.36945821002646184,0,0,null,0]
[null,null,null,null,{"$f":"Input!E29","v":"Pension Scheme Administration and Pension Protection Fund levy"},{"$f":"Input!F29","v":"5C"},"£m 09/10 prices",{"$f":"Input!H29","v":"APFE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]GT - PPF'!E5","v":2.6999999999999997},{"$f":"'[3]GT - PPF'!F5","v":2.6},{"$f":"'[3]GT - PPF'!G5","v":2.6},{"$f":"'[3]GT - PPF'!H5","v":2.6999999999999997},{"$f":"'[3]GT - PPF'!I5","v":2.6},{"$f":"'[3]GT - PPF'!J5","v":1.5036030565639953},{"$f":"'[3]GT - PPF'!K5","v":1.5036030565639953},{"$f":"'[3]GT - PPF'!L5","v":1.5036030565639953}]
[null,null,null,null,{"$f":"Input!E30","v":"Pension Scheme Established Deficit"},{"$f":"Input!F30","v":"5C"},"£m 09/10 prices",{"$f":"Input!H30","v":"EDE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]GT - EDE'!E5","v":26.409854043050455},{"$f":"'[3]GT - EDE'!F5","v":26.409854043050455},{"$f":"'[3]GT - EDE'!G5","v":49.377503040264713},{"$f":"'[3]GT - EDE'!H5","v":49.377503040264713},{"$f":"'[3]GT - EDE'!I5","v":49.377503040264713},{"$f":"'[3]GT - EDE'!J5","v":25.655041687065825},{"$f":"'[3]GT - EDE'!K5","v":25.655041687065825},{"$f":"'[3]GT - EDE'!L5","v":25.655041687065825}]
[null,null,null,null,{"$f":"Input!E31","v":"Legacy price control adjustments to allowed revenue"},{"$f":"Input!F31","v":"5A"},"£m 09/10 prices",{"$f":"Input!H31","v":"LAR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9096827017687534]
[null,null,null,null,{"$f":"Input!E32","v":"Legacy price control adjustments to RAV"},{"$f":"Input!F32","v":"5A"},"£m 09/10 prices",{"$f":"Input!H32","v":"LRAV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.08137458436687]
[]
[null,"Policy"]
[]
[null,null,"Cost of capital"]
[]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH8","v":2.92E-2},2.7200000000000002E-2,2.5499999999999998E-2,2.3799999999999998E-2,2.2200000000000001E-2,2.0299999999999999E-2,2.0299999999999999E-2,2.0299999999999999E-2]
[null,null,null,null,"Cost of equity",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH38 * AH40) + (AH39 * (1 - AH40))","v":4.3749999999999997E-2},4.2500000000000003E-2,4.1437500000000002E-2,4.0375000000000001E-2,3.9375E-2,3.8187499999999999E-2,3.8187499999999999E-2,3.8187499999999999E-2]
[]
[null,null,null,null,"Closing gearing",null,"%",null,0.56899999999999995]
[]
[null,null,null,null,"Forecast RPI (simple average year to March)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,173.875,177.517,182.47499999999999,188.15,193.108,200.31700000000001,208.59200000000001,214.78299999999999,215.767,226.47499999999999,{"$f":"ROUND(AVERAGE(234.4,235.2,235.2,234.7,236.1,237.9,238,238.5,239.4,238,239.9,240.8),3)","v":237.34200000000001},{"$f":"ROUND(AF46*(1+2.8%),3)","v":243.988},{"$f":"ROUND(AG46*(1+2.8%),3)","v":250.82},257.84300000000002,265.06299999999999,272.48500000000001,280.11500000000001,287.95800000000003,296.02100000000002,304.31]
[null,null,null,null,"Cost of Debt Inflation",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,173.875,177.517,182.47499999999999,188.15,193.108,200.31700000000001,208.59200000000001,214.78299999999999,215.767,226.47499999999999,{"$f":"ROUND(AVERAGE(234.4,235.2,235.2,234.7,236.1,237.9,238,238.5,239.4,238,239.9,240.8),3)","v":237.34200000000001},{"$f":"ROUND(AF47*(1+2.8%),3)","v":243.988},{"$f":"ROUND(AG47*(1+2.8%),3)","v":250.82},257.84300000000002,265.06299999999999,272.48500000000001,280.11500000000001,287.95800000000003,296.02100000000002,304.31]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,2]
[]
[null,null,null,null,"Capitalised share of totex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64400000000000002,0.64400000000000002,0.64400000000000002,0.64400000000000002,0.64400000000000002,0.64400000000000002,0.64400000000000002,0.64400000000000002]
[null,null,null,null,"Capitalised share of entry & exit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,null,null,null,"Incentive rate (slope)",null,"scalar",null,-2.5000000000000001E-3]
[null,null,null,null,"Incentive rate (intercept)",null,"scalar",null,0.75]
[null,null,null,null,"Additional income (intercept)",null,"scalar",null,8.75]
[]
[null,null,null,null,"Weight of Ofgem's view on price control totex",null,"%",null,0.75]
[null,null,null,null,"Weight of operator's view on price control totex",null,"%",null,0.25]
[]
[null,null,null,null,"Ofgem's view of  licensee totex",null,"£m 09/10 prices",null,1604.1929847384017]
[null,null,null,null,"Operator's view of licensee totex",null,"£m 09/10 prices",null,2006.8036003688765]
[]
[null,null,null,null,"Ofgem's view of group price control totex",null,"£m 09/10 prices",null,2046.5007028338935]
[null,null,null,null,"Operator's view of group price control totex",null,"£m 09/10 prices",null,2508.159874494761]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,0.05]
[null,null,null,null,"Equity issuance costs",null,"%",null,0.05]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,0.05]
[]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH40","v":0.625},{"$f":"AI40","v":0.625},0.625,0.625,0.625,0.625,0.625,0.625]
[]
[null,null,null,null,"Index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[null,"Expenditure"]
[]
[null,null,"Totex"]
[]
[null,null,null,"Non-variant allowances"]
[]
[null,null,null,null,{"$f":"Input!E84","v":"Non-variant allowed load related capex expenditure"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.115777414489674,6.1585183187658412,1.2279992437177505,1.0586494644799558,5.9459563895617578,5.0594200163138892,0.23152878737450566,0]
[null,null,null,null,{"$f":"Input!E85","v":"Non-variant allowed asset replacement capex expenditure"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.820256697487565,100.20126255863711,107.82090365935329,117.83612911870738,132.70563604369235,113.312725786993,95.490696332917821,85.292080128308882]
[null,null,null,null,{"$f":"Input!E86","v":"Non-variant allowed other capex expenditure"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E87","v":"Non-variant allowed controllable opex"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.482672010544718,65.237874215180156,70.772894725011071,79.368338266410362,84.317479134504765,84.641346358196444,80.728014781566515,77.490070123441129]
[null,null,null,null,{"$f":"Input!E88","v":"Non-variant allowed non-operational capex"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.31226161773003,9.6784498536421086,6.6158227164921684,6.1336480680268597,5.5727479100995225,4.1906950590054137,6.3848637827301964,5.8658956736984473]
[]
[null,null,null,"Variant allowances"]
[]
[null,null,null,null,{"$f":"Input!E92","v":"Uncertain costs - Enhanced Physical Site Security"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH18","v":26.86365188906883},18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,{"$f":"Input!E93","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E94","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E95","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E96","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E97","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E99","v":"Uncertain costs – Pipeline Diversion Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH19","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E100","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E101","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E102","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E103","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E104","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E106","v":"Uncertain costs (Quarry & Loss Costs), uncertainty rate"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH20","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E107","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E108","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E109","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E110","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E111","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E113","v":"Innovation Roll out mechanism"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH21","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E114","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,{"$f":"Input!E115","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"Input!E116","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,{"$f":"Input!E117","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"Input!E118","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E120","v":"Incremental Obligated entry capacity, uncertainty rate and Incremental Obligated exit capacity, uncertainty rate"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH22:AH23)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E121","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E122","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E123","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E124","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E125","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E127","v":"Uncertain costs – Network Flexibility Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH24","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E128","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E129","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E130","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E131","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E132","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E134","v":"Uncertain costs – Industrial Emissions "},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH25","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E135","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E136","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E137","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E138","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E139","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E141","v":"Uncertain costs – One Off Asset Health Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH26","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E142","v":"Allocation to load related capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E143","v":"Allocation to asset replacement capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Input!E144","v":"Allocation to other capex expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E145","v":"Allocation to controllable opex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E146","v":"Allocation to non-operational capex"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Variant allowed load related capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH93)  + (AH$99*AH100) + (AH$106*AH107) + (AH$113*AH114) + (AH$120*AH121) + (AH$127*AH128) + (AH$134*AH135) + (AH$141 * AH142)","v":0},{"$f":"(AI$92*AI93)  + (AI$99*AI100) + (AI$106*AI107) + (AI$113*AI114) + (AI$120*AI121) + (AI$127*AI128) + (AI$134*AI135) + (AI$141 * AI142)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Variant allowed non-load related capex - asset replacement",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH94)  + (AH$99*AH101) + (AH$106*AH108) + (AH$113*AH115) + (AH$120*AH122) + (AH$127*AH129) + (AH$134*AH136) + (AH$141 * AH143)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Variant allowed non-load related capex - other",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH95)  + (AH$99*AH102) + (AH$106*AH109) + (AH$113*AH116) + (AH$120*AH123) + (AH$127*AH130) + (AH$134*AH137) + (AH$141 * AH144)","v":26.86365188906883},18.171864188371163,10.751052755971946,12.661992776253896,32.025393538313374,32.679532321837399,20.504333599618437,6.4276664548145455]
[null,null,null,null,"Variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH96)  + (AH$99*AH103) + (AH$106*AH110) + (AH$113*AH117) + (AH$120*AH124) + (AH$127*AH131) + (AH$134*AH138) + (AH$141 * AH145)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$92*AH97)  + (AH$99*AH104) + (AH$106*AH111) + (AH$113*AH118) + (AH$120*AH125) + (AH$127*AH132) + (AH$134*AH139) + (AH$141 * AH146)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Actual"]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH9","v":2.9479763903958496},1.2242742147237491,1.1459568646924614,1.3744988226661936,0,0,0,0]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.879234684024432,47.971936697925464,58.452559016131111,75.525999941526706,0,0,0,0]
[null,null,null,null,"Actual other capex expenditure",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.99420489179245,28.437720554793795,27.446764909044965,15.241829337964971,0,0,0,0]
[null,null,null,null,"Actual controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.77049216805095,69.562897994563102,69.821628465241361,78.837018453764628,0,0,0,0]
[null,null,null,null,"Actual non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.53669268592731,9.9624636923203784,11.143243156198064,17.964958009565539,0,0,0,0]
[]
[null,null,"Non-totex"]
[]
[null,null,null,null,"Non-controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.11544616012048,110.29121834911521,110.32860169190292,110.3596633646699,110.27343835902431,110.27662588032852,110.30420904525512,110.31067350058066]
[]
[null,"Direct allowed revenue terms (DARTs)"]
[]
[null,null,null,null,{"$f":"E29","v":"Pension Scheme Administration and Pension Protection Fund levy"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH29","v":2.6999999999999997},2.6,2.6,2.6999999999999997,2.6,1.5036030565639953,1.5036030565639953,1.5036030565639953]
[null,null,null,null,{"$f":"E30","v":"Pension Scheme Established Deficit"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.409854043050455,26.409854043050455,49.377503040264713,49.377503040264713,49.377503040264713,25.655041687065825,25.655041687065825,25.655041687065825]
[]
[null,null,null,null,"Pension true-up from previous price controls",null,"£m 09/10 prices",null,100.21749242971795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($I$171/9)*(1+$AH$42)","v":11.622445302613123},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)","v":12.116399227974181},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)","v":12.618472520983362},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)","v":13.127943349018066},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)","v":13.644856118385652},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)","v":14.165919061406505},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)","v":14.706880095563967},{"$f":"($I$171/9)*(1+$AH$42)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)*(1+$AO$42)","v":15.268499079213317}]
[null,null,null,null,"Milford Haven",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17.8,-18.2,-18.399999999999999,-18.5,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input!E174","v":"Revenue adjustment from previous controls (Base)"},null,"£m 09/10 prices",null,83.584791707366122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($I$174/8)","v":10.448098963420765},{"$f":"($I$174/8)*(1+$AI$42)","v":10.892143169366147},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)","v":11.343486351946757},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)","v":11.801479613406608},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)","v":12.266162873184491},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)","v":12.734576967904225},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)","v":13.220878625866067},{"$f":"($I$174/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)*(1+$AO$42)","v":13.725750928391328}]
[null,null,null,null,{"$f":"Input!E175","v":"Legacy price control adjustments to allowed revenue"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($AH$31/8)","v":0.98871033772109418},{"$f":"($AH$31/8)*(1+$AI$42)","v":1.0307305270742406},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)","v":1.0734414232898795},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)","v":1.1167816207552084},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)","v":1.1607548970724446},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)","v":1.2050812247043987},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)","v":1.2511002639727979},{"$f":"($AH$31/8)*(1+$AI$42)*(1+$AJ$42)*(1+$AK$42)*(1+$AL$42)*(1+$AM$42)*(1+$AN$42)*(1+$AO$42)","v":1.2988766553032591}]
[null,null,null,null,{"$f":"Input!E176","v":"Revenue adjustment from previous controls"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH174+AH175","v":11.43680930114186},{"$f":"AI174+AI175","v":11.922873696440387},12.416927775236637,12.918261234161816,13.426917770256935,13.939658192608624,14.471978889838866,15.024627583694587]
[]
[null,null,null,null,"Excluded services revenue",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,2.9,3,3.1,3,3,3,3]
[null,null,null,null,"Identified excluded services costs",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Excluded services",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH178, -AH179)","v":3.5},{"$f":"SUM(AI178, -AI179)","v":2.9},3,3.1,3,3,3,3]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting RAV cost opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2669.6860812273526]
[null,null,null,null,"Pre-vesting RAV cumulative depreciation opening balance brought forward (before transfers)",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938.41485234178185]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,56]
[null,null,null,null,"Pre-vesting RAV disposals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,43,42,41,40,39,38]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,{"$f":"Input!E195","v":"Transmission"}]
[null,null,null,null,{"$f":"Input!E196","v":"Post-vesting asset life"},null,"years",null,null,">",45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,{"$f":"Input!E197","v":"Accelerated post-vesting asset life"},null,"years",null,null,">",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,45,45,45,45,45,45,45,45]
[null,null,null,null,{"$f":"Input!E198","v":"Smoothing period following full depreciation of pre-vesting assets"},null,"years",null,0]
[null,null,null,null,{"$f":"Input!E199","v":"Start of smoothing period"},null,"year ending",null,"1991-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input!E200","v":"Pre-RIIO net additions to RAV"},null,"£m 09/10 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,299.34399681105492,96.381688975653901,300.00865985021375,541.11124170064056,585.78852734609075,247.77355431487845,123.19507107999998,99.983570588476979,101.11965428910358,-28.762343296694496]
[null,null,null,null,"LRAV",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH32","v":68.08137458436687}]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3,-7.7579801046701938E-3]
[null,null,null,null,{"$f":"Input!E204","v":"Pre-RIIO transfers to depreciation"},null,"£m 09/10 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,3.4103137231177945,0,0,0,0,0,0,0,0,-8.3117833791459912]
[]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,45,">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 09/10 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16049205424744151,89.598891294794456,0,0.4126182699999994,0.54502916280972868,1.6602637404824259,0]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 09/10 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3504051695150139,12.19052976,57.812921370065844,55.725671333655413,0]
[]
[null,null,"Revenue drivers"]
[]
[null,null,null,null,"Pre-RIIO allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2]
[null,null,null,null,"Pre-RIIO allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997]
[null,null,null,null,"Pre-RIIO allocation to \"Revenue\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,null,null,"Pre-RIIO allocation to \"Non Qualifying\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2]
[]
[null,null,null,null,"Isle of Grain PH2 RAV transfer date",null,"year ending",null,"2018-03-31"]
[null,null,null,null,"Easington RAV transfer date",null,"year ending",null,"2018-03-31"]
[null,null,null,null,"Hornsea RAV transfer date",null,"year ending",null,"2018-03-31"]
[null,null,null,null,"Fleetwood RAV transfer date",null,"year ending",null,"2018-03-31"]
[null,null,null,null,"Cheshire RAV transfer date",null,"year ending",null,"2018-03-31"]
[null,null,null,null,"Isle of Grain PH3 RAV transfer date",null,"year ending",null,"2016-03-31"]
[null,null,null,null,"Caythorpe RAV transfer date",null,"year ending",null,"2017-03-31"]
[null,null,null,null,"Langage RAV transfer date",null,"year ending",null,"2014-03-31"]
[null,null,null,null,"Marchwood RAV transfer date",null,"year ending",null,"2014-03-31"]
[null,null,null,null,"Pembroke RAV transfer date",null,"year ending",null,"2017-03-31"]
[null,null,null,null,"Gilwern RAV transfer date",null,"year ending",null,"2016-03-31"]
[null,null,null,null,"SW Quad 08/09 RAV transfer date",null,"year ending",null,"2014-03-31"]
[null,null,null,null,"SW Quad 09/10 RAV transfer date",null,"year ending",null,"2015-03-31"]
[null,null,null,null,"North West Entry / Hole House Farm Storage RAV transfer date",null,"year ending",null,"2017-03-31"]
[]
[null,null,null,null,"Isle of Grain PH2 deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,11.414,45.656999999999996,0,0,0,0,0]
[null,null,null,null,"Easington deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.0579999999999998,12.231999999999999,0,0,0,0]
[null,null,null,null,"Hornsea deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.3170000000000002,9.27,0,0,0,0]
[null,null,null,null,"Fleetwood deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,45.243000000000002,180.97300000000001,0,0,0]
[null,null,null,null,"Cheshire deemed capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.05,0.35199999999999998,0.60299999999999998,0,0]
[]
[null,null,null,null,"Isle of Grain PH2 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,9.4571342861088314E-2,5.2089904318162903,17.591579805896682,41.368684763113166,6.2719517200000006,0.43529580477609742,0,0]
[null,null,null,null,"Easington pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.10125002080039933,2.0910583079717147,4.412470800204856,26.100092969999999,26.533574911717988,1.0718257083669811,0]
[null,null,null,null,"Hornsea pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fleetwood pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.30698144604376398,7.5941093770364709,0.70842981253356085,1.55723769,-6.5737498620156751E-2,4.545486464660649E-3,9.1870866478013884]
[null,null,null,null,"Cheshire pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Isle of Grain PH3 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Caythorpe pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Langage pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,4.8247350107836073,0.11546990892873907,5.2027583687263089E-2,0.4417368317760651,12.111362100534238,50.510834844828999,54.737959081439797,10.753490554456423,-6.8040440000000008E-2,-9.1548612915333238E-3,-2.4545626909167506E-2,0]
[null,null,null,null,"Marchwood pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,7.3041373341388688E-2,3.9013571844579404,16.705182738060799,28.823136428427084,0.1298937199999998,0.26647159991757735,-0.18727404234401876,0]
[null,null,null,null,"Pembroke pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Gilwern pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SW Quad 08/09 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.49016726575605074,5.7127218101586698E-2,3.5473352514043014E-3,0,0.22009829074181159,4.3559051501788817,6.9265656416875059,2.2801278771040567,31.118184629999998,40.179606408198119,-2.4709264421895289,2.7529999999999999E-2]
[null,null,null,null,"SW Quad 09/10 pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"North West Entry / Hole House Farm Storage pre-RIIO actual capex",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.61493276999999991,6.1261583154270145,7.3773245321442342,0]
[]
[null,null,null,null,"Fleetwood",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.577234273857108,24.079618087744361,67.51894883370673,106.4475745022352,55.417594420676267,2.3025824270640456,0,0]
[null,null,null,null,"SW Quad 2008/09 post-RIIO actual capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82105844574251929,0,0,0,0,0,0,0]
[null,null,null,null,"SW Quad 2009/10 post-RIIO actual capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7679065147103713,1.9371656435515117,1.9547226953643968,1.9724388714470038,13.932209297896886,18.476860279771643,0.81062265305823133,0]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[null,null,null,null,{"$f":"E27","v":"Tax liability – gearing/interest costs"},null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH27","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E28","v":"Tax liability – tax trigger events"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.43373245759299195,-0.36945821002646184,0,0]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.26,0.24,0.23,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,"Capital allowances and tax losses"]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165.92312417913422]
[]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1389.9115057755419]
[]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"Allocation to \"General\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40100000000000002,0.40100000000000002,0.40100000000000002,0.40100000000000002,0.40100000000000002,0.40100000000000002,0.40100000000000002,0.40100000000000002]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Allocation to \"Special Rate\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95099999999999996,0.95099999999999996,0.95099999999999996,0.95099999999999996,0.95099999999999996,0.95099999999999996,0.95099999999999996,0.95099999999999996]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.91300000000000003]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Allocation to \"Deferred Revenue\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Allocation to \"Revenue\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Allocation to \"Non Qualifying\" pool"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Allocation check"]
[null,null,null,"Note: All categories should equal 100%"]
[]
[null,null,null,null,"Load related capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH287+AH295+AH303+AH311+AH319","v":1},1,1,1,1,1,1,1]
[null,null,null,null,"Asset replacement capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Other capex expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Non Operational Capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Tax Trigger Deadbands"]
[]
[null,null,null,null,"Tax Trigger Deadband",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7802655487158627,1.7985391575376939,1.8452766831304053,1.9989217788779685,2.3453888067960289,2.3022119123123708,2.3857476781847944,2.4736910511618091]
[]
[null,null,null,"Additional Income Workings"]
[]
[null,null,null,null,"Original allowed totex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187.07449812113475,189.53039414850505,194.82694130883885,263.78489295294145,307.47606161684445,210.66970088771822,182.83510368458903,168.64804592544846]
[null,null,null,null,"Total allowed totex",null,null,null,1704.8456386460202]
[]
[null,"End of sheet"]

{"sheet":"NGGT SO","index":19,"n_rows":120,"n_cols":43,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["Input"]
[null,"NGGT SO"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C3","v":"GT1 PCFM November 2017 DryRun3.xlsm"},null,null,{"$f":"UserInterface!$G$10","v":"2019-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[]
[null,"PCFM Variable Values Table"]
[]
[null,null,null,null,{"$f":"SystemOperator!E8","v":"Actual non-operational capex"},{"$f":"SystemOperator!F8","v":"6B"},"£m 09/10 prices",{"$f":"SystemOperator!H8","v":"SOANC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F20","v":17.731744589197316},{"$f":"'[1]2.1_Totex_PCFM'!G20","v":27.268015469872026},{"$f":"'[1]2.1_Totex_PCFM'!H20","v":35.751531838303166},{"$f":"'[1]2.1_Totex_PCFM'!I20","v":26.812442267587734},{"$f":"'[1]2.1_Totex_PCFM'!J20","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K20","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L20","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M20","v":0}]
[null,null,null,null,{"$f":"SystemOperator!E9","v":"Actual controllable opex"},{"$f":"SystemOperator!F9","v":"6B"},"£m 09/10 prices",{"$f":"SystemOperator!H9","v":"SOACO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]2.1_Totex_PCFM'!F21","v":41.700533201484639},{"$f":"'[1]2.1_Totex_PCFM'!G21","v":46.519368400808283},{"$f":"'[1]2.1_Totex_PCFM'!H21","v":47.637270411612654},{"$f":"'[1]2.1_Totex_PCFM'!I21","v":48.000990589904603},{"$f":"'[1]2.1_Totex_PCFM'!J21","v":0},{"$f":"'[1]2.1_Totex_PCFM'!K21","v":0},{"$f":"'[1]2.1_Totex_PCFM'!L21","v":0},{"$f":"'[1]2.1_Totex_PCFM'!M21","v":0}]
[null,null,null,null,{"$f":"SystemOperator!E10","v":"Uncertain costs - Enhanced Physical Site Security"},{"$f":"SystemOperator!F10","v":"6D"},"£m 09/10 prices",{"$f":"SystemOperator!H10","v":"SOIAEEPS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.6,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SystemOperator!E11","v":"Uncertain costs – Central Agency Costs"},{"$f":"SystemOperator!F11","v":"6D"},"£m 09/10 prices",{"$f":"SystemOperator!H11","v":"SOIAECA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.472325908087747,12.47684142424011,18.331577134767276,23.90893797255584,15.975511578423395,17.682768025444116,17.603227830388718,15.284117250011741]
[null,null,null,null,{"$f":"SystemOperator!E12","v":"Tax liability - gearing/interest costs"},{"$f":"SystemOperator!F12","v":"6C"},"£m nominal",{"$f":"SystemOperator!H12","v":"SOTGIE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[2]TAR!O54","v":0},{"$f":"[2]TAR!P54","v":0},{"$f":"[2]TAR!Q54","v":0},{"$f":"[2]TAR!R54","v":0},{"$f":"[2]TAR!S54","v":0},{"$f":"[2]TAR!T54","v":0},{"$f":"[2]TAR!U54","v":0},{"$f":"[2]TAR!V54","v":0}]
[null,null,null,null,{"$f":"SystemOperator!E13","v":"Tax liability - tax trigger events"},{"$f":"SystemOperator!F13","v":"6C"},"£m 09/10 prices",{"$f":"SystemOperator!H13","v":"SOTTE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,{"$f":"SystemOperator!E14","v":"Pension scheme administration and Pension Protection Fund Levy"},{"$f":"SystemOperator!F14","v":"6C"},"£m 09/10 prices",{"$f":"SystemOperator!H14","v":"SOAPFE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]GT - PPF'!E6","v":0},{"$f":"'[3]GT - PPF'!F6","v":0},{"$f":"'[3]GT - PPF'!G6","v":0},{"$f":"'[3]GT - PPF'!H6","v":0},{"$f":"'[3]GT - PPF'!I6","v":0},{"$f":"'[3]GT - PPF'!J6","v":7.3282442911451195E-2},{"$f":"'[3]GT - PPF'!K6","v":7.3282442911451195E-2},{"$f":"'[3]GT - PPF'!L6","v":7.3282442911451195E-2}]
[null,null,null,null,{"$f":"SystemOperator!E15","v":"Pension Scheme Established Deficit"},{"$f":"SystemOperator!F15","v":"6C"},"£m 09/10 prices",{"$f":"SystemOperator!H15","v":"SOEDE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]GT - EDE'!E$6","v":0.1610489786498113},{"$f":"'[3]GT - EDE'!F$6","v":0.1610489786498113},{"$f":"'[3]GT - EDE'!G$6","v":0.83730958117129928},{"$f":"'[3]GT - EDE'!H$6","v":0.83730958117129928},{"$f":"'[3]GT - EDE'!I$6","v":0.83730958117129928},{"$f":"'[3]GT - EDE'!J$6","v":1.3506983129341714},{"$f":"'[3]GT - EDE'!K$6","v":1.3506983129341714},{"$f":"'[3]GT - EDE'!L$6","v":1.3506983129341714}]
[null,null,null,null,{"$f":"SystemOperator!E16","v":"Legacy price control adjustments to allowed revenue"},{"$f":"SystemOperator!F16","v":"6A"},"£m 09/10 prices",{"$f":"SystemOperator!H16","v":"SOLAR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25854538999583349]
[null,null,null,null,{"$f":"SystemOperator!E17","v":"Legacy price control adjustments to RAV"},{"$f":"SystemOperator!F17","v":"6A"},"£m 09/10 prices",{"$f":"SystemOperator!H17","v":"SOLRAV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9550550399825672]
[]
[null,"Expenditure"]
[]
[null,null,"Totex"]
[]
[null,null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.734064323833628,27.39346022326454,18.58964637976759,15.690053681814245,14.117331818843784,12.8424465294623,15.120708694627556,12.837335667911791]
[null,null,null,null,"Non-variant allowed controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.780581733294433,38.765251453029641,38.935734544913359,37.194366497168517,37.663363739263652,38.166072267177746,38.821758225100261,39.417681323616755]
[]
[null,null,null,"Variant allowances"]
[]
[null,null,null,null,{"$f":"E10","v":"Uncertain costs - Enhanced Physical Site Security"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH10","v":12.6},{"$f":"AI10","v":0},0,0,0,0,0,0]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E11","v":"Uncertain costs – Central Agency Costs"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH11","v":13.472325908087747},{"$f":"AI11","v":12.47684142424011},18.331577134767276,23.90893797255584,15.975511578423395,17.682768025444116,17.603227830388718,15.284117250011741]
[null,null,null,null,"Allocation to non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53115966838468498,0.39786151790126845,0.35874469066026993,0.37855324343503921,0.37444615787687113,0.31259854963837391,0.29564829064616732,0.26800142243684655]
[null,null,null,null,"Allocation to controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46884033161531502,0.60213848209873155,0.64125530933973007,0.62144675656496084,0.62555384212312881,0.68740145036162614,0.70435170935383273,0.73199857756315345]
[]
[null,null,null,"Variant"]
[null,null,null,"Note: Licence conditions may allow for non-baseline allowances to be granted. These are added to the baseline to generate the allowed sub-categories and thereby the overall allowed totex."]
[]
[null,null,null,null,"Non-operational capex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$30*AH31  + AH$34*AH35","v":19.755956161710287},4.9640550676615947,6.5763559685269639,9.0508060165981838,5.9819689306581099,5.5276076383456436,5.2043642179094656,4.0961651636946899]
[null,null,null,null,"Controllable opex",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3163697463774593,7.5127863565785153,11.755221166240313,14.858131955957658,9.9935426477652847,12.155160387098473,12.398863612479254,11.187952086317051]
[]
[null,"Direct allowed revenue terms (DARTs)"]
[]
[null,null,"Base Revenue"]
[]
[null,null,null,"No impact on net debt or tax"]
[]
[null,null,null,null,{"$f":"E14","v":"Pension scheme administration and Pension Protection Fund Levy"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14","v":0},{"$f":"AI14","v":0},0,0,0,7.3282442911451195E-2,7.3282442911451195E-2,7.3282442911451195E-2]
[null,null,null,null,{"$f":"E15","v":"Pension Scheme Established Deficit"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH15","v":0.1610489786498113},0.1610489786498113,0.83730958117129928,0.83730958117129928,0.83730958117129928,1.3506983129341714,1.3506983129341714,1.3506983129341714]
[]
[null,null,null,"Impact net debt and tax"]
[]
[null,null,null,null,"Pension true-up from previous price controls",null,"£m 09/10 prices",null,-0.95095492941602444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)","v":-0.11028435639755284},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)","v":-0.11497144154444883},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)","v":-0.11973557065344692},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)","v":-0.12456989431857984},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)","v":-0.12947483390737391},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)","v":-0.13441915412721175},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)","v":-0.13955228557544466},{"$f":"($I$55/9)*(1+SystemOperator!$AH$295)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)*(1+SystemOperator!$AO$295)","v":-0.14488143848085697}]
[]
[null,null,null,"Impact net debt, no impact on tax"]
[]
[null,null,null,null,{"$f":"E16","v":"Legacy price control adjustments to allowed revenue"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($AH$16/8)","v":3.2318173749479186E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)","v":3.369169613383205E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)","v":3.5087795792377717E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)","v":3.6504465547494966E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)","v":3.7941828878427578E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)","v":3.9390732468722531E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)","v":4.0894966064871877E-2},{"$f":"($AH$16/8)*(1+SystemOperator!$AI$295)*(1+SystemOperator!$AJ$295)*(1+SystemOperator!$AK$295)*(1+SystemOperator!$AL$295)*(1+SystemOperator!$AM$295)*(1+SystemOperator!$AN$295)*(1+SystemOperator!$AO$295)","v":4.245664258147417E-2}]
[]
[null,null,"Allowed Revenue (non Base Revenue)"]
[]
[null,null,null,"No impact on debt or tax"]
[]
[null,null,null,null,"NGGT SO Revenue Driver Income",null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.224999999999994,87.484999999999999,79.322999999999993,58.722999999999999,3.3000000000000002E-2,3.3000000000000002E-2,0,0]
[]
[null,"Efficiency incentive"]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Capitalised share of totex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.374,0.374,0.374,0.374,0.374,0.374,0.374,0.374]
[]
[null,"RAV and assets"]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,7]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 09/10 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,10.982196636171146,7.6066665632032242,10.128,9.2042013197026513,11.572753151105161,24.321423765717707]
[null,null,null,null,{"$f":"E17","v":"Legacy price control adjustments to RAV"},null,"£m 09/10 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH17","v":-2.9550550399825672}]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,"Allocation to \"General\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Allocation to \"Revenue\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Allocation to \"Non Qualifying\" pool"]
[]
[null,null,null,null,"Non-operational capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[null,null,null,null,"General pool opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.8]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Special Rate allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Deferred revenue expenditure allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,"Tax Trigger Deadbands"]
[]
[null,null,null,null,"Tax Trigger Deadband",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25273459819053856,0.22535742642407722,0.22987378064688951,0.24286637833671762,0.24543538445132224,0.24231301620946688,0.24909713119439114,0.24599060928420333]
[]
[null,null,null,"Additional Income Workings"]
[]
[null,null,null,null,"Original allowed totex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.514646057128061,66.158711676294189,57.525380924680945,52.884420178982765,51.780695558107439,51.008518796640047,53.942466919727821,52.255016991528549]
[null,null,null,null,"Total allowed totex",null,null,null,457.06985710308982]
[]
[null,"End of sheet"]