{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Cover","Version Control","Inputs","Data Sources","Costs","Revenue","ORA Adjustment","DC Adjustment","Indexation","Availability","Assessment","Revenue Adjustment"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":79,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,2,3,6]]}
[]
["Cap and Floor Financial Model 2 (CFFM2)"]
[null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"Appendix 7 - NLCFFM2.xlsm"}]
[null,null,"DISCLAIMER: The inputs used in this model (with the exception of those imported from the NLCFFM1 used to set cap and floor levels and PCA adjustments at PCR) are purely illustrative and no inference should be made about any future regulatory settlement for Nemo Link beyond PCR."]
[]
[null,"Model key"]
[]
[null,null,null,null,"Sample",null,"Calculated value"]
[null,null,null,null,"Sample",null,"Formula changes in cells to the right"]
[null,null,null,null,"Sample",null,"Import from other sheet"]
[null,null,null,null,"Sample",null,"Export to other sheet"]
[null,null,null,null,"Sample",null,"Import from & export to other sheet"]
[null,null,null,null,"Sample",null,"Initial input"]
[null,null,null,null,"Sample",null,"Initial input for non-GB indexed portion (to be left empty if GB-indexed only)"]
[null,null,null,null,"Sample",null,"Updated input"]
[null,null,null,null,"Sample",null,"Notes and instructions"]
[null,null,null,null,"Sample",null,"Cell intentionally blank"]
[]
[null,"Contents"]
[]
[null,null,null,null,"Cover",null,"Model key and content directory"]
[null,null,null,null,"Version Control",null,"Version control and log of changes"]
[null,null,null,null,"Inputs",null,"Inputs"]
[null,null,null,null,"Cost",null,"Baseline cost summary and currency conversion of nominal actual costs"]
[null,null,null,null,"Revenue",null,"Currency conversion of nominal actual revenues"]
[null,null,null,null,"ORA Adjustment",null,"Controllable Opex adjustment"]
[null,null,null,null,"DC Adjustment",null,"Decommissioning costs adjustment"]
[null,null,null,null,"Indexation",null,"Cap and floor inflation indexation"]
[null,null,null,null,"Availability",null,"Availability incentive calculations"]
[null,null,null,null,"Assessment",null,"Revenue assessment relative to cap and floor and non-controllable Opex assessment relative to baseline level"]
[null,null,null,null,"Revenue Adjustment",null,"Cap and floor levels and revenue adjustments"]
[]
[null,"End of sheet"]

{"sheet":"Version Control","index":1,"n_rows":5,"n_cols":12,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Data Sources"]
[null,"Version number","File pathname","Based on version","Author or editor","Date","Description of changes","Rationale for changes","Location of changes","Impact of changes on outputs","Quality assurance performed? By?","Comments on QA performed"]
[]
[null,1.1000000000000001,"link","N/a","Martin Namor","2019-07-05","New model","N/a","N/a","N/a","Nick Clitheroe & Tadeos Shahbazia, GAD","Multiple high, medium and low priority issues identified"]
[null,1.2,null,1.1000000000000001,"Martin Namor","2019-09-05","Multiple structural changes","Addressing main concerns raised by GAD","Multiple sheets","Potential","Nick Clitheroe & Tadeos Shahbazia (GAD), Svitlana Voronkova (ORE)","High and main medium priority issues addressed satisfactorily"]

{"sheet":"Inputs","index":2,"n_rows":212,"n_cols":54,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
["Inputs",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"I20","v":"2018-01-01"},{"$f":"O4+1","v":"2019-01-01"},{"$f":"P4+1","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01",{"$f":"AA4+1","v":"2031-01-01"},"2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01"]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(O3,11)","v":"2018-12-31"},{"$f":"EOMONTH(P3,11)","v":"2019-12-31"},{"$f":"EOMONTH(Q3,11)","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31"]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,0,{"$f":"+O5+1","v":1},{"$f":"+P5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[]
[null,"Items transferred from CFFM1"]
[]
[null,null,"Base year and currency"]
[]
[null,null,null,null,"Base year price term",null,null,null,"£m 13/14 prices"]
[]
[null,null,null,null,"Currency of revenue and cost inputs",null,null,null,"€"]
[]
[null,null,"Model operation"]
[]
[null,null,null,null,"Regime start date",null,"date",null,"2019-01-31"]
[null,null,null,null,"Start of financial year of regime start date",null,"date",null,"2019-01-01"]
[null,null,null,null,"End of financial year of regime start date",null,"date",null,{"$f":"EOMONTH(I18,11)","v":"2019-12-31"}]
[null,null,null,null,"Start of preceding financial year",null,"date",null,{"$f":"DATE(YEAR(I18)-1,MONTH(I18),DAY(I18))","v":"2018-01-01"}]
[null,null,null,null,"Number of operational years",null,"full years",null,25]
[null,null,null,null,"Month number of start of financial year of operations start date",null,"value",null,{"$f":"MONTH(I18)","v":1}]
[]
[null,null,"Cap and Floor levels"]
[]
[null,null,null,null,"Preliminary Cap including tax",null,{"$f":"$I$11","v":"£m 13/14 prices"},"PCL",83.806402113134354]
[null,null,null,null,"Preliminary Floor including tax",null,{"$f":"$I$11","v":"£m 13/14 prices"},"PFL",48.807316760400589]
[]
[null,null,null,null,"Cap PCA adjustment",null,{"$f":"$I$11","v":"£m 13/14 prices"},"PCAC",-7.6494904243481301]
[null,null,null,null,"Floor PCA adjustment",null,"£m 13/14 prices","PCAF",-6.0286492864946126]
[]
[null,null,"Baseline cost inputs during operations"]
[]
[null,null,null,null,"Decommissioning (baseline)",null,{"$f":"$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,3.0041238281204303E-4,6.0232682753814622E-4,1.5226451347276355E-3,2.4783951028613978E-3,3.471273211890944E-3,4.5030607657653605E-3,5.575628133631186E-3,6.6909392030922903E-3,7.8510560561327325E-3,9.0581438788357813E-3,1.1256834273175345E-2,1.3558985898833998E-2,1.5969696714281979E-2,1.8494319575913073E-2,2.1138474982940709E-2,2.3908064459539018E-2,2.6809284606090843E-2,2.9848641852998153E-2,3.3032967952183002E-2,3.6369436243163585E-2,3.8005906392486126E-2,3.9722697987360722E-2,4.1523827100064983E-2,4.3413510606490402E-2,11.357388814126514,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Controllable Opex (baseline)",null,"£m 13/14 prices",null,null,null,null,null,null,null,null,14.496797822980616,13.65203374982598,12.884942865153061,12.896627108642711,12.907321781214531,13.96681878288908,13.764977002813028,13.80892058372015,13.865079659732322,13.898079560665279,14.223798025238363,14.020253339029813,14.065587810240675,14.123159329830186,14.157593443146821,14.484768106597988,14.282701825626873,14.326464673936716,14.382487223332383,14.415395245689416,14.720625786594757,14.51707986179747,14.563223532396982,14.646871952930248,14.682208652104965,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-controllable Opex (baseline)",null,"£m 13/14 prices","BNCOA",null,null,null,null,null,null,null,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,1.2222793006962807,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financial returns"]
[]
[null,null,null,null,"Cap return rate",null,"real annual %",null,7.3399999999999993E-2]
[null,null,null,null,"Floor return rate",null,"real annual %",null,4.1999999999999997E-3]
[null,null,null,null,"Operational discount rate",null,"real annual %","ODR",{"$f":"(I40 + I41) / 2","v":3.8799999999999994E-2}]
[]
[null,null,"Base year indices"]
[]
[null,null,null,null,"Base year RPI inflation index value (CHAW)",null,"Jan 1987 = 100","UK RPI index 2013/14",251.73333333333335]
[null,null,null,null,"Base year Belgium CPI inflation index value",null,"2004 = 100","Belgium CPI index 2013/14",122.70166666666667]
[null,null,null,null,"Base year average exchange rate (XUMAERS)",null,"GBP / EUR","GBP2013/14 / EUR2013/14",1.1860083333333333]
[]
[null,"Regime timings and design"]
[]
[null,null,"Model operation"]
[null,null,"Note: changes to these variables may require structural changes to the model"]
[]
[null,null,null,null,{"$f":"E17","v":"Regime start date"},null,"date",null,{"$f":"I17","v":"2019-01-31"}]
[null,null,null,null,{"$f":"E18","v":"Start of financial year of regime start date"},null,"date",null,{"$f":"I18","v":"2019-01-01"}]
[null,null,null,null,{"$f":"E19","v":"End of financial year of regime start date"},null,"date",null,{"$f":"I19","v":"2019-12-31"}]
[null,null,null,null,"Days in year",null,"days",null,null,null,null,null,null,null,{"$f":"O4-O3+1","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[]
[null,null,null,null,"Regime start date flag",null,"flag",null,null,null,null,null,null,null,{"$f":"IF($I$57=O$4,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regime end date",null,"date",null,{"$f":"DATE(YEAR($I$55)+I21,MONTH($I$55),DAY($I$55))-1","v":"2044-01-30"}]
[null,null,null,null,"Regime end date flag",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I61<O$4,$I61>=N$4),1,0)","v":0},{"$f":"IF(AND($I61<P$4,$I61>=O$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($I61<AN$4,$I61>=AM$4),1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Number of days cap term",null,"days","NDC",{"$f":"+I57-I55+1","v":335}]
[null,null,null,null,"Partial year cap adjustment factor",null,"flag","PYCt",null,null,null,null,null,null,{"$f":"+IF(SUM($O60:O60)<1,0,IF(O$5=1,$I$63/365.25,IF(O$5=25,1+(365.25-$I$63)/365.25,IF(O$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:P60)<1,0,IF(P$5=1,$I$63/365.25,IF(P$5=25,1+(365.25-$I$63)/365.25,IF(P$5>25,0,1))))","v":0.91718001368925395},{"$f":"+IF(SUM($O60:Q60)<1,0,IF(Q$5=1,$I$63/365.25,IF(Q$5=25,1+(365.25-$I$63)/365.25,IF(Q$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:R60)<1,0,IF(R$5=1,$I$63/365.25,IF(R$5=25,1+(365.25-$I$63)/365.25,IF(R$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:S60)<1,0,IF(S$5=1,$I$63/365.25,IF(S$5=25,1+(365.25-$I$63)/365.25,IF(S$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:T60)<1,0,IF(T$5=1,$I$63/365.25,IF(T$5=25,1+(365.25-$I$63)/365.25,IF(T$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:U60)<1,0,IF(U$5=1,$I$63/365.25,IF(U$5=25,1+(365.25-$I$63)/365.25,IF(U$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:V60)<1,0,IF(V$5=1,$I$63/365.25,IF(V$5=25,1+(365.25-$I$63)/365.25,IF(V$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:W60)<1,0,IF(W$5=1,$I$63/365.25,IF(W$5=25,1+(365.25-$I$63)/365.25,IF(W$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:X60)<1,0,IF(X$5=1,$I$63/365.25,IF(X$5=25,1+(365.25-$I$63)/365.25,IF(X$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:Y60)<1,0,IF(Y$5=1,$I$63/365.25,IF(Y$5=25,1+(365.25-$I$63)/365.25,IF(Y$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:Z60)<1,0,IF(Z$5=1,$I$63/365.25,IF(Z$5=25,1+(365.25-$I$63)/365.25,IF(Z$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AA60)<1,0,IF(AA$5=1,$I$63/365.25,IF(AA$5=25,1+(365.25-$I$63)/365.25,IF(AA$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AB60)<1,0,IF(AB$5=1,$I$63/365.25,IF(AB$5=25,1+(365.25-$I$63)/365.25,IF(AB$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AC60)<1,0,IF(AC$5=1,$I$63/365.25,IF(AC$5=25,1+(365.25-$I$63)/365.25,IF(AC$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AD60)<1,0,IF(AD$5=1,$I$63/365.25,IF(AD$5=25,1+(365.25-$I$63)/365.25,IF(AD$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AE60)<1,0,IF(AE$5=1,$I$63/365.25,IF(AE$5=25,1+(365.25-$I$63)/365.25,IF(AE$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AF60)<1,0,IF(AF$5=1,$I$63/365.25,IF(AF$5=25,1+(365.25-$I$63)/365.25,IF(AF$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AG60)<1,0,IF(AG$5=1,$I$63/365.25,IF(AG$5=25,1+(365.25-$I$63)/365.25,IF(AG$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AH60)<1,0,IF(AH$5=1,$I$63/365.25,IF(AH$5=25,1+(365.25-$I$63)/365.25,IF(AH$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AI60)<1,0,IF(AI$5=1,$I$63/365.25,IF(AI$5=25,1+(365.25-$I$63)/365.25,IF(AI$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AJ60)<1,0,IF(AJ$5=1,$I$63/365.25,IF(AJ$5=25,1+(365.25-$I$63)/365.25,IF(AJ$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AK60)<1,0,IF(AK$5=1,$I$63/365.25,IF(AK$5=25,1+(365.25-$I$63)/365.25,IF(AK$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AL60)<1,0,IF(AL$5=1,$I$63/365.25,IF(AL$5=25,1+(365.25-$I$63)/365.25,IF(AL$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AM60)<1,0,IF(AM$5=1,$I$63/365.25,IF(AM$5=25,1+(365.25-$I$63)/365.25,IF(AM$5>25,0,1))))","v":1},{"$f":"+IF(SUM($O60:AN60)<1,0,IF(AN$5=1,$I$63/365.25,IF(AN$5=25,1+(365.25-$I$63)/365.25,IF(AN$5>25,0,1))))","v":1.0828199863107462},{"$f":"+IF(SUM($O60:AO60)<1,0,IF(AO$5=1,$I$63/365.25,IF(AO$5=25,1+(365.25-$I$63)/365.25,IF(AO$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AP60)<1,0,IF(AP$5=1,$I$63/365.25,IF(AP$5=25,1+(365.25-$I$63)/365.25,IF(AP$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AQ60)<1,0,IF(AQ$5=1,$I$63/365.25,IF(AQ$5=25,1+(365.25-$I$63)/365.25,IF(AQ$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AR60)<1,0,IF(AR$5=1,$I$63/365.25,IF(AR$5=25,1+(365.25-$I$63)/365.25,IF(AR$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AS60)<1,0,IF(AS$5=1,$I$63/365.25,IF(AS$5=25,1+(365.25-$I$63)/365.25,IF(AS$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AT60)<1,0,IF(AT$5=1,$I$63/365.25,IF(AT$5=25,1+(365.25-$I$63)/365.25,IF(AT$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AU60)<1,0,IF(AU$5=1,$I$63/365.25,IF(AU$5=25,1+(365.25-$I$63)/365.25,IF(AU$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AV60)<1,0,IF(AV$5=1,$I$63/365.25,IF(AV$5=25,1+(365.25-$I$63)/365.25,IF(AV$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AW60)<1,0,IF(AW$5=1,$I$63/365.25,IF(AW$5=25,1+(365.25-$I$63)/365.25,IF(AW$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AX60)<1,0,IF(AX$5=1,$I$63/365.25,IF(AX$5=25,1+(365.25-$I$63)/365.25,IF(AX$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AY60)<1,0,IF(AY$5=1,$I$63/365.25,IF(AY$5=25,1+(365.25-$I$63)/365.25,IF(AY$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:AZ60)<1,0,IF(AZ$5=1,$I$63/365.25,IF(AZ$5=25,1+(365.25-$I$63)/365.25,IF(AZ$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:BA60)<1,0,IF(BA$5=1,$I$63/365.25,IF(BA$5=25,1+(365.25-$I$63)/365.25,IF(BA$5>25,0,1))))","v":0},{"$f":"+IF(SUM($O60:BB60)<1,0,IF(BB$5=1,$I$63/365.25,IF(BB$5=25,1+(365.25-$I$63)/365.25,IF(BB$5>25,0,1))))","v":0}]
[null,null,null,null,"Check",null,null,null,{"$f":"SUM(O64:BB64)-I74","v":0}]
[]
[null,null,null,null,"Floor start date",null,"date",null,"2019-01-31"]
[null,null,null,null,"Start of financial year of floor start date",null,"date",null,{"$f":"IF(MONTH(I67)<$I$22,DATE(YEAR(I67)-1,$I$22,1),DATE(YEAR(I67),$I$22,1))","v":"2019-01-01"}]
[null,null,null,null,"End of financial year of floor start date",null,"date",null,{"$f":"EOMONTH(I68,11)","v":"2019-12-31"}]
[null,null,null,null,"Floor start date flag",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I67<=O$4,$I67>=O$3),1,0)","v":0},1,{"$f":"IF(AND($I67<=Q$4,$I67>=Q$3),1,0)","v":0},{"$f":"IF(AND($I67<=R$4,$I67>=R$3),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Number of days floor term",null,"days","NDF",{"$f":"+I69-I67+1","v":335}]
[null,null,null,null,"Partial year foor adjustment factor",null,"flag","PYFt",null,null,null,null,null,null,{"$f":"IF(O$70=1,$I$71/365.25,IF(SUM($O70:O70)>=1,O64,0))","v":0},{"$f":"IF(P$70=1,$I$71/365.25,IF(SUM($O70:P70)>=1,P64,0))","v":0.91718001368925395},{"$f":"IF(Q$70=1,$I$71/365.25,IF(SUM($O70:Q70)>=1,Q64,0))","v":1},{"$f":"IF(R$70=1,$I$71/365.25,IF(SUM($O70:R70)>=1,R64,0))","v":1},{"$f":"IF(S$70=1,$I$71/365.25,IF(SUM($O70:S70)>=1,S64,0))","v":1},{"$f":"IF(T$70=1,$I$71/365.25,IF(SUM($O70:T70)>=1,T64,0))","v":1},{"$f":"IF(U$70=1,$I$71/365.25,IF(SUM($O70:U70)>=1,U64,0))","v":1},{"$f":"IF(V$70=1,$I$71/365.25,IF(SUM($O70:V70)>=1,V64,0))","v":1},{"$f":"IF(W$70=1,$I$71/365.25,IF(SUM($O70:W70)>=1,W64,0))","v":1},{"$f":"IF(X$70=1,$I$71/365.25,IF(SUM($O70:X70)>=1,X64,0))","v":1},{"$f":"IF(Y$70=1,$I$71/365.25,IF(SUM($O70:Y70)>=1,Y64,0))","v":1},{"$f":"IF(Z$70=1,$I$71/365.25,IF(SUM($O70:Z70)>=1,Z64,0))","v":1},{"$f":"IF(AA$70=1,$I$71/365.25,IF(SUM($O70:AA70)>=1,AA64,0))","v":1},{"$f":"IF(AB$70=1,$I$71/365.25,IF(SUM($O70:AB70)>=1,AB64,0))","v":1},{"$f":"IF(AC$70=1,$I$71/365.25,IF(SUM($O70:AC70)>=1,AC64,0))","v":1},{"$f":"IF(AD$70=1,$I$71/365.25,IF(SUM($O70:AD70)>=1,AD64,0))","v":1},{"$f":"IF(AE$70=1,$I$71/365.25,IF(SUM($O70:AE70)>=1,AE64,0))","v":1},{"$f":"IF(AF$70=1,$I$71/365.25,IF(SUM($O70:AF70)>=1,AF64,0))","v":1},{"$f":"IF(AG$70=1,$I$71/365.25,IF(SUM($O70:AG70)>=1,AG64,0))","v":1},{"$f":"IF(AH$70=1,$I$71/365.25,IF(SUM($O70:AH70)>=1,AH64,0))","v":1},{"$f":"IF(AI$70=1,$I$71/365.25,IF(SUM($O70:AI70)>=1,AI64,0))","v":1},{"$f":"IF(AJ$70=1,$I$71/365.25,IF(SUM($O70:AJ70)>=1,AJ64,0))","v":1},{"$f":"IF(AK$70=1,$I$71/365.25,IF(SUM($O70:AK70)>=1,AK64,0))","v":1},{"$f":"IF(AL$70=1,$I$71/365.25,IF(SUM($O70:AL70)>=1,AL64,0))","v":1},{"$f":"IF(AM$70=1,$I$71/365.25,IF(SUM($O70:AM70)>=1,AM64,0))","v":1},{"$f":"IF(AN$70=1,$I$71/365.25,IF(SUM($O70:AN70)>=1,AN64,0))","v":1.0828199863107462},{"$f":"IF(AO$70=1,$I$71/365.25,IF(SUM($O70:AO70)>=1,AO64,0))","v":0},{"$f":"IF(AP$70=1,$I$71/365.25,IF(SUM($O70:AP70)>=1,AP64,0))","v":0},{"$f":"IF(AQ$70=1,$I$71/365.25,IF(SUM($O70:AQ70)>=1,AQ64,0))","v":0},{"$f":"IF(AR$70=1,$I$71/365.25,IF(SUM($O70:AR70)>=1,AR64,0))","v":0},{"$f":"IF(AS$70=1,$I$71/365.25,IF(SUM($O70:AS70)>=1,AS64,0))","v":0},{"$f":"IF(AT$70=1,$I$71/365.25,IF(SUM($O70:AT70)>=1,AT64,0))","v":0},{"$f":"IF(AU$70=1,$I$71/365.25,IF(SUM($O70:AU70)>=1,AU64,0))","v":0},{"$f":"IF(AV$70=1,$I$71/365.25,IF(SUM($O70:AV70)>=1,AV64,0))","v":0},{"$f":"IF(AW$70=1,$I$71/365.25,IF(SUM($O70:AW70)>=1,AW64,0))","v":0},{"$f":"IF(AX$70=1,$I$71/365.25,IF(SUM($O70:AX70)>=1,AX64,0))","v":0},{"$f":"IF(AY$70=1,$I$71/365.25,IF(SUM($O70:AY70)>=1,AY64,0))","v":0},{"$f":"IF(AZ$70=1,$I$71/365.25,IF(SUM($O70:AZ70)>=1,AZ64,0))","v":0},{"$f":"IF(BA$70=1,$I$71/365.25,IF(SUM($O70:BA70)>=1,BA64,0))","v":0},{"$f":"IF(BB$70=1,$I$71/365.25,IF(SUM($O70:BB70)>=1,BB64,0))","v":0}]
[]
[null,null,null,null,"Number of operational years",null,"full years",null,{"$f":"I21","v":25}]
[null,null,null,null,"Assessment period length",null,"full years",null,5]
[]
[null,null,null,null,"GB indexed portion of interconnector",null,"%",null,0.5]
[]
[null,"Variables to be updated"]
[]
[null,null,"Cost items to be updated up to and beyond PCA stage (actual)"]
[]
[null,null,null,null,"Non-controllable Opex (actual)",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},null,null,null,null,null,null,null,null,1,{"$f":"P83*1.05","v":1.05},{"$f":"Q83*1.05","v":1.1025},1.1576250000000001,1.2155062500000002,1.2762815625000004,1.3400956406250004,1.4071004226562505,1.477455443789063,1.5513282159785162,1.628894626777442,1.7103393581163142,1.7958563260221301,1.8856491423232367,1.9799315994393987,2.0789281794113688,2.1828745883819374,2.2920183178010345,2.4066192336910861,2.5269501953756404,2.6532977051444226,2.7859625904016441,2.9252607199217264,3.0715237559178128,3.2250999437137038,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-controllable Opex adjustment following NRA review (actual)",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue items to be updated (actual)"]
[]
[null,null,null,null,"Capacity allocation revenue",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},"CARt",null,null,null,null,null,null,null,100,{"$f":"P88*1.02","v":102},{"$f":"Q88*1.02","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ancillary services revenue (GB)",null,"€m nominal prices","ASRGBt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ancillary services revenue (Belgium)",null,"€m nominal prices","ASRBt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity market revenue",null,"€m nominal prices","CMRt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Receipts from insurance",null,"€m nominal prices","RIt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Constraint payments (GB)",null,"€m nominal prices","CPGBt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Constraint payments (Belgium)",null,"€m nominal prices","CPBt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional revenue (net of relevant costs)",null,"€m nominal prices","ADRt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Gross congestion revenues",null,"€m nominal prices","GCRt",null,null,null,null,null,null,null,{"$f":"SUM(P88:P95)","v":100},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,{"$f":"SUM(Z88:Z95)","v":121.89944199947573},124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Error accounting costs",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},"EACt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Firmness costs",null,"€m nominal prices","FCt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Trip contract costs",null,"€m nominal prices","TCCt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Market related costs",null,"€m nominal prices","MRCt",null,null,null,null,null,null,null,{"$f":"SUM(P98:P100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ98:AZ100)","v":0},{"$f":"SUM(BA98:BA100)","v":0},0]
[]
[null,null,null,null,"Income adjusting event",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},"IATt",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Notional assessed revenue",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},"NARt",null,null,null,null,null,null,null,{"$f":"P96-P101-P103","v":100},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,{"$f":"Z96-Z101-Z103","v":121.89944199947573},124.33743083946524,{"$f":"AB96-AB101-AB103","v":126.82417945625456},129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Assessed revenue",null,{"$f":"CONCATENATE($I$13,\"m nominal prices\")","v":"€m nominal prices"},"ARt",null,null,null,null,null,null,null,{"$f":"IF(P105>0,P105,0)","v":100},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,{"$f":"IF(Z105>0,Z105,0)","v":121.89944199947573},124.33743083946524,{"$f":"IF(AB105>0,AB105,0)","v":126.82417945625456},129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Within-period adjustment (assessed) (negative value: payment to consumers; positive value: payment from consumers)",null,"£m nominal prices","WPAt"]
[]
[null,"Adjustment to Cap and Floor levels"]
[]
[null,null,"Availability incentive"]
[]
[null,null,null,null,"Cap availability incentive ratio",null,"ratio",null,1]
[null,null,null,null,"Cap availability incentive target",null,"%",null,0.97050000000000003]
[null,null,null,null,"Cap availability incentive upper limit",null,"%",null,{"$f":"I115*(1+2%)","v":1.02}]
[null,null,null,null,"Cap availability incentive lower limit",null,"%",null,{"$f":"I115*(1-2%)","v":0.98}]
[]
[null,null,null,null,"Interconnector rated capacity",null,"MW","RC",1000]
[null,null,null,null,"Number of hours in relevant year",null,"hours pa",null,{"$f":"365.25*24","v":8766}]
[]
[null,null,null,null,"Total interconnector outages during active Cap period",null,"MWh",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed outages during active Cap period",null,"MWh",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total interconnector outages less allowed outages during active Cap period",null,"MWh","IOt",null,null,null,null,null,null,null,{"$f":"P123-P124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Interconnector outages during active Floor period",null,"MWh",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed outages during active Floor period",null,"MWh",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total interconnector outages less allowed outages during active Floor period",null,"MWh","IOt",null,null,null,null,null,null,null,{"$f":"P126-P127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN126-AN127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Outages associated with exceptional events",null,"MWh",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Floor availability incentive target",null,"%",null,0.8]
[]
[null,null,"Inflation & exchange rate"]
[]
[null,null,null,null,"Base year RPI inflation index value (CHAW)",null,"Jan 1987 = 100","UK RPI index 2013/14",{"$f":"I46","v":251.73333333333335}]
[null,null,null,null,"Base year Belgium CPI inflation index value",null,"2004 = 100","Belgium CPI index 2013/14",{"$f":"I47","v":122.70166666666667}]
[null,null,null,null,"Base year average exchange rate (XUMAERS)",null,"GBP / EUR","GBP2013/14 / EUR2013/14",{"$f":"I48","v":1.1860083333333333}]
[]
[null,null,null,null,"12 month average UK RPI inflation index value (CHAW)",null,"Jan 1987 = 100","UK RPI index t",null,null,null,null,null,null,281.58333333333331,289.29952283571913,297.97850852079074,306.91786377641449,316.12539968970691,325.60916168039813,335.37743653081009,345.4387596267344,355.80192241553641,366.47598008800253,377.4702594906426,388.79436727536188,400.45819829362273,412.47194424243145,424.84610256970439,437.59148564679555,450.71923021619943,464.24080712268545,478.16803133636603,492.51307227645702,507.28846444475073,522.50711837809331,538.18233192943615,554.3278018873192,570.95763594393884,588.08636502225704,605.72895597292472,623.90082465211253,642.61784939167592,661.8963848734262,681.75327641962906,702.20587471221791,723.27205095358443,744.97021248219198,767.31931885665779,790.33889842235749,814.04906537502825,838.47053733627911,863.62465345636747,889.53339306005853]
[null,null,null,null,"12 month average Belgian CPI inflation index value",null,"2004 = 100","Belgium CPI index t",null,null,null,null,null,null,131.26083333333335,133.81291986702556,136.48917826436607,139.21896182965341,142.00334106624649,144.84340788757143,147.74027604532287,150.69508156622933,153.70898319755392,156.78316286150499,159.9188261187351,163.1172026411098,166.37954669393199,169.70713762781062,173.10128038036683,176.56330598797416,180.09457210773365,183.69646354988834,187.37039282088611,191.11780067730385,194.94015669084993,198.83895982466694,202.81573902116028,206.87205380158349,211.00949487761517,215.22968477516747,219.53427847067081,223.92496404008423,228.40346332088592,232.97153258730364,237.63096323904972,242.38358250383072,247.23125415390734,252.17587923698551,257.21939682172524,262.36378475815974,267.61106045332292,272.96328166238936,278.42254729563717,283.9909982415499]
[]
[null,null,null,null,"Average exchange rate (XUMAERS)",null,"GBP / EUR","GBPt/EURt",null,null,null,null,null,null,1.1304416666666668,1.1407,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999]
[]
[null,null,null,null,"Indexation Factor",null,null,"PPPIt",null,null,null,null,null,null,1.1304416666666668,1.1407,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,{"$f":"IF($I$77=100%,AR139/$I$135,($I$77*(AR139/$I$135)+(1-$I$77)*(AR140/$I$136)/(AR142/$I$137)))","v":2.3273838740241093},2.3870783282168553,2.4483610747948239,2.5112757117047604,2.5758670638153172,2.6421812181043793,2.710265559869605,2.7801688099922295,2.851941063285063,2.9256338279565433,3.0013000662236262]
[]
[null,null,"PCA adjustment"]
[]
[null,null,null,null,"PCA/PFA adjustment - Ofgem start date",null,"date",null,"2019-01-31"]
[null,null,null,null,"Later of PCA/PFA start date and Regime start date",null,"date",null,{"$f":"MAX(I148,I55)","v":"2019-01-31"}]
[null,null,null,null,"Later of PCA/PFA start date and Floor start date",null,"date",null,{"$f":"MAX(I148,I67)","v":"2019-01-31"}]
[null,null,null,null,"Apply PCA adjustment factor?",null,"switch",null,"Yes"]
[null,null,null,null,"PCA adjustment factor",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I149<=O$4,$I149>N4),(O$4-$I149+1)/365.25,IF($I149>O$4,0,O$64))","v":0},0.91718001368925395,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0828199863107462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PFA adjustment factor",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I150<=O$4,$I150>N$4),(O$4-$I150+1)/365.25,IF($I150>O$4,0,O$72))","v":0},0.91718001368925395,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0828199863107462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ORA adjustment"]
[]
[null,null,null,null,"Apply ORA adjustment factor?",null,"flag",null,"Yes"]
[]
[null,null,null,null,"ORA start date",null,"date",null,"2030-01-01"]
[null,null,null,null,"ORA Cap effective flag",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I159<=O$4,$I159>N$4),(O$4-$I159+1)/365.25,IF($I159>O$4,0,O$64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.99931553730321698,1,1,1,1,1,1,1,1,1,1,1,1,1.0828199863107462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ORA Floor effective flag",null,"flag",null,null,null,null,null,null,null,{"$f":"IF(AND($I159<=O$4,$I159>N$4),(O$4-$I159+1)/365.25,IF($I159>O$4,0,O$72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.99931553730321698,1,1,1,1,1,1,1,1,1,1,1,1,1.0828199863107462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revised controllable Opex at date of ORA submission",null,{"$f":"$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Amendment to Cap rate",null,{"$f":"$I$11","v":"£m 13/14 prices"},"ORAC",{"$f":"'ORA Adjustment'!I27","v":-1.3277952183021817}]
[null,null,null,null,"Amendment to Floor rate",null,{"$f":"$I$11","v":"£m 13/14 prices"},"ORAF",{"$f":"'ORA Adjustment'!I37","v":-1.3831646028366915}]
[]
[null,null,"DC adjustments"]
[]
[null,null,null,null,"Apply DC adjustment factor?",null,"flag",null,"Yes"]
[]
[null,null,null,"Current DC adjustment"]
[]
[null,null,null,null,"Current DC start date",null,"date",null,"2041-06-01"]
[null,null,null,null,"Current DC Cap and Floor effective flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"IF(AND($I174<=P$4,$I174>O$4),(P$4-$I174+1)/365.25,IF($I174>P$4,0,P$64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($I174<=AK$4,$I174>AJ$4),(AK$4-$I174+1)/365.25,IF($I174>AK$4,0,AK$64))","v":0},0.58590006844626963,1,1.0828199863107462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Decommissioning Costs (latest view at submission of DCt adjustment)",null,{"$f":"$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Amendment to Cap rate",null,{"$f":"$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"'DC Adjustment'!I67","v":-0.49264120614329077}]
[null,null,null,null,"Amendment to Floor rate",null,"£m 13/14 prices","DCFt",{"$f":"'DC Adjustment'!I80","v":-0.38901182241377497}]
[]
[null,null,null,"Previous DC adjustments"]
[]
[null,null,null,null,"First DCt adjustment"]
[null,null,null,null,"Start date",null,"date",null,"2038-06-01"]
[null,null,null,null,"Cap value",null,{"$f":"$I$11","v":"£m 13/14 prices"},null,1.2698723194586119]
[null,null,null,null,"Floor value",null,"£m 13/14 prices",null,1.4743275662730531]
[]
[null,null,null,null,"Second DCt adjustment"]
[null,null,null,null,"Start date",null,"date"]
[null,null,null,null,"Cap value",null,{"$f":"$I$11","v":"£m 13/14 prices"}]
[null,null,null,null,"Floor value",null,"£m 13/14 prices"]
[]
[null,null,null,null,"Third DCt adjustment"]
[null,null,null,null,"Start date",null,"date"]
[null,null,null,null,"Cap value",null,{"$f":"$I$11","v":"£m 13/14 prices"}]
[null,null,null,null,"Floor value",null,"£m 13/14 prices"]
[]
[null,null,null,null,"Fourth DCt adjustment"]
[null,null,null,null,"Start date",null,"date"]
[null,null,null,null,"Cap value",null,{"$f":"$I$11","v":"£m 13/14 prices"}]
[null,null,null,null,"Floor value",null,"£m 13/14 prices"]
[]
[null,null,null,null,"Latest start date",null,"date",null,{"$f":"MAX(I200,I195,I190,I185)","v":"2038-06-01"}]
[]
[null,null,null,null,"DCt adjustment flags - Cap and Floor",null,null,"start","end"]
[null,null,null,null,"First DCCt adjustment",null,"flag",{"$f":"IF(I185=\"\",\"\",I185)","v":"2038-06-01"},{"$f":"IF(H207=\"\",\"\",IF(H208=\"\",$I$174-1,H208-1))","v":"2041-05-31"},null,null,null,null,null,null,{"$f":"IF(OR($H207>P$4,$I207<=O$4),0,IF(AND($H207<=O$4,$I207>=P$4,Q$62=1),($I207-O$4+1)/365.25,IF(AND($H207<=O$4,$I207>=P$4),1,IF(AND($H207<=O$4,$I207<P$4,P$62=0),($I207-O$4)/365.25,IF(AND($H207<=P$4,$I207>=P$4,Q$62=1),($I207-$H207+1)/365.25,IF(AND($H207<=P$4,$I207>=P$4),(P$4-$H207+1)/365.25,IF(AND($H207<=P$4,$I207<P$4,P$62=0),($I207-$H207+1)/365.25,0)))))))","v":0},{"$f":"IF(OR($H207>Q$4,$I207<=P$4),0,IF(AND($H207<=P$4,$I207>=Q$4,R$62=1),($I207-P$4+1)/365.25,IF(AND($H207<=P$4,$I207>=Q$4),1,IF(AND($H207<=P$4,$I207<Q$4,Q$62=0),($I207-P$4)/365.25,IF(AND($H207<=Q$4,$I207>=Q$4,R$62=1),($I207-$H207+1)/365.25,IF(AND($H207<=Q$4,$I207>=Q$4),(Q$4-$H207+1)/365.25,IF(AND($H207<=Q$4,$I207<Q$4,Q$62=0),($I207-$H207+1)/365.25,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58590006844626963,1,1,0.4134154688569473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Second DCCt adjustment",null,"flag",{"$f":"IF(I190=\"\",\"\",I190)","v":""},{"$f":"IF(H208=\"\",\"\",IF(H209=\"\",$I$174-1,H209-1))","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H208>P$4,$I208<=O$4),0,IF(AND($H208<=O$4,$I208>=P$4,Q$62=1),($I208-O$4+1)/365.25,IF(AND($H208<=O$4,$I208>=P$4),1,IF(AND($H208<=O$4,$I208<P$4,P$62=0),($I208-O$4)/365.25,IF(AND($H208<=P$4,$I208>=P$4,Q$62=1),($I208-$H208+1)/365.25,IF(AND($H208<=P$4,$I208>=P$4),(P$4-$H208+1)/365.25,IF(AND($H208<=P$4,$I208<P$4,P$62=0),($I208-$H208+1)/365.25,0)))))))","v":0},{"$f":"IF(OR($H208>Q$4,$I208<=P$4),0,IF(AND($H208<=P$4,$I208>=Q$4,R$62=1),($I208-P$4+1)/365.25,IF(AND($H208<=P$4,$I208>=Q$4),1,IF(AND($H208<=P$4,$I208<Q$4,Q$62=0),($I208-P$4)/365.25,IF(AND($H208<=Q$4,$I208>=Q$4,R$62=1),($I208-$H208+1)/365.25,IF(AND($H208<=Q$4,$I208>=Q$4),(Q$4-$H208+1)/365.25,IF(AND($H208<=Q$4,$I208<Q$4,Q$62=0),($I208-$H208+1)/365.25,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Third DCCt adjustment",null,"flag",{"$f":"IF(I195=\"\",\"\",I195)","v":""},{"$f":"IF(H209=\"\",\"\",IF(H210=\"\",$I$174-1,H210-1))","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H209>P$4,$I209<=O$4),0,IF(AND($H209<=O$4,$I209>=P$4,Q$62=1),($I209-O$4+1)/365.25,IF(AND($H209<=O$4,$I209>=P$4),1,IF(AND($H209<=O$4,$I209<P$4,P$62=0),($I209-O$4)/365.25,IF(AND($H209<=P$4,$I209>=P$4,Q$62=1),($I209-$H209+1)/365.25,IF(AND($H209<=P$4,$I209>=P$4),(P$4-$H209+1)/365.25,IF(AND($H209<=P$4,$I209<P$4,P$62=0),($I209-$H209+1)/365.25,0)))))))","v":0},{"$f":"IF(OR($H209>Q$4,$I209<=P$4),0,IF(AND($H209<=P$4,$I209>=Q$4,R$62=1),($I209-P$4+1)/365.25,IF(AND($H209<=P$4,$I209>=Q$4),1,IF(AND($H209<=P$4,$I209<Q$4,Q$62=0),($I209-P$4)/365.25,IF(AND($H209<=Q$4,$I209>=Q$4,R$62=1),($I209-$H209+1)/365.25,IF(AND($H209<=Q$4,$I209>=Q$4),(Q$4-$H209+1)/365.25,IF(AND($H209<=Q$4,$I209<Q$4,Q$62=0),($I209-$H209+1)/365.25,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fourth DCCt adjustment",null,"flag",{"$f":"IF(I200=\"\",\"\",I200)","v":""},{"$f":"IF(H210=\"\",\"\",$I$174-1)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H210>P$4,$I210<=O$4),0,IF(AND($H210<=O$4,$I210>=P$4,Q$62=1),($I210-O$4+1)/365.25,IF(AND($H210<=O$4,$I210>=P$4),1,IF(AND($H210<=O$4,$I210<P$4,P$62=0),($I210-O$4)/365.25,IF(AND($H210<=P$4,$I210>=P$4,Q$62=1),($I210-$H210+1)/365.25,IF(AND($H210<=P$4,$I210>=P$4),(P$4-$H210+1)/365.25,IF(AND($H210<=P$4,$I210<P$4,P$62=0),($I210-$H210+1)/365.25,0)))))))","v":0},{"$f":"IF(OR($H210>Q$4,$I210<=P$4),0,IF(AND($H210<=P$4,$I210>=Q$4,R$62=1),($I210-P$4+1)/365.25,IF(AND($H210<=P$4,$I210>=Q$4),1,IF(AND($H210<=P$4,$I210<Q$4,Q$62=0),($I210-P$4)/365.25,IF(AND($H210<=Q$4,$I210>=Q$4,R$62=1),($I210-$H210+1)/365.25,IF(AND($H210<=Q$4,$I210>=Q$4),(Q$4-$H210+1)/365.25,IF(AND($H210<=Q$4,$I210<Q$4,Q$62=0),($I210-$H210+1)/365.25,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"Data Sources","index":3,"n_rows":129,"n_cols":12,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
["Data Sources",null,null,null,null,null,null,"Licence","Reference row in"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Inputs sheet",null,"Source","Link"]
[]
[null,"Items transferred from CFFM1"]
[]
[null,null,"Base year and currency"]
[]
[null,null,null,null,{"$f":"Inputs!E11","v":"Base year price term"},null,null,null,{"$f":"ROW(Inputs!E11)","v":11}]
[null,null,null,null,{"$f":"Inputs!E13","v":"Currency of revenue and cost inputs"},null,null,null,{"$f":"ROW(Inputs!E13)","v":13}]
[]
[null,null,"Model operation"]
[]
[null,null,null,null,{"$f":"Inputs!E17","v":"Regime start date"},null,{"$f":"Inputs!G17","v":"date"},null,{"$f":"ROW(Inputs!I17)","v":17}]
[null,null,null,null,{"$f":"Inputs!E18","v":"Start of financial year of regime start date"},null,{"$f":"Inputs!G18","v":"date"},null,{"$f":"ROW(Inputs!I18)","v":18}]
[null,null,null,null,{"$f":"Inputs!E21","v":"Number of operational years"},null,{"$f":"Inputs!G21","v":"full years"},null,{"$f":"ROW(Inputs!I21)","v":21}]
[]
[null,null,"Cap and Floor levels"]
[]
[null,null,null,null,{"$f":"Inputs!E26","v":"Preliminary Cap including tax"},null,{"$f":"Inputs!G26","v":"£m 13/14 prices"},{"$f":"Inputs!H26","v":"PCL"},{"$f":"ROW(Inputs!E26)","v":26}]
[null,null,null,null,{"$f":"Inputs!E27","v":"Preliminary Floor including tax"},null,{"$f":"Inputs!G27","v":"£m 13/14 prices"},{"$f":"Inputs!H27","v":"PFL"},{"$f":"ROW(Inputs!E27)","v":27}]
[null,null,null,null,{"$f":"Inputs!E29","v":"Cap PCA adjustment"},null,{"$f":"Inputs!G29","v":"£m 13/14 prices"},{"$f":"Inputs!H29","v":"PCAC"},{"$f":"ROW(Inputs!E29)","v":29}]
[null,null,null,null,{"$f":"Inputs!E30","v":"Floor PCA adjustment"},null,{"$f":"Inputs!G30","v":"£m 13/14 prices"},{"$f":"Inputs!H30","v":"PCAF"},{"$f":"ROW(Inputs!E30)","v":30}]
[]
[null,null,"Baseline cost inputs during operations"]
[]
[null,null,null,null,{"$f":"Inputs!E34","v":"Decommissioning (baseline)"},null,{"$f":"Inputs!G34","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E34)","v":34}]
[null,null,null,null,{"$f":"Inputs!E35","v":"Controllable Opex (baseline)"},null,{"$f":"Inputs!G35","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E35)","v":35}]
[null,null,null,null,{"$f":"Inputs!E36","v":"Non-controllable Opex (baseline)"},null,{"$f":"Inputs!G36","v":"£m 13/14 prices"},{"$f":"Inputs!H36","v":"BNCOA"},{"$f":"ROW(Inputs!E36)","v":36}]
[]
[null,null,"Financial returns"]
[]
[null,null,null,null,{"$f":"Inputs!E40","v":"Cap return rate"},null,{"$f":"Inputs!G40","v":"real annual %"},null,{"$f":"ROW(Inputs!E40)","v":40}]
[null,null,null,null,{"$f":"Inputs!E41","v":"Floor return rate"},null,{"$f":"Inputs!G41","v":"real annual %"},null,{"$f":"ROW(Inputs!E41)","v":41}]
[null,null,null,null,{"$f":"Inputs!E42","v":"Operational discount rate"},null,{"$f":"Inputs!G42","v":"real annual %"},{"$f":"Inputs!H42","v":"ODR"},{"$f":"ROW(Inputs!E42)","v":42}]
[]
[null,null,"Base year indices"]
[]
[null,null,null,null,{"$f":"Inputs!E46","v":"Base year RPI inflation index value (CHAW)"},null,{"$f":"Inputs!G46","v":"Jan 1987 = 100"},{"$f":"Inputs!H46","v":"UK RPI index 2013/14"},{"$f":"ROW(Inputs!E46)","v":46}]
[null,null,null,null,{"$f":"Inputs!E47","v":"Base year Belgium CPI inflation index value"},null,{"$f":"Inputs!G47","v":"2004 = 100"},{"$f":"Inputs!H47","v":"Belgium CPI index 2013/14"},{"$f":"ROW(Inputs!E47)","v":47}]
[null,null,null,null,{"$f":"Inputs!E48","v":"Base year average exchange rate (XUMAERS)"},null,{"$f":"Inputs!G48","v":"GBP / EUR"},{"$f":"Inputs!H48","v":"GBP2013/14 / EUR2013/14"},{"$f":"ROW(Inputs!E48)","v":48}]
[]
[null,"Regime timings and design"]
[]
[null,null,"Model operation"]
[]
[null,null,null,null,{"$f":"Inputs!E67","v":"Floor start date"},null,{"$f":"Inputs!G67","v":"date"},null,{"$f":"ROW(Inputs!E67)","v":67}]
[null,null,null,null,{"$f":"Inputs!E75","v":"Assessment period length"},null,{"$f":"Inputs!G75","v":"full years"},null,{"$f":"ROW(Inputs!E75)","v":75}]
[null,null,null,null,{"$f":"Inputs!E77","v":"GB indexed portion of interconnector"},null,{"$f":"Inputs!G77","v":"%"},null,{"$f":"ROW(Inputs!E77)","v":77}]
[]
[null,"Variables to be updated"]
[]
[null,null,"Cost items to be updated up to and beyond PCA stage (actual)"]
[]
[null,null,null,null,{"$f":"Inputs!E83","v":"Non-controllable Opex (actual)"},null,{"$f":"Inputs!G83","v":"€m nominal prices"},null,{"$f":"ROW(Inputs!E83)","v":83}]
[null,null,null,null,{"$f":"Inputs!E84","v":"Non-controllable Opex adjustment following NRA review (actual)"},null,{"$f":"Inputs!G84","v":"€m nominal prices"},null,{"$f":"ROW(Inputs!E84)","v":84}]
[]
[null,null,"Revenue items to be updated (actual)"]
[]
[null,null,null,null,{"$f":"Inputs!E88","v":"Capacity allocation revenue"},null,{"$f":"Inputs!G88","v":"€m nominal prices"},{"$f":"Inputs!H88","v":"CARt"},{"$f":"ROW(Inputs!E88)","v":88}]
[null,null,null,null,{"$f":"Inputs!E89","v":"Ancillary services revenue (GB)"},null,{"$f":"Inputs!G89","v":"€m nominal prices"},{"$f":"Inputs!H89","v":"ASRGBt"},{"$f":"ROW(Inputs!E89)","v":89}]
[null,null,null,null,{"$f":"Inputs!E90","v":"Ancillary services revenue (Belgium)"},null,{"$f":"Inputs!G90","v":"€m nominal prices"},{"$f":"Inputs!H90","v":"ASRBt"},{"$f":"ROW(Inputs!E90)","v":90}]
[null,null,null,null,{"$f":"Inputs!E91","v":"Capacity market revenue"},null,{"$f":"Inputs!G91","v":"€m nominal prices"},{"$f":"Inputs!H91","v":"CMRt"},{"$f":"ROW(Inputs!E91)","v":91}]
[null,null,null,null,{"$f":"Inputs!E92","v":"Receipts from insurance"},null,{"$f":"Inputs!G92","v":"€m nominal prices"},{"$f":"Inputs!H92","v":"RIt"},{"$f":"ROW(Inputs!E92)","v":92}]
[null,null,null,null,{"$f":"Inputs!E93","v":"Constraint payments (GB)"},null,{"$f":"Inputs!G93","v":"€m nominal prices"},{"$f":"Inputs!H93","v":"CPGBt"},{"$f":"ROW(Inputs!E93)","v":93}]
[null,null,null,null,{"$f":"Inputs!E94","v":"Constraint payments (Belgium)"},null,{"$f":"Inputs!G94","v":"€m nominal prices"},{"$f":"Inputs!H94","v":"CPBt"},{"$f":"ROW(Inputs!E94)","v":94}]
[null,null,null,null,{"$f":"Inputs!E95","v":"Additional revenue (net of relevant costs)"},null,{"$f":"Inputs!G95","v":"€m nominal prices"},{"$f":"Inputs!H95","v":"ADRt"},{"$f":"ROW(Inputs!E95)","v":95}]
[null,null,null,null,{"$f":"Inputs!E98","v":"Error accounting costs"},null,{"$f":"Inputs!G98","v":"€m nominal prices"},{"$f":"Inputs!H98","v":"EACt"},{"$f":"ROW(Inputs!E98)","v":98}]
[null,null,null,null,{"$f":"Inputs!E99","v":"Firmness costs"},null,{"$f":"Inputs!G99","v":"€m nominal prices"},{"$f":"Inputs!H99","v":"FCt"},{"$f":"ROW(Inputs!E99)","v":99}]
[null,null,null,null,{"$f":"Inputs!E100","v":"Trip contract costs"},null,{"$f":"Inputs!G100","v":"€m nominal prices"},{"$f":"Inputs!H100","v":"TCCt"},{"$f":"ROW(Inputs!E100)","v":100}]
[null,null,null,null,{"$f":"Inputs!E103","v":"Income adjusting event"},null,{"$f":"Inputs!G103","v":"€m nominal prices"},{"$f":"Inputs!H103","v":"IATt"},{"$f":"ROW(Inputs!E103)","v":103}]
[null,null,null,null,{"$f":"Inputs!E109","v":"Within-period adjustment (assessed) (negative value: payment to consumers; positive value: payment from consumers)"},null,{"$f":"Inputs!G109","v":"£m nominal prices"},{"$f":"Inputs!H109","v":"WPAt"},{"$f":"ROW(Inputs!E109)","v":109}]
[]
[null,"Adjustment to Cap and Floor levels"]
[]
[null,null,"Availability incentive"]
[]
[null,null,null,null,{"$f":"Inputs!E115","v":"Cap availability incentive ratio"},null,{"$f":"Inputs!G115","v":"ratio"},null,{"$f":"ROW(Inputs!E115)","v":115}]
[null,null,null,null,{"$f":"Inputs!E116","v":"Cap availability incentive target"},null,{"$f":"Inputs!G116","v":"%"},null,{"$f":"ROW(Inputs!E116)","v":116}]
[null,null,null,null,{"$f":"Inputs!E117","v":"Cap availability incentive upper limit"},null,{"$f":"Inputs!G117","v":"%"},null,{"$f":"ROW(Inputs!E117)","v":117}]
[null,null,null,null,{"$f":"Inputs!E118","v":"Cap availability incentive lower limit"},null,{"$f":"Inputs!G118","v":"%"},null,{"$f":"ROW(Inputs!E118)","v":118}]
[null,null,null,null,{"$f":"Inputs!E120","v":"Interconnector rated capacity"},null,{"$f":"Inputs!G120","v":"MW"},{"$f":"Inputs!H120","v":"RC"},{"$f":"ROW(Inputs!E120)","v":120}]
[null,null,null,null,{"$f":"Inputs!E131","v":"Floor availability incentive target"},null,{"$f":"Inputs!G131","v":"%"},null,{"$f":"ROW(Inputs!E131)","v":131}]
[]
[null,null,"Inflation & exchange rate"]
[]
[null,null,null,null,{"$f":"Inputs!E139","v":"12 month average UK RPI inflation index value (CHAW)"},null,{"$f":"Inputs!G139","v":"Jan 1987 = 100"},{"$f":"Inputs!H139","v":"UK RPI index t"},{"$f":"ROW(Inputs!E139)","v":139}]
[null,null,null,null,{"$f":"Inputs!E140","v":"12 month average Belgian CPI inflation index value"},null,{"$f":"Inputs!G140","v":"2004 = 100"},{"$f":"Inputs!H140","v":"Belgium CPI index t"},{"$f":"ROW(Inputs!E140)","v":140}]
[null,null,null,null,{"$f":"Inputs!E142","v":"Average exchange rate (XUMAERS)"},null,{"$f":"Inputs!G142","v":"GBP / EUR"},{"$f":"Inputs!H142","v":"GBPt/EURt"},{"$f":"ROW(Inputs!E142)","v":142}]
[]
[null,null,"PCA adjustment"]
[]
[null,null,null,null,{"$f":"Inputs!E148","v":"PCA/PFA adjustment - Ofgem start date"},null,{"$f":"Inputs!G148","v":"date"},null,{"$f":"ROW(Inputs!E148)","v":148}]
[null,null,null,null,{"$f":"Inputs!E151","v":"Apply PCA adjustment factor?"},null,{"$f":"Inputs!G151","v":"switch"},null,{"$f":"ROW(Inputs!E151)","v":151}]
[]
[null,null,"ORA adjustment"]
[]
[null,null,null,null,{"$f":"Inputs!E157","v":"Apply ORA adjustment factor?"},null,{"$f":"Inputs!G157","v":"flag"},null,{"$f":"ROW(Inputs!E157)","v":157}]
[null,null,null,null,{"$f":"Inputs!E159","v":"ORA start date"},null,{"$f":"Inputs!G159","v":"date"},null,{"$f":"ROW(Inputs!I159)","v":159}]
[null,null,null,null,{"$f":"Inputs!E163","v":"Revised controllable Opex at date of ORA submission"},null,{"$f":"Inputs!G163","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E163)","v":163}]
[]
[null,null,"DC adjustments"]
[]
[null,null,null,null,{"$f":"Inputs!E170","v":"Apply DC adjustment factor?"},null,{"$f":"Inputs!G170","v":"flag"},null,{"$f":"ROW(Inputs!E170)","v":170}]
[]
[null,null,null,"Current DC adjustment"]
[]
[null,null,null,null,{"$f":"Inputs!E174","v":"Current DC start date"},null,{"$f":"Inputs!G174","v":"date"},null,{"$f":"ROW(Inputs!E174)","v":174}]
[null,null,null,null,{"$f":"Inputs!E177","v":"Decommissioning Costs (latest view at submission of DCt adjustment)"},null,{"$f":"Inputs!G177","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E177)","v":177}]
[]
[null,null,null,"Previous DC adjustments"]
[]
[null,null,null,null,{"$f":"Inputs!E184","v":"First DCt adjustment"}]
[null,null,null,null,{"$f":"Inputs!E185","v":"Start date"},null,{"$f":"Inputs!G185","v":"date"},null,{"$f":"ROW(Inputs!E185)","v":185}]
[null,null,null,null,{"$f":"Inputs!E186","v":"Cap value"},null,{"$f":"Inputs!G186","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E186)","v":186}]
[null,null,null,null,{"$f":"Inputs!E187","v":"Floor value"},null,{"$f":"Inputs!G187","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E187)","v":187}]
[null,null,null,null,{"$f":"Inputs!E189","v":"Second DCt adjustment"}]
[null,null,null,null,{"$f":"Inputs!E190","v":"Start date"},null,{"$f":"Inputs!G190","v":"date"},null,{"$f":"ROW(Inputs!E190)","v":190}]
[null,null,null,null,{"$f":"Inputs!E191","v":"Cap value"},null,{"$f":"Inputs!G191","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E191)","v":191}]
[null,null,null,null,{"$f":"Inputs!E192","v":"Floor value"},null,{"$f":"Inputs!G192","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E192)","v":192}]
[null,null,null,null,{"$f":"Inputs!E194","v":"Third DCt adjustment"}]
[null,null,null,null,{"$f":"Inputs!E195","v":"Start date"},null,{"$f":"Inputs!G195","v":"date"},null,{"$f":"ROW(Inputs!E195)","v":195}]
[null,null,null,null,{"$f":"Inputs!E196","v":"Cap value"},null,{"$f":"Inputs!G196","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E196)","v":196}]
[null,null,null,null,{"$f":"Inputs!E197","v":"Floor value"},null,{"$f":"Inputs!G197","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E197)","v":197}]
[null,null,null,null,{"$f":"Inputs!E199","v":"Fourth DCt adjustment"}]
[null,null,null,null,{"$f":"Inputs!E200","v":"Start date"},null,{"$f":"Inputs!G200","v":"date"},null,{"$f":"ROW(Inputs!E200)","v":200}]
[null,null,null,null,{"$f":"Inputs!E201","v":"Cap value"},null,{"$f":"Inputs!G201","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E201)","v":201}]
[null,null,null,null,{"$f":"Inputs!E202","v":"Floor value"},null,{"$f":"Inputs!G202","v":"£m 13/14 prices"},null,{"$f":"ROW(Inputs!E202)","v":202}]
[]
[null,"End of sheet",null,null,null,null,null,null,null,null,"`"]

{"sheet":"Costs","index":4,"n_rows":29,"n_cols":54,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Costs",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Costs"]
[]
[null,null,"Baseline costs"]
[]
[null,null,null,null,{"$f":"Inputs!E34","v":"Decommissioning (baseline)"},null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P34","v":3.0041238281204303E-4},{"$f":"Inputs!Q34","v":6.0232682753814622E-4},{"$f":"Inputs!R34","v":1.5226451347276355E-3},{"$f":"Inputs!S34","v":2.4783951028613978E-3},{"$f":"Inputs!T34","v":3.471273211890944E-3},{"$f":"Inputs!U34","v":4.5030607657653605E-3},{"$f":"Inputs!V34","v":5.575628133631186E-3},{"$f":"Inputs!W34","v":6.6909392030922903E-3},{"$f":"Inputs!X34","v":7.8510560561327325E-3},{"$f":"Inputs!Y34","v":9.0581438788357813E-3},{"$f":"Inputs!Z34","v":1.1256834273175345E-2},{"$f":"Inputs!AA34","v":1.3558985898833998E-2},{"$f":"Inputs!AB34","v":1.5969696714281979E-2},{"$f":"Inputs!AC34","v":1.8494319575913073E-2},{"$f":"Inputs!AD34","v":2.1138474982940709E-2},{"$f":"Inputs!AE34","v":2.3908064459539018E-2},{"$f":"Inputs!AF34","v":2.6809284606090843E-2},{"$f":"Inputs!AG34","v":2.9848641852998153E-2},{"$f":"Inputs!AH34","v":3.3032967952183002E-2},{"$f":"Inputs!AI34","v":3.6369436243163585E-2},{"$f":"Inputs!AJ34","v":3.8005906392486126E-2},{"$f":"Inputs!AK34","v":3.9722697987360722E-2},{"$f":"Inputs!AL34","v":4.1523827100064983E-2},{"$f":"Inputs!AM34","v":4.3413510606490402E-2},{"$f":"Inputs!AN34","v":11.357388814126514},{"$f":"Inputs!AO34","v":0},{"$f":"Inputs!AP34","v":0},{"$f":"Inputs!AQ34","v":0},{"$f":"Inputs!AR34","v":0},{"$f":"Inputs!AS34","v":0},{"$f":"Inputs!AT34","v":0},{"$f":"Inputs!AU34","v":0},{"$f":"Inputs!AV34","v":0},{"$f":"Inputs!AW34","v":0},{"$f":"Inputs!AX34","v":0},{"$f":"Inputs!AY34","v":0},{"$f":"Inputs!AZ34","v":0},{"$f":"Inputs!BA34","v":0},{"$f":"Inputs!BB34","v":0}]
[null,null,null,null,{"$f":"Inputs!E35","v":"Controllable Opex (baseline)"},null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P35","v":14.496797822980616},{"$f":"Inputs!Q35","v":13.65203374982598},{"$f":"Inputs!R35","v":12.884942865153061},{"$f":"Inputs!S35","v":12.896627108642711},{"$f":"Inputs!T35","v":12.907321781214531},{"$f":"Inputs!U35","v":13.96681878288908},{"$f":"Inputs!V35","v":13.764977002813028},{"$f":"Inputs!W35","v":13.80892058372015},{"$f":"Inputs!X35","v":13.865079659732322},{"$f":"Inputs!Y35","v":13.898079560665279},{"$f":"Inputs!Z35","v":14.223798025238363},{"$f":"Inputs!AA35","v":14.020253339029813},{"$f":"Inputs!AB35","v":14.065587810240675},{"$f":"Inputs!AC35","v":14.123159329830186},{"$f":"Inputs!AD35","v":14.157593443146821},{"$f":"Inputs!AE35","v":14.484768106597988},{"$f":"Inputs!AF35","v":14.282701825626873},{"$f":"Inputs!AG35","v":14.326464673936716},{"$f":"Inputs!AH35","v":14.382487223332383},{"$f":"Inputs!AI35","v":14.415395245689416},{"$f":"Inputs!AJ35","v":14.720625786594757},{"$f":"Inputs!AK35","v":14.51707986179747},{"$f":"Inputs!AL35","v":14.563223532396982},{"$f":"Inputs!AM35","v":14.646871952930248},{"$f":"Inputs!AN35","v":14.682208652104965},{"$f":"Inputs!AO35","v":0},{"$f":"Inputs!AP35","v":0},{"$f":"Inputs!AQ35","v":0},{"$f":"Inputs!AR35","v":0},{"$f":"Inputs!AS35","v":0},{"$f":"Inputs!AT35","v":0},{"$f":"Inputs!AU35","v":0},{"$f":"Inputs!AV35","v":0},{"$f":"Inputs!AW35","v":0},{"$f":"Inputs!AX35","v":0},{"$f":"Inputs!AY35","v":0},{"$f":"Inputs!AZ35","v":0},{"$f":"Inputs!BA35","v":0},{"$f":"Inputs!BB35","v":0}]
[null,null,null,null,{"$f":"Inputs!E36","v":"Non-controllable Opex (baseline)"},null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"BNCOA",null,null,null,null,null,null,null,{"$f":"Inputs!P36","v":1.2222793006962807},{"$f":"Inputs!Q36","v":1.2222793006962807},{"$f":"Inputs!R36","v":1.2222793006962807},{"$f":"Inputs!S36","v":1.2222793006962807},{"$f":"Inputs!T36","v":1.2222793006962807},{"$f":"Inputs!U36","v":1.2222793006962807},{"$f":"Inputs!V36","v":1.2222793006962807},{"$f":"Inputs!W36","v":1.2222793006962807},{"$f":"Inputs!X36","v":1.2222793006962807},{"$f":"Inputs!Y36","v":1.2222793006962807},{"$f":"Inputs!Z36","v":1.2222793006962807},{"$f":"Inputs!AA36","v":1.2222793006962807},{"$f":"Inputs!AB36","v":1.2222793006962807},{"$f":"Inputs!AC36","v":1.2222793006962807},{"$f":"Inputs!AD36","v":1.2222793006962807},{"$f":"Inputs!AE36","v":1.2222793006962807},{"$f":"Inputs!AF36","v":1.2222793006962807},{"$f":"Inputs!AG36","v":1.2222793006962807},{"$f":"Inputs!AH36","v":1.2222793006962807},{"$f":"Inputs!AI36","v":1.2222793006962807},{"$f":"Inputs!AJ36","v":1.2222793006962807},{"$f":"Inputs!AK36","v":1.2222793006962807},{"$f":"Inputs!AL36","v":1.2222793006962807},{"$f":"Inputs!AM36","v":1.2222793006962807},{"$f":"Inputs!AN36","v":1.2222793006962807},{"$f":"Inputs!AO36","v":0},{"$f":"Inputs!AP36","v":0},{"$f":"Inputs!AQ36","v":0},{"$f":"Inputs!AR36","v":0},{"$f":"Inputs!AS36","v":0},{"$f":"Inputs!AT36","v":0},{"$f":"Inputs!AU36","v":0},{"$f":"Inputs!AV36","v":0},{"$f":"Inputs!AW36","v":0},{"$f":"Inputs!AX36","v":0},{"$f":"Inputs!AY36","v":0},{"$f":"Inputs!AZ36","v":0},{"$f":"Inputs!BA36","v":0},{"$f":"Inputs!BB36","v":0}]
[]
[null,null,{"$f":"Inputs!C81","v":"Cost items to be updated up to and beyond PCA stage (actual)"}]
[]
[null,null,null,null,{"$f":"Inputs!E83","v":"Non-controllable Opex (actual)"},null,{"$f":"Inputs!G83","v":"€m nominal prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P83","v":1},{"$f":"Inputs!Q83","v":1.05},{"$f":"Inputs!R83","v":1.1025},{"$f":"Inputs!S83","v":1.1576250000000001},{"$f":"Inputs!T83","v":1.2155062500000002},{"$f":"Inputs!U83","v":1.2762815625000004},{"$f":"Inputs!V83","v":1.3400956406250004},{"$f":"Inputs!W83","v":1.4071004226562505},{"$f":"Inputs!X83","v":1.477455443789063},{"$f":"Inputs!Y83","v":1.5513282159785162},{"$f":"Inputs!Z83","v":1.628894626777442},{"$f":"Inputs!AA83","v":1.7103393581163142},{"$f":"Inputs!AB83","v":1.7958563260221301},{"$f":"Inputs!AC83","v":1.8856491423232367},{"$f":"Inputs!AD83","v":1.9799315994393987},{"$f":"Inputs!AE83","v":2.0789281794113688},{"$f":"Inputs!AF83","v":2.1828745883819374},{"$f":"Inputs!AG83","v":2.2920183178010345},{"$f":"Inputs!AH83","v":2.4066192336910861},{"$f":"Inputs!AI83","v":2.5269501953756404},{"$f":"Inputs!AJ83","v":2.6532977051444226},{"$f":"Inputs!AK83","v":2.7859625904016441},{"$f":"Inputs!AL83","v":2.9252607199217264},{"$f":"Inputs!AM83","v":3.0715237559178128},{"$f":"Inputs!AN83","v":3.2250999437137038},{"$f":"Inputs!AO83","v":0},{"$f":"Inputs!AP83","v":0},{"$f":"Inputs!AQ83","v":0},{"$f":"Inputs!AR83","v":0},{"$f":"Inputs!AS83","v":0},{"$f":"Inputs!AT83","v":0},{"$f":"Inputs!AU83","v":0},{"$f":"Inputs!AV83","v":0},{"$f":"Inputs!AW83","v":0},{"$f":"Inputs!AX83","v":0},{"$f":"Inputs!AY83","v":0},{"$f":"Inputs!AZ83","v":0},{"$f":"Inputs!BA83","v":0},{"$f":"Inputs!BB83","v":0}]
[]
[null,null,null,null,"Average exchange rate (XUMAERS)",null,"GBP / EUR","GBPt/EURt",null,null,null,null,null,null,null,{"$f":"Inputs!P142","v":1.1407},{"$f":"Inputs!Q142","v":1.1117999999999999},{"$f":"Inputs!R142","v":1.1117999999999999},{"$f":"Inputs!S142","v":1.1117999999999999},{"$f":"Inputs!T142","v":1.1117999999999999},{"$f":"Inputs!U142","v":1.1117999999999999},{"$f":"Inputs!V142","v":1.1117999999999999},{"$f":"Inputs!W142","v":1.1117999999999999},{"$f":"Inputs!X142","v":1.1117999999999999},{"$f":"Inputs!Y142","v":1.1117999999999999},{"$f":"Inputs!Z142","v":1.1117999999999999},{"$f":"Inputs!AA142","v":1.1117999999999999},{"$f":"Inputs!AB142","v":1.1117999999999999},{"$f":"Inputs!AC142","v":1.1117999999999999},{"$f":"Inputs!AD142","v":1.1117999999999999},{"$f":"Inputs!AE142","v":1.1117999999999999},{"$f":"Inputs!AF142","v":1.1117999999999999},{"$f":"Inputs!AG142","v":1.1117999999999999},{"$f":"Inputs!AH142","v":1.1117999999999999},{"$f":"Inputs!AI142","v":1.1117999999999999},{"$f":"Inputs!AJ142","v":1.1117999999999999},{"$f":"Inputs!AK142","v":1.1117999999999999},{"$f":"Inputs!AL142","v":1.1117999999999999},{"$f":"Inputs!AM142","v":1.1117999999999999},{"$f":"Inputs!AN142","v":1.1117999999999999},{"$f":"Inputs!AO142","v":1.1117999999999999},{"$f":"Inputs!AP142","v":1.1117999999999999},{"$f":"Inputs!AQ142","v":1.1117999999999999},{"$f":"Inputs!AR142","v":1.1117999999999999},{"$f":"Inputs!AS142","v":1.1117999999999999},{"$f":"Inputs!AT142","v":1.1117999999999999},{"$f":"Inputs!AU142","v":1.1117999999999999},{"$f":"Inputs!AV142","v":1.1117999999999999},{"$f":"Inputs!AW142","v":1.1117999999999999},{"$f":"Inputs!AX142","v":1.1117999999999999},{"$f":"Inputs!AY142","v":1.1117999999999999},{"$f":"Inputs!AZ142","v":1.1117999999999999},{"$f":"Inputs!BA142","v":1.1117999999999999},{"$f":"Inputs!BB142","v":1.1117999999999999}]
[]
[null,null,null,null,{"$f":"E17","v":"Non-controllable Opex (actual)"},null,"£m nominal prices","ONCOCt",null,null,null,null,null,null,null,{"$f":"IF(Inputs!I13=\"€\",P17/P$19,P17)","v":0.87665468571929517},{"$f":"IF(Inputs!J13=\"€\",Q17/Q$19,Q17)","v":1.05},{"$f":"IF(Inputs!K13=\"€\",R17/R$19,R17)","v":1.1025},{"$f":"IF(Inputs!L13=\"€\",S17/S$19,S17)","v":1.1576250000000001},{"$f":"IF(Inputs!M13=\"€\",T17/T$19,T17)","v":1.2155062500000002},{"$f":"IF(Inputs!N13=\"€\",U17/U$19,U17)","v":1.2762815625000004},{"$f":"IF(Inputs!O13=\"€\",V17/V$19,V17)","v":1.3400956406250004},{"$f":"IF(Inputs!P13=\"€\",W17/W$19,W17)","v":1.4071004226562505},{"$f":"IF(Inputs!Q13=\"€\",X17/X$19,X17)","v":1.477455443789063},{"$f":"IF(Inputs!R13=\"€\",Y17/Y$19,Y17)","v":1.5513282159785162},{"$f":"IF(Inputs!S13=\"€\",Z17/Z$19,Z17)","v":1.628894626777442},{"$f":"IF(Inputs!T13=\"€\",AA17/AA$19,AA17)","v":1.7103393581163142},{"$f":"IF(Inputs!U13=\"€\",AB17/AB$19,AB17)","v":1.7958563260221301},{"$f":"IF(Inputs!V13=\"€\",AC17/AC$19,AC17)","v":1.8856491423232367},{"$f":"IF(Inputs!W13=\"€\",AD17/AD$19,AD17)","v":1.9799315994393987},{"$f":"IF(Inputs!X13=\"€\",AE17/AE$19,AE17)","v":2.0789281794113688},{"$f":"IF(Inputs!Y13=\"€\",AF17/AF$19,AF17)","v":2.1828745883819374},{"$f":"IF(Inputs!Z13=\"€\",AG17/AG$19,AG17)","v":2.2920183178010345},{"$f":"IF(Inputs!AA13=\"€\",AH17/AH$19,AH17)","v":2.4066192336910861},{"$f":"IF(Inputs!AB13=\"€\",AI17/AI$19,AI17)","v":2.5269501953756404},{"$f":"IF(Inputs!AC13=\"€\",AJ17/AJ$19,AJ17)","v":2.6532977051444226},{"$f":"IF(Inputs!AD13=\"€\",AK17/AK$19,AK17)","v":2.7859625904016441},{"$f":"IF(Inputs!AE13=\"€\",AL17/AL$19,AL17)","v":2.9252607199217264},{"$f":"IF(Inputs!AF13=\"€\",AM17/AM$19,AM17)","v":3.0715237559178128},{"$f":"IF(Inputs!AG13=\"€\",AN17/AN$19,AN17)","v":3.2250999437137038},{"$f":"IF(Inputs!AH13=\"€\",AO17/AO$19,AO17)","v":0},{"$f":"IF(Inputs!AI13=\"€\",AP17/AP$19,AP17)","v":0},{"$f":"IF(Inputs!AJ13=\"€\",AQ17/AQ$19,AQ17)","v":0},{"$f":"IF(Inputs!AK13=\"€\",AR17/AR$19,AR17)","v":0},{"$f":"IF(Inputs!AL13=\"€\",AS17/AS$19,AS17)","v":0},{"$f":"IF(Inputs!AM13=\"€\",AT17/AT$19,AT17)","v":0},{"$f":"IF(Inputs!AN13=\"€\",AU17/AU$19,AU17)","v":0},{"$f":"IF(Inputs!AO13=\"€\",AV17/AV$19,AV17)","v":0},{"$f":"IF(Inputs!AP13=\"€\",AW17/AW$19,AW17)","v":0},{"$f":"IF(Inputs!AQ13=\"€\",AX17/AX$19,AX17)","v":0},{"$f":"IF(Inputs!AR13=\"€\",AY17/AY$19,AY17)","v":0},{"$f":"IF(Inputs!AS13=\"€\",AZ17/AZ$19,AZ17)","v":0},{"$f":"IF(Inputs!AT13=\"€\",BA17/BA$19,BA17)","v":0},{"$f":"IF(Inputs!AU13=\"€\",BB17/BB$19,BB17)","v":0}]
[]
[null,null,null,null,{"$f":"Inputs!E84","v":"Non-controllable Opex adjustment following NRA review (actual)"},null,{"$f":"Inputs!G84","v":"€m nominal prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P84","v":0},{"$f":"Inputs!Q84","v":0},{"$f":"Inputs!R84","v":0},{"$f":"Inputs!S84","v":0},{"$f":"Inputs!T84","v":0},{"$f":"Inputs!U84","v":0},{"$f":"Inputs!V84","v":0},{"$f":"Inputs!W84","v":0},{"$f":"Inputs!X84","v":0},{"$f":"Inputs!Y84","v":0},{"$f":"Inputs!Z84","v":0},{"$f":"Inputs!AA84","v":0},{"$f":"Inputs!AB84","v":0},{"$f":"Inputs!AC84","v":0},{"$f":"Inputs!AD84","v":0},{"$f":"Inputs!AE84","v":0},{"$f":"Inputs!AF84","v":0},{"$f":"Inputs!AG84","v":0},{"$f":"Inputs!AH84","v":0},{"$f":"Inputs!AI84","v":0},{"$f":"Inputs!AJ84","v":0},{"$f":"Inputs!AK84","v":0},{"$f":"Inputs!AL84","v":0},{"$f":"Inputs!AM84","v":0},{"$f":"Inputs!AN84","v":0},{"$f":"Inputs!AO84","v":0},{"$f":"Inputs!AP84","v":0},{"$f":"Inputs!AQ84","v":0},{"$f":"Inputs!AR84","v":0},{"$f":"Inputs!AS84","v":0},{"$f":"Inputs!AT84","v":0},{"$f":"Inputs!AU84","v":0},{"$f":"Inputs!AV84","v":0},{"$f":"Inputs!AW84","v":0},{"$f":"Inputs!AX84","v":0},{"$f":"Inputs!AY84","v":0},{"$f":"Inputs!AZ84","v":0},{"$f":"Inputs!BA84","v":0},{"$f":"Inputs!BB84","v":0}]
[]
[null,null,null,null,"Average exchange rate (XUMAERS)",null,"GBP / EUR","GBPt/EURt",null,null,null,null,null,null,null,{"$f":"P19","v":1.1407},{"$f":"Q19","v":1.1117999999999999},1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,{"$f":"Z19","v":1.1117999999999999},1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999]
[]
[null,null,null,null,{"$f":"E23","v":"Non-controllable Opex adjustment following NRA review (actual)"},null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!I13=\"€\",P23/P$25,P23)","v":0},{"$f":"IF(Inputs!J13=\"€\",Q23/Q$25,Q23)","v":0},{"$f":"IF(Inputs!K13=\"€\",R23/R$25,R23)","v":0},{"$f":"IF(Inputs!L13=\"€\",S23/S$25,S23)","v":0},{"$f":"IF(Inputs!M13=\"€\",T23/T$25,T23)","v":0},{"$f":"IF(Inputs!N13=\"€\",U23/U$25,U23)","v":0},{"$f":"IF(Inputs!O13=\"€\",V23/V$25,V23)","v":0},{"$f":"IF(Inputs!P13=\"€\",W23/W$25,W23)","v":0},{"$f":"IF(Inputs!Q13=\"€\",X23/X$25,X23)","v":0},{"$f":"IF(Inputs!R13=\"€\",Y23/Y$25,Y23)","v":0},{"$f":"IF(Inputs!S13=\"€\",Z23/Z$25,Z23)","v":0},{"$f":"IF(Inputs!T13=\"€\",AA23/AA$25,AA23)","v":0},{"$f":"IF(Inputs!U13=\"€\",AB23/AB$25,AB23)","v":0},{"$f":"IF(Inputs!V13=\"€\",AC23/AC$25,AC23)","v":0},{"$f":"IF(Inputs!W13=\"€\",AD23/AD$25,AD23)","v":0},{"$f":"IF(Inputs!X13=\"€\",AE23/AE$25,AE23)","v":0},{"$f":"IF(Inputs!Y13=\"€\",AF23/AF$25,AF23)","v":0},{"$f":"IF(Inputs!Z13=\"€\",AG23/AG$25,AG23)","v":0},{"$f":"IF(Inputs!AA13=\"€\",AH23/AH$25,AH23)","v":0},{"$f":"IF(Inputs!AB13=\"€\",AI23/AI$25,AI23)","v":0},{"$f":"IF(Inputs!AC13=\"€\",AJ23/AJ$25,AJ23)","v":0},{"$f":"IF(Inputs!AD13=\"€\",AK23/AK$25,AK23)","v":0},{"$f":"IF(Inputs!AE13=\"€\",AL23/AL$25,AL23)","v":0},{"$f":"IF(Inputs!AF13=\"€\",AM23/AM$25,AM23)","v":0},{"$f":"IF(Inputs!AG13=\"€\",AN23/AN$25,AN23)","v":0},{"$f":"IF(Inputs!AH13=\"€\",AO23/AO$25,AO23)","v":0},{"$f":"IF(Inputs!AI13=\"€\",AP23/AP$25,AP23)","v":0},{"$f":"IF(Inputs!AJ13=\"€\",AQ23/AQ$25,AQ23)","v":0},{"$f":"IF(Inputs!AK13=\"€\",AR23/AR$25,AR23)","v":0},{"$f":"IF(Inputs!AL13=\"€\",AS23/AS$25,AS23)","v":0},{"$f":"IF(Inputs!AM13=\"€\",AT23/AT$25,AT23)","v":0},{"$f":"IF(Inputs!AN13=\"€\",AU23/AU$25,AU23)","v":0},{"$f":"IF(Inputs!AO13=\"€\",AV23/AV$25,AV23)","v":0},{"$f":"IF(Inputs!AP13=\"€\",AW23/AW$25,AW23)","v":0},{"$f":"IF(Inputs!AQ13=\"€\",AX23/AX$25,AX23)","v":0},{"$f":"IF(Inputs!AR13=\"€\",AY23/AY$25,AY23)","v":0},{"$f":"IF(Inputs!AS13=\"€\",AZ23/AZ$25,AZ23)","v":0},{"$f":"IF(Inputs!AT13=\"€\",BA23/BA$25,BA23)","v":0},{"$f":"IF(Inputs!AU13=\"€\",BB23/BB$25,BB23)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":5,"n_rows":15,"n_cols":54,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Revenue",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Revenue"]
[]
[null,null,null,null,{"$f":"Inputs!E107","v":"Assessed revenue"},null,{"$f":"Inputs!G107","v":"€m nominal prices"},{"$f":"Inputs!H107","v":"ARt"},null,null,null,null,null,null,null,{"$f":"Inputs!P107","v":100},{"$f":"Inputs!Q107","v":102},{"$f":"Inputs!R107","v":104.04},{"$f":"Inputs!S107","v":106.1208},{"$f":"Inputs!T107","v":108.243216},{"$f":"Inputs!U107","v":110.40808032000001},{"$f":"Inputs!V107","v":112.61624192640001},{"$f":"Inputs!W107","v":114.868566764928},{"$f":"Inputs!X107","v":117.16593810022657},{"$f":"Inputs!Y107","v":119.5092568622311},{"$f":"Inputs!Z107","v":121.89944199947573},{"$f":"Inputs!AA107","v":124.33743083946524},{"$f":"Inputs!AB107","v":126.82417945625456},{"$f":"Inputs!AC107","v":129.36066304537965},{"$f":"Inputs!AD107","v":131.94787630628724},{"$f":"Inputs!AE107","v":134.58683383241299},{"$f":"Inputs!AF107","v":137.27857050906127},{"$f":"Inputs!AG107","v":140.02414191924251},{"$f":"Inputs!AH107","v":142.82462475762736},{"$f":"Inputs!AI107","v":145.6811172527799},{"$f":"Inputs!AJ107","v":148.59473959783551},{"$f":"Inputs!AK107","v":151.56663438979223},{"$f":"Inputs!AL107","v":154.59796707758807},{"$f":"Inputs!AM107","v":157.68992641913982},{"$f":"Inputs!AN107","v":160.84372494752262},{"$f":"Inputs!AO107","v":0},{"$f":"Inputs!AP107","v":0},{"$f":"Inputs!AQ107","v":0},{"$f":"Inputs!AR107","v":0},{"$f":"Inputs!AS107","v":0},{"$f":"Inputs!AT107","v":0},{"$f":"Inputs!AU107","v":0},{"$f":"Inputs!AV107","v":0},{"$f":"Inputs!AW107","v":0},{"$f":"Inputs!AX107","v":0},{"$f":"Inputs!AY107","v":0},{"$f":"Inputs!AZ107","v":0},{"$f":"Inputs!BA107","v":0},{"$f":"Inputs!BB107","v":0}]
[]
[null,null,null,null,"Average exchange rate (XUMAERS)",null,"GBP / EUR","GBPt/EURt",null,null,null,null,null,null,null,{"$f":"Inputs!P142","v":1.1407},{"$f":"Inputs!Q142","v":1.1117999999999999},{"$f":"Inputs!R142","v":1.1117999999999999},{"$f":"Inputs!S142","v":1.1117999999999999},{"$f":"Inputs!T142","v":1.1117999999999999},{"$f":"Inputs!U142","v":1.1117999999999999},{"$f":"Inputs!V142","v":1.1117999999999999},{"$f":"Inputs!W142","v":1.1117999999999999},{"$f":"Inputs!X142","v":1.1117999999999999},{"$f":"Inputs!Y142","v":1.1117999999999999},{"$f":"Inputs!Z142","v":1.1117999999999999},{"$f":"Inputs!AA142","v":1.1117999999999999},{"$f":"Inputs!AB142","v":1.1117999999999999},{"$f":"Inputs!AC142","v":1.1117999999999999},{"$f":"Inputs!AD142","v":1.1117999999999999},{"$f":"Inputs!AE142","v":1.1117999999999999},{"$f":"Inputs!AF142","v":1.1117999999999999},{"$f":"Inputs!AG142","v":1.1117999999999999},{"$f":"Inputs!AH142","v":1.1117999999999999},{"$f":"Inputs!AI142","v":1.1117999999999999},{"$f":"Inputs!AJ142","v":1.1117999999999999},{"$f":"Inputs!AK142","v":1.1117999999999999},{"$f":"Inputs!AL142","v":1.1117999999999999},{"$f":"Inputs!AM142","v":1.1117999999999999},{"$f":"Inputs!AN142","v":1.1117999999999999},{"$f":"Inputs!AO142","v":1.1117999999999999},{"$f":"Inputs!AP142","v":1.1117999999999999},{"$f":"Inputs!AQ142","v":1.1117999999999999},{"$f":"Inputs!AR142","v":1.1117999999999999},{"$f":"Inputs!AS142","v":1.1117999999999999},{"$f":"Inputs!AT142","v":1.1117999999999999},{"$f":"Inputs!AU142","v":1.1117999999999999},{"$f":"Inputs!AV142","v":1.1117999999999999},{"$f":"Inputs!AW142","v":1.1117999999999999},{"$f":"Inputs!AX142","v":1.1117999999999999},{"$f":"Inputs!AY142","v":1.1117999999999999},{"$f":"Inputs!AZ142","v":1.1117999999999999},{"$f":"Inputs!BA142","v":1.1117999999999999},{"$f":"Inputs!BB142","v":1.1117999999999999}]
[]
[null,null,null,null,{"$f":"E9","v":"Assessed revenue"},null,"£m nominal prices","ARt",null,null,null,null,null,null,null,{"$f":"IF(Inputs!I13=\"€\",P9/P11,P9)","v":87.665468571929509},{"$f":"IF(Inputs!J13=\"€\",Q9/Q11,Q9)","v":102},{"$f":"IF(Inputs!K13=\"€\",R9/R11,R9)","v":104.04},{"$f":"IF(Inputs!L13=\"€\",S9/S11,S9)","v":106.1208},{"$f":"IF(Inputs!M13=\"€\",T9/T11,T9)","v":108.243216},{"$f":"IF(Inputs!N13=\"€\",U9/U11,U9)","v":110.40808032000001},{"$f":"IF(Inputs!O13=\"€\",V9/V11,V9)","v":112.61624192640001},{"$f":"IF(Inputs!P13=\"€\",W9/W11,W9)","v":114.868566764928},{"$f":"IF(Inputs!Q13=\"€\",X9/X11,X9)","v":117.16593810022657},{"$f":"IF(Inputs!R13=\"€\",Y9/Y11,Y9)","v":119.5092568622311},{"$f":"IF(Inputs!S13=\"€\",Z9/Z11,Z9)","v":121.89944199947573},{"$f":"IF(Inputs!T13=\"€\",AA9/AA11,AA9)","v":124.33743083946524},{"$f":"IF(Inputs!U13=\"€\",AB9/AB11,AB9)","v":126.82417945625456},{"$f":"IF(Inputs!V13=\"€\",AC9/AC11,AC9)","v":129.36066304537965},{"$f":"IF(Inputs!W13=\"€\",AD9/AD11,AD9)","v":131.94787630628724},{"$f":"IF(Inputs!X13=\"€\",AE9/AE11,AE9)","v":134.58683383241299},{"$f":"IF(Inputs!Y13=\"€\",AF9/AF11,AF9)","v":137.27857050906127},{"$f":"IF(Inputs!Z13=\"€\",AG9/AG11,AG9)","v":140.02414191924251},{"$f":"IF(Inputs!AA13=\"€\",AH9/AH11,AH9)","v":142.82462475762736},{"$f":"IF(Inputs!AB13=\"€\",AI9/AI11,AI9)","v":145.6811172527799},{"$f":"IF(Inputs!AC13=\"€\",AJ9/AJ11,AJ9)","v":148.59473959783551},{"$f":"IF(Inputs!AD13=\"€\",AK9/AK11,AK9)","v":151.56663438979223},{"$f":"IF(Inputs!AE13=\"€\",AL9/AL11,AL9)","v":154.59796707758807},{"$f":"IF(Inputs!AF13=\"€\",AM9/AM11,AM9)","v":157.68992641913982},{"$f":"IF(Inputs!AG13=\"€\",AN9/AN11,AN9)","v":160.84372494752262},{"$f":"IF(Inputs!AH13=\"€\",AO9/AO11,AO9)","v":0},{"$f":"IF(Inputs!AI13=\"€\",AP9/AP11,AP9)","v":0},{"$f":"IF(Inputs!AJ13=\"€\",AQ9/AQ11,AQ9)","v":0},{"$f":"IF(Inputs!AK13=\"€\",AR9/AR11,AR9)","v":0},{"$f":"IF(Inputs!AL13=\"€\",AS9/AS11,AS9)","v":0},{"$f":"IF(Inputs!AM13=\"€\",AT9/AT11,AT9)","v":0},{"$f":"IF(Inputs!AN13=\"€\",AU9/AU11,AU9)","v":0},{"$f":"IF(Inputs!AO13=\"€\",AV9/AV11,AV9)","v":0},{"$f":"IF(Inputs!AP13=\"€\",AW9/AW11,AW9)","v":0},{"$f":"IF(Inputs!AQ13=\"€\",AX9/AX11,AX9)","v":0},{"$f":"IF(Inputs!AR13=\"€\",AY9/AY11,AY9)","v":0},{"$f":"IF(Inputs!AS13=\"€\",AZ9/AZ11,AZ9)","v":0},{"$f":"IF(Inputs!AT13=\"€\",BA9/BA11,BA9)","v":0},{"$f":"IF(Inputs!AU13=\"€\",BB9/BB11,BB9)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"ORA Adjustment","index":6,"n_rows":39,"n_cols":54,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["ORA Adjustment",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Controllable Opex"]
[]
[null,null,"Original controllable Opex allowance from PCR stage"]
[]
[null,null,null,null,"Controllable Opex (baseline)",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P35","v":14.496797822980616},{"$f":"Inputs!Q35","v":13.65203374982598},{"$f":"Inputs!R35","v":12.884942865153061},{"$f":"Inputs!S35","v":12.896627108642711},{"$f":"Inputs!T35","v":12.907321781214531},{"$f":"Inputs!U35","v":13.96681878288908},{"$f":"Inputs!V35","v":13.764977002813028},{"$f":"Inputs!W35","v":13.80892058372015},{"$f":"Inputs!X35","v":13.865079659732322},{"$f":"Inputs!Y35","v":13.898079560665279},{"$f":"Inputs!Z35","v":14.223798025238363},{"$f":"Inputs!AA35","v":14.020253339029813},{"$f":"Inputs!AB35","v":14.065587810240675},{"$f":"Inputs!AC35","v":14.123159329830186},{"$f":"Inputs!AD35","v":14.157593443146821},{"$f":"Inputs!AE35","v":14.484768106597988},{"$f":"Inputs!AF35","v":14.282701825626873},{"$f":"Inputs!AG35","v":14.326464673936716},{"$f":"Inputs!AH35","v":14.382487223332383},{"$f":"Inputs!AI35","v":14.415395245689416},{"$f":"Inputs!AJ35","v":14.720625786594757},{"$f":"Inputs!AK35","v":14.51707986179747},{"$f":"Inputs!AL35","v":14.563223532396982},{"$f":"Inputs!AM35","v":14.646871952930248},{"$f":"Inputs!AN35","v":14.682208652104965},{"$f":"Inputs!AO35","v":0},{"$f":"Inputs!AP35","v":0},{"$f":"Inputs!AQ35","v":0},{"$f":"Inputs!AR35","v":0},{"$f":"Inputs!AS35","v":0},{"$f":"Inputs!AT35","v":0},{"$f":"Inputs!AU35","v":0},{"$f":"Inputs!AV35","v":0},{"$f":"Inputs!AW35","v":0},{"$f":"Inputs!AX35","v":0},{"$f":"Inputs!AY35","v":0},{"$f":"Inputs!AZ35","v":0},{"$f":"Inputs!BA35","v":0},{"$f":"Inputs!BB35","v":0}]
[]
[null,null,"Revised controllable Opex allowance from ORA submission"]
[]
[null,null,null,null,"Controllable Opex (ORA submission)",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P163","v":13},{"$f":"Inputs!Q163","v":13},{"$f":"Inputs!R163","v":13},{"$f":"Inputs!S163","v":13},{"$f":"Inputs!T163","v":13},{"$f":"Inputs!U163","v":13},{"$f":"Inputs!V163","v":13},{"$f":"Inputs!W163","v":13},{"$f":"Inputs!X163","v":13},{"$f":"Inputs!Y163","v":13},{"$f":"Inputs!Z163","v":13},{"$f":"Inputs!AA163","v":13},{"$f":"Inputs!AB163","v":13},{"$f":"Inputs!AC163","v":13},{"$f":"Inputs!AD163","v":13},{"$f":"Inputs!AE163","v":13},{"$f":"Inputs!AF163","v":13},{"$f":"Inputs!AG163","v":13},{"$f":"Inputs!AH163","v":13},{"$f":"Inputs!AI163","v":13},{"$f":"Inputs!AJ163","v":13},{"$f":"Inputs!AK163","v":13},{"$f":"Inputs!AL163","v":13},{"$f":"Inputs!AM163","v":13},{"$f":"Inputs!AN163","v":13},{"$f":"Inputs!AO163","v":0},{"$f":"Inputs!AP163","v":0},{"$f":"Inputs!AQ163","v":0},{"$f":"Inputs!AR163","v":0},{"$f":"Inputs!AS163","v":0},{"$f":"Inputs!AT163","v":0},{"$f":"Inputs!AU163","v":0},{"$f":"Inputs!AV163","v":0},{"$f":"Inputs!AW163","v":0},{"$f":"Inputs!AX163","v":0},{"$f":"Inputs!AY163","v":0},{"$f":"Inputs!AZ163","v":0},{"$f":"Inputs!BA163","v":0},{"$f":"Inputs!BB163","v":0}]
[]
[null,null,"NPV comparisons"]
[]
[null,null,null,null,{"$f":"Inputs!E160","v":"ORA Cap effective flag"},null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P160","v":0},{"$f":"Inputs!Q160","v":0},{"$f":"Inputs!R160","v":0},{"$f":"Inputs!S160","v":0},{"$f":"Inputs!T160","v":0},{"$f":"Inputs!U160","v":0},{"$f":"Inputs!V160","v":0},{"$f":"Inputs!W160","v":0},{"$f":"Inputs!X160","v":0},{"$f":"Inputs!Y160","v":0},{"$f":"Inputs!Z160","v":0},{"$f":"Inputs!AA160","v":0.99931553730321698},{"$f":"Inputs!AB160","v":1},{"$f":"Inputs!AC160","v":1},{"$f":"Inputs!AD160","v":1},{"$f":"Inputs!AE160","v":1},{"$f":"Inputs!AF160","v":1},{"$f":"Inputs!AG160","v":1},{"$f":"Inputs!AH160","v":1},{"$f":"Inputs!AI160","v":1},{"$f":"Inputs!AJ160","v":1},{"$f":"Inputs!AK160","v":1},{"$f":"Inputs!AL160","v":1},{"$f":"Inputs!AM160","v":1},{"$f":"Inputs!AN160","v":1.0828199863107462},{"$f":"Inputs!AO160","v":0},{"$f":"Inputs!AP160","v":0},{"$f":"Inputs!AQ160","v":0},{"$f":"Inputs!AR160","v":0},{"$f":"Inputs!AS160","v":0},{"$f":"Inputs!AT160","v":0},{"$f":"Inputs!AU160","v":0},{"$f":"Inputs!AV160","v":0},{"$f":"Inputs!AW160","v":0},{"$f":"Inputs!AX160","v":0},{"$f":"Inputs!AY160","v":0},{"$f":"Inputs!AZ160","v":0},{"$f":"Inputs!BA160","v":0},{"$f":"Inputs!BB160","v":0}]
[null,null,null,null,"Cap return rate",null,null,null,{"$f":"Inputs!I40","v":7.3399999999999993E-2}]
[null,null,null,null,"Discount factor to start of operational period (cap)",null,"scalar",null,null,null,null,null,null,null,{"$f":"(1 + $I20) ^ -O$5","v":1},0.93161915408980811,0.8679142482670098,0.80856553779300344,0.75327514234488857,0.7017655509082249,0.65377822890648873,0.60907232057619609,0.56742344007471224,0.52862254525313235,0.49247488844152448,{"$f":"(1 + $I20) ^ -Z$5","v":0.45879903898036573},{"$f":"(1 + $I20) ^ -AA$5","v":0.42742597259210519},0.39819822302227048,0.37096909169207248,0.34560191139563312,0.32196936034622048,0.29995282312858257,0.27944179534989999,0.26033332900121109,0.24253151574549195,0.22594700553893424,0.21049655816930712,0.19610262546050602,0.18269296204630706,0.17020026275974201,0.15856182481809394,0.14771923310796903,0.13761806699084128,0.1282076271574821,0.119440681160315,0.11127322634648315,0.10366426900175439,9.6575618596752746E-2,8.9971696102806753E-2,8.3819355415322122E-2,7.8087716988375355E-2,7.274801284551459E-2,6.7773442188852812E-2,6.3139036881733571E-2]
[]
[null,null,null,null,"NPV of original allowance",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$21:$BB$21,O11:BB11,$O$19:$BB$19)","v":56.532706806203613}]
[null,null,null,null,"NPV of revised allowance",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$21:$BB$21,O15:BB15,$O$19:$BB$19)","v":51.293669213101325}]
[null,null,null,null,"Difference in NPV",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"I24-I23","v":-5.2390375931022888}]
[]
[null,null,null,null,"Amendment to Cap rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"ORAC",{"$f":"I25/SUMPRODUCT($O$19:$BB$19,$O$21:$BB$21)","v":-1.3277952183021817}]
[]
[null,null,null,null,{"$f":"Inputs!E161","v":"ORA Floor effective flag"},null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P161","v":0},{"$f":"Inputs!Q161","v":0},{"$f":"Inputs!R161","v":0},{"$f":"Inputs!S161","v":0},{"$f":"Inputs!T161","v":0},{"$f":"Inputs!U161","v":0},{"$f":"Inputs!V161","v":0},{"$f":"Inputs!W161","v":0},{"$f":"Inputs!X161","v":0},{"$f":"Inputs!Y161","v":0},{"$f":"Inputs!Z161","v":0},{"$f":"Inputs!AA161","v":0.99931553730321698},{"$f":"Inputs!AB161","v":1},{"$f":"Inputs!AC161","v":1},{"$f":"Inputs!AD161","v":1},{"$f":"Inputs!AE161","v":1},{"$f":"Inputs!AF161","v":1},{"$f":"Inputs!AG161","v":1},{"$f":"Inputs!AH161","v":1},{"$f":"Inputs!AI161","v":1},{"$f":"Inputs!AJ161","v":1},{"$f":"Inputs!AK161","v":1},{"$f":"Inputs!AL161","v":1},{"$f":"Inputs!AM161","v":1},{"$f":"Inputs!AN161","v":1.0828199863107462},{"$f":"Inputs!AO161","v":0},{"$f":"Inputs!AP161","v":0},{"$f":"Inputs!AQ161","v":0},{"$f":"Inputs!AR161","v":0},{"$f":"Inputs!AS161","v":0},{"$f":"Inputs!AT161","v":0},{"$f":"Inputs!AU161","v":0},{"$f":"Inputs!AV161","v":0},{"$f":"Inputs!AW161","v":0},{"$f":"Inputs!AX161","v":0},{"$f":"Inputs!AY161","v":0},{"$f":"Inputs!AZ161","v":0},{"$f":"Inputs!BA161","v":0},{"$f":"Inputs!BB161","v":0}]
[null,null,null,null,"Floor return rate",null,null,null,{"$f":"Inputs!I41","v":4.1999999999999997E-3}]
[null,null,null,null,"Discount factor to start of operational period (floor)",null,"scalar",null,null,null,null,null,null,null,{"$f":"(1 + $I30) ^ -O$5","v":1},0.99581756622186812,0.9916526251960448,0.98750510376025169,0.98337492905820734,0.97926202853834632,0.9751663299525456,0.97108776135485508,0.96702625110023421,0.96298172784329239,0.95895412053703677,{"$f":"(1 + $I30) ^ -Z$5","v":0.95494335843162392},{"$f":"(1 + $I30) ^ -AA$5","v":0.95094937107311694},{"$f":"(1 + $I30) ^ -AB$5","v":0.94697208830224755},{"$f":"(1 + $I30) ^ -AC$5","v":0.94301144025318417},{"$f":"(1 + $I30) ^ -AD$5","v":0.9390673573523044},{"$f":"(1 + $I30) ^ -AE$5","v":0.93513977031697326},{"$f":"(1 + $I30) ^ -AF$5","v":0.93122861015432512},{"$f":"(1 + $I30) ^ -AG$5","v":0.92733380816005273},{"$f":"(1 + $I30) ^ -AH$5","v":0.92345529591720066},{"$f":"(1 + $I30) ^ -AI$5","v":0.9195930052949618},{"$f":"(1 + $I30) ^ -AJ$5","v":0.91574686844748254},{"$f":"(1 + $I30) ^ -AK$5","v":0.91191681781266931},{"$f":"(1 + $I30) ^ -AL$5","v":0.90810278611100281},{"$f":"(1 + $I30) ^ -AM$5","v":0.90430470634435667},{"$f":"(1 + $I30) ^ -AN$5","v":0.90052251179481857},{"$f":"(1 + $I30) ^ -AO$5","v":0.89675613602351967},{"$f":"(1 + $I30) ^ -AP$5","v":0.89300551286946794},{"$f":"(1 + $I30) ^ -AQ$5","v":0.8892705764483847},{"$f":"(1 + $I30) ^ -AR$5","v":0.88555126115154836},{"$f":"(1 + $I30) ^ -AS$5","v":0.88184750164464076},{"$f":"(1 + $I30) ^ -AT$5","v":0.87815923286660091},{"$f":"(1 + $I30) ^ -AU$5","v":0.8744863900284815},{"$f":"(1 + $I30) ^ -AV$5","v":0.87082890861230988},{"$f":"(1 + $I30) ^ -AW$5","v":0.86718672436995592},{"$f":"(1 + $I30) ^ -AX$5","v":0.86355977332200351},{"$f":"(1 + $I30) ^ -AY$5","v":0.85994799175662584},{"$f":"(1 + $I30) ^ -AZ$5","v":0.85635131622846627},{"$f":"(1 + $I30) ^ -BA$5","v":0.85276968355752469},{"$f":"(1 + $I30) ^ -BB$5","v":0.84920303082804671}]
[]
[null,null,null,null,"NPV of original allowance",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$31:$BB$31,O11:BB11,$O$29:$BB$29)","v":187.43097057793605}]
[null,null,null,null,"NPV of revised allowance",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$31:$BB$31,O15:BB15,$O$29:$BB$29)","v":169.40657253081943}]
[null,null,null,null,"Difference in NPV",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"I34-I33","v":-18.02439804711662}]
[]
[null,null,null,null,"Amendment to Floor rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"ORAF",{"$f":"I35/SUMPRODUCT($O$29:$BB$29,$O$31:$BB$31)","v":-1.3831646028366915}]
[]
[null,"End of sheet"]

{"sheet":"DC Adjustment","index":7,"n_rows":82,"n_cols":54,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["DC Adjustment",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Decommissioning costs"]
[]
[null,null,"Original decommissioning costs allowance from PCR stage"]
[]
[null,null,null,null,"Decommissioning costs (baseline)",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P34","v":3.0041238281204303E-4},{"$f":"Inputs!Q34","v":6.0232682753814622E-4},{"$f":"Inputs!R34","v":1.5226451347276355E-3},{"$f":"Inputs!S34","v":2.4783951028613978E-3},{"$f":"Inputs!T34","v":3.471273211890944E-3},{"$f":"Inputs!U34","v":4.5030607657653605E-3},{"$f":"Inputs!V34","v":5.575628133631186E-3},{"$f":"Inputs!W34","v":6.6909392030922903E-3},{"$f":"Inputs!X34","v":7.8510560561327325E-3},{"$f":"Inputs!Y34","v":9.0581438788357813E-3},{"$f":"Inputs!Z34","v":1.1256834273175345E-2},{"$f":"Inputs!AA34","v":1.3558985898833998E-2},{"$f":"Inputs!AB34","v":1.5969696714281979E-2},{"$f":"Inputs!AC34","v":1.8494319575913073E-2},{"$f":"Inputs!AD34","v":2.1138474982940709E-2},{"$f":"Inputs!AE34","v":2.3908064459539018E-2},{"$f":"Inputs!AF34","v":2.6809284606090843E-2},{"$f":"Inputs!AG34","v":2.9848641852998153E-2},{"$f":"Inputs!AH34","v":3.3032967952183002E-2},{"$f":"Inputs!AI34","v":3.6369436243163585E-2},{"$f":"Inputs!AJ34","v":3.8005906392486126E-2},{"$f":"Inputs!AK34","v":3.9722697987360722E-2},{"$f":"Inputs!AL34","v":4.1523827100064983E-2},{"$f":"Inputs!AM34","v":4.3413510606490402E-2},{"$f":"Inputs!AN34","v":11.357388814126514},{"$f":"Inputs!AO34","v":0},{"$f":"Inputs!AP34","v":0},{"$f":"Inputs!AQ34","v":0},{"$f":"Inputs!AR34","v":0},{"$f":"Inputs!AS34","v":0},{"$f":"Inputs!AT34","v":0},{"$f":"Inputs!AU34","v":0},{"$f":"Inputs!AV34","v":0},{"$f":"Inputs!AW34","v":0},{"$f":"Inputs!AX34","v":0},{"$f":"Inputs!AY34","v":0},{"$f":"Inputs!AZ34","v":0},{"$f":"Inputs!BA34","v":0},{"$f":"Inputs!BB34","v":0}]
[]
[null,null,"Revised decommissioning costs allowance from latest DC submission"]
[]
[null,null,null,null,"Decommissioning costs (latest DC submission)",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,null,null,null,null,null,null,null,{"$f":"Inputs!P177","v":0.01},{"$f":"Inputs!Q177","v":0.01},{"$f":"Inputs!R177","v":0.01},{"$f":"Inputs!S177","v":0.01},{"$f":"Inputs!T177","v":0.01},{"$f":"Inputs!U177","v":0.01},{"$f":"Inputs!V177","v":0.01},{"$f":"Inputs!W177","v":0.01},{"$f":"Inputs!X177","v":0.01},{"$f":"Inputs!Y177","v":0.01},{"$f":"Inputs!Z177","v":0.01},{"$f":"Inputs!AA177","v":0.01},{"$f":"Inputs!AB177","v":0.01},{"$f":"Inputs!AC177","v":0.01},{"$f":"Inputs!AD177","v":0.01},{"$f":"Inputs!AE177","v":0.01},{"$f":"Inputs!AF177","v":0.01},{"$f":"Inputs!AG177","v":0.01},{"$f":"Inputs!AH177","v":0.01},{"$f":"Inputs!AI177","v":0.01},{"$f":"Inputs!AJ177","v":0.01},{"$f":"Inputs!AK177","v":0.01},{"$f":"Inputs!AL177","v":0.01},{"$f":"Inputs!AM177","v":0.01},{"$f":"Inputs!AN177","v":15},{"$f":"Inputs!AO177","v":0},{"$f":"Inputs!AP177","v":0},{"$f":"Inputs!AQ177","v":0},{"$f":"Inputs!AR177","v":0},{"$f":"Inputs!AS177","v":0},{"$f":"Inputs!AT177","v":0},{"$f":"Inputs!AU177","v":0},{"$f":"Inputs!AV177","v":0},{"$f":"Inputs!AW177","v":0},{"$f":"Inputs!AX177","v":0},{"$f":"Inputs!AY177","v":0},{"$f":"Inputs!AZ177","v":0},{"$f":"Inputs!BA177","v":0},{"$f":"Inputs!BB177","v":0}]
[]
[null,null,"All DCC adjustments (Cap)"]
[]
[null,null,null,null,"First DCCt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I186","v":1.2698723194586119}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P207","v":0},{"$f":"Inputs!Q207","v":0},{"$f":"Inputs!R207","v":0},{"$f":"Inputs!S207","v":0},{"$f":"Inputs!T207","v":0},{"$f":"Inputs!U207","v":0},{"$f":"Inputs!V207","v":0},{"$f":"Inputs!W207","v":0},{"$f":"Inputs!X207","v":0},{"$f":"Inputs!Y207","v":0},{"$f":"Inputs!Z207","v":0},{"$f":"Inputs!AA207","v":0},{"$f":"Inputs!AB207","v":0},{"$f":"Inputs!AC207","v":0},{"$f":"Inputs!AD207","v":0},{"$f":"Inputs!AE207","v":0},{"$f":"Inputs!AF207","v":0},{"$f":"Inputs!AG207","v":0},{"$f":"Inputs!AH207","v":0},{"$f":"Inputs!AI207","v":0.58590006844626963},{"$f":"Inputs!AJ207","v":1},{"$f":"Inputs!AK207","v":1},{"$f":"Inputs!AL207","v":0.4134154688569473},{"$f":"Inputs!AM207","v":0},{"$f":"Inputs!AN207","v":0},{"$f":"Inputs!AO207","v":0},{"$f":"Inputs!AP207","v":0},{"$f":"Inputs!AQ207","v":0},{"$f":"Inputs!AR207","v":0},{"$f":"Inputs!AS207","v":0},{"$f":"Inputs!AT207","v":0},{"$f":"Inputs!AU207","v":0},{"$f":"Inputs!AV207","v":0},{"$f":"Inputs!AW207","v":0},{"$f":"Inputs!AX207","v":0},{"$f":"Inputs!AY207","v":0},{"$f":"Inputs!AZ207","v":0},{"$f":"Inputs!BA207","v":0},{"$f":"Inputs!BB207","v":0}]
[]
[null,null,null,null,"Second DCCt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I191","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P208","v":0},{"$f":"Inputs!Q208","v":0},{"$f":"Inputs!R208","v":0},{"$f":"Inputs!S208","v":0},{"$f":"Inputs!T208","v":0},{"$f":"Inputs!U208","v":0},{"$f":"Inputs!V208","v":0},{"$f":"Inputs!W208","v":0},{"$f":"Inputs!X208","v":0},{"$f":"Inputs!Y208","v":0},{"$f":"Inputs!Z208","v":0},{"$f":"Inputs!AA208","v":0},{"$f":"Inputs!AB208","v":0},{"$f":"Inputs!AC208","v":0},{"$f":"Inputs!AD208","v":0},{"$f":"Inputs!AE208","v":0},{"$f":"Inputs!AF208","v":0},{"$f":"Inputs!AG208","v":0},{"$f":"Inputs!AH208","v":0},{"$f":"Inputs!AI208","v":0},{"$f":"Inputs!AJ208","v":0},{"$f":"Inputs!AK208","v":0},{"$f":"Inputs!AL208","v":0},{"$f":"Inputs!AM208","v":0},{"$f":"Inputs!AN208","v":0},{"$f":"Inputs!AO208","v":0},{"$f":"Inputs!AP208","v":0},{"$f":"Inputs!AQ208","v":0},{"$f":"Inputs!AR208","v":0},{"$f":"Inputs!AS208","v":0},{"$f":"Inputs!AT208","v":0},{"$f":"Inputs!AU208","v":0},{"$f":"Inputs!AV208","v":0},{"$f":"Inputs!AW208","v":0},{"$f":"Inputs!AX208","v":0},{"$f":"Inputs!AY208","v":0},{"$f":"Inputs!AZ208","v":0},{"$f":"Inputs!BA208","v":0},{"$f":"Inputs!BB208","v":0}]
[]
[null,null,null,null,"Third DCCt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I196","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P209","v":0},{"$f":"Inputs!Q209","v":0},{"$f":"Inputs!R209","v":0},{"$f":"Inputs!S209","v":0},{"$f":"Inputs!T209","v":0},{"$f":"Inputs!U209","v":0},{"$f":"Inputs!V209","v":0},{"$f":"Inputs!W209","v":0},{"$f":"Inputs!X209","v":0},{"$f":"Inputs!Y209","v":0},{"$f":"Inputs!Z209","v":0},{"$f":"Inputs!AA209","v":0},{"$f":"Inputs!AB209","v":0},{"$f":"Inputs!AC209","v":0},{"$f":"Inputs!AD209","v":0},{"$f":"Inputs!AE209","v":0},{"$f":"Inputs!AF209","v":0},{"$f":"Inputs!AG209","v":0},{"$f":"Inputs!AH209","v":0},{"$f":"Inputs!AI209","v":0},{"$f":"Inputs!AJ209","v":0},{"$f":"Inputs!AK209","v":0},{"$f":"Inputs!AL209","v":0},{"$f":"Inputs!AM209","v":0},{"$f":"Inputs!AN209","v":0},{"$f":"Inputs!AO209","v":0},{"$f":"Inputs!AP209","v":0},{"$f":"Inputs!AQ209","v":0},{"$f":"Inputs!AR209","v":0},{"$f":"Inputs!AS209","v":0},{"$f":"Inputs!AT209","v":0},{"$f":"Inputs!AU209","v":0},{"$f":"Inputs!AV209","v":0},{"$f":"Inputs!AW209","v":0},{"$f":"Inputs!AX209","v":0},{"$f":"Inputs!AY209","v":0},{"$f":"Inputs!AZ209","v":0},{"$f":"Inputs!BA209","v":0},{"$f":"Inputs!BB209","v":0}]
[]
[null,null,null,null,"Fourth DCCt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I201","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P210","v":0},{"$f":"Inputs!Q210","v":0},{"$f":"Inputs!R210","v":0},{"$f":"Inputs!S210","v":0},{"$f":"Inputs!T210","v":0},{"$f":"Inputs!U210","v":0},{"$f":"Inputs!V210","v":0},{"$f":"Inputs!W210","v":0},{"$f":"Inputs!X210","v":0},{"$f":"Inputs!Y210","v":0},{"$f":"Inputs!Z210","v":0},{"$f":"Inputs!AA210","v":0},{"$f":"Inputs!AB210","v":0},{"$f":"Inputs!AC210","v":0},{"$f":"Inputs!AD210","v":0},{"$f":"Inputs!AE210","v":0},{"$f":"Inputs!AF210","v":0},{"$f":"Inputs!AG210","v":0},{"$f":"Inputs!AH210","v":0},{"$f":"Inputs!AI210","v":0},{"$f":"Inputs!AJ210","v":0},{"$f":"Inputs!AK210","v":0},{"$f":"Inputs!AL210","v":0},{"$f":"Inputs!AM210","v":0},{"$f":"Inputs!AN210","v":0},{"$f":"Inputs!AO210","v":0},{"$f":"Inputs!AP210","v":0},{"$f":"Inputs!AQ210","v":0},{"$f":"Inputs!AR210","v":0},{"$f":"Inputs!AS210","v":0},{"$f":"Inputs!AT210","v":0},{"$f":"Inputs!AU210","v":0},{"$f":"Inputs!AV210","v":0},{"$f":"Inputs!AW210","v":0},{"$f":"Inputs!AX210","v":0},{"$f":"Inputs!AY210","v":0},{"$f":"Inputs!AZ210","v":0},{"$f":"Inputs!BA210","v":0},{"$f":"Inputs!BB210","v":0}]
[]
[null,null,"All DCF adjustments (Floor)"]
[]
[null,null,null,null,"First DCFt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I187","v":1.4743275662730531}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P207","v":0},{"$f":"Inputs!Q207","v":0},{"$f":"Inputs!R207","v":0},{"$f":"Inputs!S207","v":0},{"$f":"Inputs!T207","v":0},{"$f":"Inputs!U207","v":0},{"$f":"Inputs!V207","v":0},{"$f":"Inputs!W207","v":0},{"$f":"Inputs!X207","v":0},{"$f":"Inputs!Y207","v":0},{"$f":"Inputs!Z207","v":0},{"$f":"Inputs!AA207","v":0},{"$f":"Inputs!AB207","v":0},{"$f":"Inputs!AC207","v":0},{"$f":"Inputs!AD207","v":0},{"$f":"Inputs!AE207","v":0},{"$f":"Inputs!AF207","v":0},{"$f":"Inputs!AG207","v":0},{"$f":"Inputs!AH207","v":0},{"$f":"Inputs!AI207","v":0.58590006844626963},{"$f":"Inputs!AJ207","v":1},{"$f":"Inputs!AK207","v":1},{"$f":"Inputs!AL207","v":0.4134154688569473},{"$f":"Inputs!AM207","v":0},{"$f":"Inputs!AN207","v":0},{"$f":"Inputs!AO207","v":0},{"$f":"Inputs!AP207","v":0},{"$f":"Inputs!AQ207","v":0},{"$f":"Inputs!AR207","v":0},{"$f":"Inputs!AS207","v":0},{"$f":"Inputs!AT207","v":0},{"$f":"Inputs!AU207","v":0},{"$f":"Inputs!AV207","v":0},{"$f":"Inputs!AW207","v":0},{"$f":"Inputs!AX207","v":0},{"$f":"Inputs!AY207","v":0},{"$f":"Inputs!AZ207","v":0},{"$f":"Inputs!BA207","v":0},{"$f":"Inputs!BB207","v":0}]
[]
[null,null,null,null,"Second DCFt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I192","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P208","v":0},{"$f":"Inputs!Q208","v":0},{"$f":"Inputs!R208","v":0},{"$f":"Inputs!S208","v":0},{"$f":"Inputs!T208","v":0},{"$f":"Inputs!U208","v":0},{"$f":"Inputs!V208","v":0},{"$f":"Inputs!W208","v":0},{"$f":"Inputs!X208","v":0},{"$f":"Inputs!Y208","v":0},{"$f":"Inputs!Z208","v":0},{"$f":"Inputs!AA208","v":0},{"$f":"Inputs!AB208","v":0},{"$f":"Inputs!AC208","v":0},{"$f":"Inputs!AD208","v":0},{"$f":"Inputs!AE208","v":0},{"$f":"Inputs!AF208","v":0},{"$f":"Inputs!AG208","v":0},{"$f":"Inputs!AH208","v":0},{"$f":"Inputs!AI208","v":0},{"$f":"Inputs!AJ208","v":0},{"$f":"Inputs!AK208","v":0},{"$f":"Inputs!AL208","v":0},{"$f":"Inputs!AM208","v":0},{"$f":"Inputs!AN208","v":0},{"$f":"Inputs!AO208","v":0},{"$f":"Inputs!AP208","v":0},{"$f":"Inputs!AQ208","v":0},{"$f":"Inputs!AR208","v":0},{"$f":"Inputs!AS208","v":0},{"$f":"Inputs!AT208","v":0},{"$f":"Inputs!AU208","v":0},{"$f":"Inputs!AV208","v":0},{"$f":"Inputs!AW208","v":0},{"$f":"Inputs!AX208","v":0},{"$f":"Inputs!AY208","v":0},{"$f":"Inputs!AZ208","v":0},{"$f":"Inputs!BA208","v":0},{"$f":"Inputs!BB208","v":0}]
[]
[null,null,null,null,"Third DCFt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I197","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P209","v":0},{"$f":"Inputs!Q209","v":0},{"$f":"Inputs!R209","v":0},{"$f":"Inputs!S209","v":0},{"$f":"Inputs!T209","v":0},{"$f":"Inputs!U209","v":0},{"$f":"Inputs!V209","v":0},{"$f":"Inputs!W209","v":0},{"$f":"Inputs!X209","v":0},{"$f":"Inputs!Y209","v":0},{"$f":"Inputs!Z209","v":0},{"$f":"Inputs!AA209","v":0},{"$f":"Inputs!AB209","v":0},{"$f":"Inputs!AC209","v":0},{"$f":"Inputs!AD209","v":0},{"$f":"Inputs!AE209","v":0},{"$f":"Inputs!AF209","v":0},{"$f":"Inputs!AG209","v":0},{"$f":"Inputs!AH209","v":0},{"$f":"Inputs!AI209","v":0},{"$f":"Inputs!AJ209","v":0},{"$f":"Inputs!AK209","v":0},{"$f":"Inputs!AL209","v":0},{"$f":"Inputs!AM209","v":0},{"$f":"Inputs!AN209","v":0},{"$f":"Inputs!AO209","v":0},{"$f":"Inputs!AP209","v":0},{"$f":"Inputs!AQ209","v":0},{"$f":"Inputs!AR209","v":0},{"$f":"Inputs!AS209","v":0},{"$f":"Inputs!AT209","v":0},{"$f":"Inputs!AU209","v":0},{"$f":"Inputs!AV209","v":0},{"$f":"Inputs!AW209","v":0},{"$f":"Inputs!AX209","v":0},{"$f":"Inputs!AY209","v":0},{"$f":"Inputs!AZ209","v":0},{"$f":"Inputs!BA209","v":0},{"$f":"Inputs!BB209","v":0}]
[]
[null,null,null,null,"Fourth DCFt adjustment"]
[null,null,null,null,"Value",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"Inputs!I202","v":0}]
[null,null,null,null,"Activity flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P210","v":0},{"$f":"Inputs!Q210","v":0},{"$f":"Inputs!R210","v":0},{"$f":"Inputs!S210","v":0},{"$f":"Inputs!T210","v":0},{"$f":"Inputs!U210","v":0},{"$f":"Inputs!V210","v":0},{"$f":"Inputs!W210","v":0},{"$f":"Inputs!X210","v":0},{"$f":"Inputs!Y210","v":0},{"$f":"Inputs!Z210","v":0},{"$f":"Inputs!AA210","v":0},{"$f":"Inputs!AB210","v":0},{"$f":"Inputs!AC210","v":0},{"$f":"Inputs!AD210","v":0},{"$f":"Inputs!AE210","v":0},{"$f":"Inputs!AF210","v":0},{"$f":"Inputs!AG210","v":0},{"$f":"Inputs!AH210","v":0},{"$f":"Inputs!AI210","v":0},{"$f":"Inputs!AJ210","v":0},{"$f":"Inputs!AK210","v":0},{"$f":"Inputs!AL210","v":0},{"$f":"Inputs!AM210","v":0},{"$f":"Inputs!AN210","v":0},{"$f":"Inputs!AO210","v":0},{"$f":"Inputs!AP210","v":0},{"$f":"Inputs!AQ210","v":0},{"$f":"Inputs!AR210","v":0},{"$f":"Inputs!AS210","v":0},{"$f":"Inputs!AT210","v":0},{"$f":"Inputs!AU210","v":0},{"$f":"Inputs!AV210","v":0},{"$f":"Inputs!AW210","v":0},{"$f":"Inputs!AX210","v":0},{"$f":"Inputs!AY210","v":0},{"$f":"Inputs!AZ210","v":0},{"$f":"Inputs!BA210","v":0},{"$f":"Inputs!BB210","v":0}]
[]
[null,null,"NPV comparisons"]
[]
[null,null,null,null,{"$f":"Inputs!E175","v":"Current DC Cap and Floor effective flag"},null,"flag",null,null,null,null,null,null,null,null,{"$f":"Inputs!P175","v":0},{"$f":"Inputs!Q175","v":0},{"$f":"Inputs!R175","v":0},{"$f":"Inputs!S175","v":0},{"$f":"Inputs!T175","v":0},{"$f":"Inputs!U175","v":0},{"$f":"Inputs!V175","v":0},{"$f":"Inputs!W175","v":0},{"$f":"Inputs!X175","v":0},{"$f":"Inputs!Y175","v":0},{"$f":"Inputs!Z175","v":0},{"$f":"Inputs!AA175","v":0},{"$f":"Inputs!AB175","v":0},{"$f":"Inputs!AC175","v":0},{"$f":"Inputs!AD175","v":0},{"$f":"Inputs!AE175","v":0},{"$f":"Inputs!AF175","v":0},{"$f":"Inputs!AG175","v":0},{"$f":"Inputs!AH175","v":0},{"$f":"Inputs!AI175","v":0},{"$f":"Inputs!AJ175","v":0},{"$f":"Inputs!AK175","v":0},{"$f":"Inputs!AL175","v":0.58590006844626963},{"$f":"Inputs!AM175","v":1},{"$f":"Inputs!AN175","v":1.0828199863107462},{"$f":"Inputs!AO175","v":0},{"$f":"Inputs!AP175","v":0},{"$f":"Inputs!AQ175","v":0},{"$f":"Inputs!AR175","v":0},{"$f":"Inputs!AS175","v":0},{"$f":"Inputs!AT175","v":0},{"$f":"Inputs!AU175","v":0},{"$f":"Inputs!AV175","v":0},{"$f":"Inputs!AW175","v":0},{"$f":"Inputs!AX175","v":0},{"$f":"Inputs!AY175","v":0},{"$f":"Inputs!AZ175","v":0},{"$f":"Inputs!BA175","v":0},{"$f":"Inputs!BB175","v":0}]
[null,null,null,null,"Cap real return",null,"real annual %",null,{"$f":"Inputs!I40","v":7.3399999999999993E-2}]
[null,null,null,null,"Discount factor to start of operational period (cap)",null,"scalar",null,null,null,null,null,null,null,{"$f":"(1 + $I56) ^ -O$5","v":1},0.93161915408980811,{"$f":"(1 + $I56) ^ -Q$5","v":0.8679142482670098},0.80856553779300344,{"$f":"(1 + $I56) ^ -S$5","v":0.75327514234488857},0.7017655509082249,{"$f":"(1 + $I56) ^ -U$5","v":0.65377822890648873},0.60907232057619609,{"$f":"(1 + $I56) ^ -W$5","v":0.56742344007471224},0.52862254525313235,{"$f":"(1 + $I56) ^ -Y$5","v":0.49247488844152448},{"$f":"(1 + $I56) ^ -Z$5","v":0.45879903898036573},{"$f":"(1 + $I56) ^ -AA$5","v":0.42742597259210519},{"$f":"(1 + $I56) ^ -AB$5","v":0.39819822302227048},{"$f":"(1 + $I56) ^ -AC$5","v":0.37096909169207248},{"$f":"(1 + $I56) ^ -AD$5","v":0.34560191139563312},{"$f":"(1 + $I56) ^ -AE$5","v":0.32196936034622048},{"$f":"(1 + $I56) ^ -AF$5","v":0.29995282312858257},{"$f":"(1 + $I56) ^ -AG$5","v":0.27944179534989999},{"$f":"(1 + $I56) ^ -AH$5","v":0.26033332900121109},{"$f":"(1 + $I56) ^ -AI$5","v":0.24253151574549195},{"$f":"(1 + $I56) ^ -AJ$5","v":0.22594700553893424},{"$f":"(1 + $I56) ^ -AK$5","v":0.21049655816930712},{"$f":"(1 + $I56) ^ -AL$5","v":0.19610262546050602},{"$f":"(1 + $I56) ^ -AM$5","v":0.18269296204630706},{"$f":"(1 + $I56) ^ -AN$5","v":0.17020026275974201},{"$f":"(1 + $I56) ^ -AO$5","v":0.15856182481809394},{"$f":"(1 + $I56) ^ -AP$5","v":0.14771923310796903},{"$f":"(1 + $I56) ^ -AQ$5","v":0.13761806699084128},{"$f":"(1 + $I56) ^ -AR$5","v":0.1282076271574821},{"$f":"(1 + $I56) ^ -AS$5","v":0.119440681160315},{"$f":"(1 + $I56) ^ -AT$5","v":0.11127322634648315},{"$f":"(1 + $I56) ^ -AU$5","v":0.10366426900175439},{"$f":"(1 + $I56) ^ -AV$5","v":9.6575618596752746E-2},{"$f":"(1 + $I56) ^ -AW$5","v":8.9971696102806753E-2},{"$f":"(1 + $I56) ^ -AX$5","v":8.3819355415322122E-2},{"$f":"(1 + $I56) ^ -AY$5","v":7.8087716988375355E-2},{"$f":"(1 + $I56) ^ -AZ$5","v":7.274801284551459E-2},{"$f":"(1 + $I56) ^ -BA$5","v":6.7773442188852812E-2},{"$f":"(1 + $I56) ^ -BB$5","v":6.3139036881733571E-2}]
[]
[null,null,null,null,"NPV of original allowance at Cap rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O11:BB11)","v":2.0641240602306743}]
[null,null,null,null,"NPV of first DCCt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O21:BB21)*I20","v":0.83762639091941482}]
[null,null,null,null,"NPV of second DCCt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O25:BB25)*I24","v":0}]
[null,null,null,null,"NPV of third DCCt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O29:BB29)*I28","v":0}]
[null,null,null,null,"NPV of fourth DCCt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O33:BB33)*I32","v":0}]
[null,null,null,null,"NPV of revised allowance at Cap rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$57:$BB$57,O15:BB15)","v":2.6643536740873692}]
[null,null,null,null,"Difference in NPV",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"I64-(I59+I60+I61+I62+I63)","v":-0.23739677706271989}]
[]
[null,null,null,null,"Amendment to Cap rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"I65/SUMPRODUCT($O$55:$BB$55,$O$57:$BB$57)","v":-0.49264120614329077}]
[]
[null,null,null,null,"Floor real return",null,"real annual %",null,{"$f":"Inputs!I41","v":4.1999999999999997E-3}]
[null,null,null,null,"Discount factor to start of operational period (floor)",null,"scalar",null,null,null,null,null,null,null,{"$f":"(1 + $I69) ^ -O$5","v":1},0.99581756622186812,{"$f":"(1 + $I69) ^ -Q$5","v":0.9916526251960448},0.98750510376025169,{"$f":"(1 + $I69) ^ -S$5","v":0.98337492905820734},0.97926202853834632,{"$f":"(1 + $I69) ^ -U$5","v":0.9751663299525456},0.97108776135485508,{"$f":"(1 + $I69) ^ -W$5","v":0.96702625110023421},0.96298172784329239,{"$f":"(1 + $I69) ^ -Y$5","v":0.95895412053703677},{"$f":"(1 + $I69) ^ -Z$5","v":0.95494335843162392},{"$f":"(1 + $I69) ^ -AA$5","v":0.95094937107311694},{"$f":"(1 + $I69) ^ -AB$5","v":0.94697208830224755},{"$f":"(1 + $I69) ^ -AC$5","v":0.94301144025318417},{"$f":"(1 + $I69) ^ -AD$5","v":0.9390673573523044},{"$f":"(1 + $I69) ^ -AE$5","v":0.93513977031697326},{"$f":"(1 + $I69) ^ -AF$5","v":0.93122861015432512},{"$f":"(1 + $I69) ^ -AG$5","v":0.92733380816005273},{"$f":"(1 + $I69) ^ -AH$5","v":0.92345529591720066},{"$f":"(1 + $I69) ^ -AI$5","v":0.9195930052949618},{"$f":"(1 + $I69) ^ -AJ$5","v":0.91574686844748254},{"$f":"(1 + $I69) ^ -AK$5","v":0.91191681781266931},{"$f":"(1 + $I69) ^ -AL$5","v":0.90810278611100281},{"$f":"(1 + $I69) ^ -AM$5","v":0.90430470634435667},{"$f":"(1 + $I69) ^ -AN$5","v":0.90052251179481857},{"$f":"(1 + $I69) ^ -AO$5","v":0.89675613602351967},{"$f":"(1 + $I69) ^ -AP$5","v":0.89300551286946794},{"$f":"(1 + $I69) ^ -AQ$5","v":0.8892705764483847},{"$f":"(1 + $I69) ^ -AR$5","v":0.88555126115154836},{"$f":"(1 + $I69) ^ -AS$5","v":0.88184750164464076},{"$f":"(1 + $I69) ^ -AT$5","v":0.87815923286660091},{"$f":"(1 + $I69) ^ -AU$5","v":0.8744863900284815},{"$f":"(1 + $I69) ^ -AV$5","v":0.87082890861230988},{"$f":"(1 + $I69) ^ -AW$5","v":0.86718672436995592},{"$f":"(1 + $I69) ^ -AX$5","v":0.86355977332200351},{"$f":"(1 + $I69) ^ -AY$5","v":0.85994799175662584},{"$f":"(1 + $I69) ^ -AZ$5","v":0.85635131622846627},{"$f":"(1 + $I69) ^ -BA$5","v":0.85276968355752469},{"$f":"(1 + $I69) ^ -BB$5","v":0.84920303082804671}]
[]
[null,null,null,null,"NPV of original allowance at Floor rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O11:BB11)","v":10.631347495043626}]
[null,null,null,null,"NPV of first DCFt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O39:BB39)*I38","v":4.0424248888007757}]
[null,null,null,null,"NPV of second DCFt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O43:BB43)*I42","v":0}]
[null,null,null,null,"NPV of third DCFt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O47:BB47)*I46","v":0}]
[null,null,null,null,"NPV of fourth DCFt adjustment",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O51:BB51)*I50","v":0}]
[null,null,null,null,"NPV of revised allowance at Floor rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"SUMPRODUCT($O$70:$BB$70,O15:BB15)","v":13.735683614197621}]
[null,null,null,null,"Difference in NPV",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},null,{"$f":"I77-(I72+I73+I74+I75+I76)","v":-0.93808876964678056}]
[]
[null,null,null,null,"Amendment to Floor rate",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"I78/SUMPRODUCT($O$55:$BB$55,$O$70:$BB$70)","v":-0.38901182241377497}]
[]
[null,"End of sheet"]

{"sheet":"Indexation","index":8,"n_rows":56,"n_cols":54,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Indexation",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Indexation"]
[]
[null,null,"PPPI indexation"]
[]
[null,null,null,null,"Indexation factor",null,"scalar","PPPIt",null,null,null,null,null,null,{"$f":"Inputs!O144","v":1.1304416666666668},{"$f":"Inputs!P144","v":1.1407},{"$f":"Inputs!Q144","v":1.1117999999999999},{"$f":"Inputs!R144","v":1.1117999999999999},{"$f":"Inputs!S144","v":1.1117999999999999},{"$f":"Inputs!T144","v":1.1117999999999999},{"$f":"Inputs!U144","v":1.1117999999999999},{"$f":"Inputs!V144","v":1.1117999999999999},{"$f":"Inputs!W144","v":1.1117999999999999},{"$f":"Inputs!X144","v":1.1117999999999999},{"$f":"Inputs!Y144","v":1.1117999999999999},{"$f":"Inputs!Z144","v":1.1117999999999999},{"$f":"Inputs!AA144","v":1.1117999999999999},{"$f":"Inputs!AB144","v":1.1117999999999999},{"$f":"Inputs!AC144","v":1.1117999999999999},{"$f":"Inputs!AD144","v":1.1117999999999999},{"$f":"Inputs!AE144","v":1.1117999999999999},{"$f":"Inputs!AF144","v":1.1117999999999999},{"$f":"Inputs!AG144","v":1.1117999999999999},{"$f":"Inputs!AH144","v":1.1117999999999999},{"$f":"Inputs!AI144","v":1.1117999999999999},{"$f":"Inputs!AJ144","v":1.1117999999999999},{"$f":"Inputs!AK144","v":1.1117999999999999},{"$f":"Inputs!AL144","v":1.1117999999999999},{"$f":"Inputs!AM144","v":1.1117999999999999},{"$f":"Inputs!AN144","v":1.1117999999999999},{"$f":"Inputs!AO144","v":1.1117999999999999},{"$f":"Inputs!AP144","v":1.1117999999999999},{"$f":"Inputs!AQ144","v":1.1117999999999999},{"$f":"Inputs!AR144","v":2.3273838740241093},{"$f":"Inputs!AS144","v":2.3870783282168553},{"$f":"Inputs!AT144","v":2.4483610747948239},{"$f":"Inputs!AU144","v":2.5112757117047604},{"$f":"Inputs!AV144","v":2.5758670638153172},{"$f":"Inputs!AW144","v":2.6421812181043793},{"$f":"Inputs!AX144","v":2.710265559869605},{"$f":"Inputs!AY144","v":2.7801688099922295},{"$f":"Inputs!AZ144","v":2.851941063285063},{"$f":"Inputs!BA144","v":2.9256338279565433},{"$f":"Inputs!BB144","v":3.0013000662236262}]
[]
[null,null,"Indexed annuity (pre-availability incentive)"]
[]
[null,null,null,null,"Preliminary Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"PCL",{"$f":"Inputs!I26","v":83.806402113134354}]
[null,null,null,null,"Preliminary Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"PFL",{"$f":"Inputs!I27","v":48.807316760400589}]
[null,null,null,null,"PCA adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"PCAC",{"$f":"Inputs!I29","v":-7.6494904243481301}]
[null,null,null,null,"PCA adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"PCAF",{"$f":"Inputs!I30","v":-6.0286492864946126}]
[null,null,null,null,"ORA adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"ORAC",{"$f":"Inputs!I165","v":-1.3277952183021817}]
[null,null,null,null,"ORA adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"ORAF",{"$f":"Inputs!I166","v":-1.3831646028366915}]
[null,null,null,null,"Latest DC adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"Inputs!I179","v":-0.49264120614329077}]
[null,null,null,null,"Latest DC adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"Inputs!I180","v":-0.38901182241377497}]
[null,null,null,null,"First DC adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"Inputs!I186","v":1.2698723194586119}]
[null,null,null,null,"First DC adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"Inputs!I187","v":1.4743275662730531}]
[null,null,null,null,"Second DC adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"Inputs!I191","v":0}]
[null,null,null,null,"Second DC adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"Inputs!I192","v":0}]
[null,null,null,null,"Third DC adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"Inputs!I196","v":0}]
[null,null,null,null,"Third DC adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"Inputs!I197","v":0}]
[null,null,null,null,"Fourth DC adjustment to Cap",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCCt",{"$f":"Inputs!I201","v":0}]
[null,null,null,null,"Fourth DC adjustment to Floor",null,{"$f":"Inputs!$I$11","v":"£m 13/14 prices"},"DCFt",{"$f":"Inputs!I202","v":0}]
[]
[null,null,null,null,"Preliminary Cap (pre-availability incentive)",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"IF(P$5<=Inputs!$I$21,$I15 * P$11,0)","v":95.597962890452365},{"$f":"IF(Q$5<=Inputs!$I$21,$I15 * Q$11,0)","v":93.175957869382771},{"$f":"IF(R$5<=Inputs!$I$21,$I15 * R$11,0)","v":93.175957869382771},{"$f":"IF(S$5<=Inputs!$I$21,$I15 * S$11,0)","v":93.175957869382771},{"$f":"IF(T$5<=Inputs!$I$21,$I15 * T$11,0)","v":93.175957869382771},{"$f":"IF(U$5<=Inputs!$I$21,$I15 * U$11,0)","v":93.175957869382771},{"$f":"IF(V$5<=Inputs!$I$21,$I15 * V$11,0)","v":93.175957869382771},{"$f":"IF(W$5<=Inputs!$I$21,$I15 * W$11,0)","v":93.175957869382771},{"$f":"IF(X$5<=Inputs!$I$21,$I15 * X$11,0)","v":93.175957869382771},{"$f":"IF(Y$5<=Inputs!$I$21,$I15 * Y$11,0)","v":93.175957869382771},{"$f":"IF(Z$5<=Inputs!$I$21,$I15 * Z$11,0)","v":93.175957869382771},{"$f":"IF(AA$5<=Inputs!$I$21,$I15 * AA$11,0)","v":93.175957869382771},{"$f":"IF(AB$5<=Inputs!$I$21,$I15 * AB$11,0)","v":93.175957869382771},{"$f":"IF(AC$5<=Inputs!$I$21,$I15 * AC$11,0)","v":93.175957869382771},{"$f":"IF(AD$5<=Inputs!$I$21,$I15 * AD$11,0)","v":93.175957869382771},{"$f":"IF(AE$5<=Inputs!$I$21,$I15 * AE$11,0)","v":93.175957869382771},{"$f":"IF(AF$5<=Inputs!$I$21,$I15 * AF$11,0)","v":93.175957869382771},{"$f":"IF(AG$5<=Inputs!$I$21,$I15 * AG$11,0)","v":93.175957869382771},{"$f":"IF(AH$5<=Inputs!$I$21,$I15 * AH$11,0)","v":93.175957869382771},{"$f":"IF(AI$5<=Inputs!$I$21,$I15 * AI$11,0)","v":93.175957869382771},{"$f":"IF(AJ$5<=Inputs!$I$21,$I15 * AJ$11,0)","v":93.175957869382771},{"$f":"IF(AK$5<=Inputs!$I$21,$I15 * AK$11,0)","v":93.175957869382771},{"$f":"IF(AL$5<=Inputs!$I$21,$I15 * AL$11,0)","v":93.175957869382771},{"$f":"IF(AM$5<=Inputs!$I$21,$I15 * AM$11,0)","v":93.175957869382771},{"$f":"IF(AN$5<=Inputs!$I$21,$I15 * AN$11,0)","v":93.175957869382771},{"$f":"IF(AO$5<=Inputs!$I$21,$I15 * AO$11,0)","v":0},{"$f":"IF(AP$5<=Inputs!$I$21,$I15 * AP$11,0)","v":0},{"$f":"IF(AQ$5<=Inputs!$I$21,$I15 * AQ$11,0)","v":0},{"$f":"IF(AR$5<=Inputs!$I$21,$I15 * AR$11,0)","v":0},{"$f":"IF(AS$5<=Inputs!$I$21,$I15 * AS$11,0)","v":0},{"$f":"IF(AT$5<=Inputs!$I$21,$I15 * AT$11,0)","v":0},{"$f":"IF(AU$5<=Inputs!$I$21,$I15 * AU$11,0)","v":0},{"$f":"IF(AV$5<=Inputs!$I$21,$I15 * AV$11,0)","v":0},{"$f":"IF(AW$5<=Inputs!$I$21,$I15 * AW$11,0)","v":0},{"$f":"IF(AX$5<=Inputs!$I$21,$I15 * AX$11,0)","v":0},{"$f":"IF(AY$5<=Inputs!$I$21,$I15 * AY$11,0)","v":0},{"$f":"IF(AZ$5<=Inputs!$I$21,$I15 * AZ$11,0)","v":0},{"$f":"IF(BA$5<=Inputs!$I$21,$I15 * BA$11,0)","v":0},{"$f":"IF(BB$5<=Inputs!$I$21,$I15 * BB$11,0)","v":0}]
[null,null,null,null,"Preliminary Floor (pre-availability incentive)",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"IF(P$5<=Inputs!$I$21,$I16 * P$11,0)","v":55.674506228588953},{"$f":"IF(Q$5<=Inputs!$I$21,$I16 * Q$11,0)","v":54.263974774213366},{"$f":"IF(R$5<=Inputs!$I$21,$I16 * R$11,0)","v":54.263974774213366},{"$f":"IF(S$5<=Inputs!$I$21,$I16 * S$11,0)","v":54.263974774213366},{"$f":"IF(T$5<=Inputs!$I$21,$I16 * T$11,0)","v":54.263974774213366},{"$f":"IF(U$5<=Inputs!$I$21,$I16 * U$11,0)","v":54.263974774213366},{"$f":"IF(V$5<=Inputs!$I$21,$I16 * V$11,0)","v":54.263974774213366},{"$f":"IF(W$5<=Inputs!$I$21,$I16 * W$11,0)","v":54.263974774213366},{"$f":"IF(X$5<=Inputs!$I$21,$I16 * X$11,0)","v":54.263974774213366},{"$f":"IF(Y$5<=Inputs!$I$21,$I16 * Y$11,0)","v":54.263974774213366},{"$f":"IF(Z$5<=Inputs!$I$21,$I16 * Z$11,0)","v":54.263974774213366},{"$f":"IF(AA$5<=Inputs!$I$21,$I16 * AA$11,0)","v":54.263974774213366},{"$f":"IF(AB$5<=Inputs!$I$21,$I16 * AB$11,0)","v":54.263974774213366},{"$f":"IF(AC$5<=Inputs!$I$21,$I16 * AC$11,0)","v":54.263974774213366},{"$f":"IF(AD$5<=Inputs!$I$21,$I16 * AD$11,0)","v":54.263974774213366},{"$f":"IF(AE$5<=Inputs!$I$21,$I16 * AE$11,0)","v":54.263974774213366},{"$f":"IF(AF$5<=Inputs!$I$21,$I16 * AF$11,0)","v":54.263974774213366},{"$f":"IF(AG$5<=Inputs!$I$21,$I16 * AG$11,0)","v":54.263974774213366},{"$f":"IF(AH$5<=Inputs!$I$21,$I16 * AH$11,0)","v":54.263974774213366},{"$f":"IF(AI$5<=Inputs!$I$21,$I16 * AI$11,0)","v":54.263974774213366},{"$f":"IF(AJ$5<=Inputs!$I$21,$I16 * AJ$11,0)","v":54.263974774213366},{"$f":"IF(AK$5<=Inputs!$I$21,$I16 * AK$11,0)","v":54.263974774213366},{"$f":"IF(AL$5<=Inputs!$I$21,$I16 * AL$11,0)","v":54.263974774213366},{"$f":"IF(AM$5<=Inputs!$I$21,$I16 * AM$11,0)","v":54.263974774213366},{"$f":"IF(AN$5<=Inputs!$I$21,$I16 * AN$11,0)","v":54.263974774213366},{"$f":"IF(AO$5<=Inputs!$I$21,$I16 * AO$11,0)","v":0},{"$f":"IF(AP$5<=Inputs!$I$21,$I16 * AP$11,0)","v":0},{"$f":"IF(AQ$5<=Inputs!$I$21,$I16 * AQ$11,0)","v":0},{"$f":"IF(AR$5<=Inputs!$I$21,$I16 * AR$11,0)","v":0},{"$f":"IF(AS$5<=Inputs!$I$21,$I16 * AS$11,0)","v":0},{"$f":"IF(AT$5<=Inputs!$I$21,$I16 * AT$11,0)","v":0},{"$f":"IF(AU$5<=Inputs!$I$21,$I16 * AU$11,0)","v":0},{"$f":"IF(AV$5<=Inputs!$I$21,$I16 * AV$11,0)","v":0},{"$f":"IF(AW$5<=Inputs!$I$21,$I16 * AW$11,0)","v":0},{"$f":"IF(AX$5<=Inputs!$I$21,$I16 * AX$11,0)","v":0},{"$f":"IF(AY$5<=Inputs!$I$21,$I16 * AY$11,0)","v":0},{"$f":"IF(AZ$5<=Inputs!$I$21,$I16 * AZ$11,0)","v":0},{"$f":"IF(BA$5<=Inputs!$I$21,$I16 * BA$11,0)","v":0},{"$f":"IF(BB$5<=Inputs!$I$21,$I16 * BB$11,0)","v":0}]
[]
[null,null,null,null,"Apply PCA adjustment factor?",null,"flag",null,{"$f":"IF(Inputs!I151=\"Yes\",1,0)","v":1}]
[null,null,null,null,"PCAC adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P152","v":0.91718001368925395},{"$f":"Inputs!Q152","v":1},{"$f":"Inputs!R152","v":1},{"$f":"Inputs!S152","v":1},{"$f":"Inputs!T152","v":1},{"$f":"Inputs!U152","v":1},{"$f":"Inputs!V152","v":1},{"$f":"Inputs!W152","v":1},{"$f":"Inputs!X152","v":1},{"$f":"Inputs!Y152","v":1},{"$f":"Inputs!Z152","v":1},{"$f":"Inputs!AA152","v":1},{"$f":"Inputs!AB152","v":1},{"$f":"Inputs!AC152","v":1},{"$f":"Inputs!AD152","v":1},{"$f":"Inputs!AE152","v":1},{"$f":"Inputs!AF152","v":1},{"$f":"Inputs!AG152","v":1},{"$f":"Inputs!AH152","v":1},{"$f":"Inputs!AI152","v":1},{"$f":"Inputs!AJ152","v":1},{"$f":"Inputs!AK152","v":1},{"$f":"Inputs!AL152","v":1},{"$f":"Inputs!AM152","v":1},{"$f":"Inputs!AN152","v":1.0828199863107462},{"$f":"Inputs!AO152","v":0},{"$f":"Inputs!AP152","v":0},{"$f":"Inputs!AQ152","v":0},{"$f":"Inputs!AR152","v":0},{"$f":"Inputs!AS152","v":0},{"$f":"Inputs!AT152","v":0},{"$f":"Inputs!AU152","v":0},{"$f":"Inputs!AV152","v":0},{"$f":"Inputs!AW152","v":0},{"$f":"Inputs!AX152","v":0},{"$f":"Inputs!AY152","v":0},{"$f":"Inputs!AZ152","v":0},{"$f":"Inputs!BA152","v":0},{"$f":"Inputs!BB152","v":0}]
[null,null,null,null,"PCAF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P153","v":0.91718001368925395},{"$f":"Inputs!Q153","v":1},{"$f":"Inputs!R153","v":1},{"$f":"Inputs!S153","v":1},{"$f":"Inputs!T153","v":1},{"$f":"Inputs!U153","v":1},{"$f":"Inputs!V153","v":1},{"$f":"Inputs!W153","v":1},{"$f":"Inputs!X153","v":1},{"$f":"Inputs!Y153","v":1},{"$f":"Inputs!Z153","v":1},{"$f":"Inputs!AA153","v":1},{"$f":"Inputs!AB153","v":1},{"$f":"Inputs!AC153","v":1},{"$f":"Inputs!AD153","v":1},{"$f":"Inputs!AE153","v":1},{"$f":"Inputs!AF153","v":1},{"$f":"Inputs!AG153","v":1},{"$f":"Inputs!AH153","v":1},{"$f":"Inputs!AI153","v":1},{"$f":"Inputs!AJ153","v":1},{"$f":"Inputs!AK153","v":1},{"$f":"Inputs!AL153","v":1},{"$f":"Inputs!AM153","v":1},{"$f":"Inputs!AN153","v":1.0828199863107462},{"$f":"Inputs!AO153","v":0},{"$f":"Inputs!AP153","v":0},{"$f":"Inputs!AQ153","v":0},{"$f":"Inputs!AR153","v":0},{"$f":"Inputs!AS153","v":0},{"$f":"Inputs!AT153","v":0},{"$f":"Inputs!AU153","v":0},{"$f":"Inputs!AV153","v":0},{"$f":"Inputs!AW153","v":0},{"$f":"Inputs!AX153","v":0},{"$f":"Inputs!AY153","v":0},{"$f":"Inputs!AZ153","v":0},{"$f":"Inputs!BA153","v":0},{"$f":"Inputs!BB153","v":0}]
[]
[null,null,null,null,"Apply ORA adjustment factor?",null,"flag",null,{"$f":"IF(Inputs!I157=\"Yes\",1,0)","v":1}]
[null,null,null,null,"ORAC adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P160","v":0},{"$f":"Inputs!Q160","v":0},{"$f":"Inputs!R160","v":0},{"$f":"Inputs!S160","v":0},{"$f":"Inputs!T160","v":0},{"$f":"Inputs!U160","v":0},{"$f":"Inputs!V160","v":0},{"$f":"Inputs!W160","v":0},{"$f":"Inputs!X160","v":0},{"$f":"Inputs!Y160","v":0},{"$f":"Inputs!Z160","v":0},{"$f":"Inputs!AA160","v":0.99931553730321698},{"$f":"Inputs!AB160","v":1},{"$f":"Inputs!AC160","v":1},{"$f":"Inputs!AD160","v":1},{"$f":"Inputs!AE160","v":1},{"$f":"Inputs!AF160","v":1},{"$f":"Inputs!AG160","v":1},{"$f":"Inputs!AH160","v":1},{"$f":"Inputs!AI160","v":1},{"$f":"Inputs!AJ160","v":1},{"$f":"Inputs!AK160","v":1},{"$f":"Inputs!AL160","v":1},{"$f":"Inputs!AM160","v":1},{"$f":"Inputs!AN160","v":1.0828199863107462},{"$f":"Inputs!AO160","v":0},{"$f":"Inputs!AP160","v":0},{"$f":"Inputs!AQ160","v":0},{"$f":"Inputs!AR160","v":0},{"$f":"Inputs!AS160","v":0},{"$f":"Inputs!AT160","v":0},{"$f":"Inputs!AU160","v":0},{"$f":"Inputs!AV160","v":0},{"$f":"Inputs!AW160","v":0},{"$f":"Inputs!AX160","v":0},{"$f":"Inputs!AY160","v":0},{"$f":"Inputs!AZ160","v":0},{"$f":"Inputs!BA160","v":0},{"$f":"Inputs!BB160","v":0}]
[null,null,null,null,"ORAF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P161","v":0},{"$f":"Inputs!Q161","v":0},{"$f":"Inputs!R161","v":0},{"$f":"Inputs!S161","v":0},{"$f":"Inputs!T161","v":0},{"$f":"Inputs!U161","v":0},{"$f":"Inputs!V161","v":0},{"$f":"Inputs!W161","v":0},{"$f":"Inputs!X161","v":0},{"$f":"Inputs!Y161","v":0},{"$f":"Inputs!Z161","v":0},{"$f":"Inputs!AA161","v":0.99931553730321698},{"$f":"Inputs!AB161","v":1},{"$f":"Inputs!AC161","v":1},{"$f":"Inputs!AD161","v":1},{"$f":"Inputs!AE161","v":1},{"$f":"Inputs!AF161","v":1},{"$f":"Inputs!AG161","v":1},{"$f":"Inputs!AH161","v":1},{"$f":"Inputs!AI161","v":1},{"$f":"Inputs!AJ161","v":1},{"$f":"Inputs!AK161","v":1},{"$f":"Inputs!AL161","v":1},{"$f":"Inputs!AM161","v":1},{"$f":"Inputs!AN161","v":1.0828199863107462},{"$f":"Inputs!AO161","v":0},{"$f":"Inputs!AP161","v":0},{"$f":"Inputs!AQ161","v":0},{"$f":"Inputs!AR161","v":0},{"$f":"Inputs!AS161","v":0},{"$f":"Inputs!AT161","v":0},{"$f":"Inputs!AU161","v":0},{"$f":"Inputs!AV161","v":0},{"$f":"Inputs!AW161","v":0},{"$f":"Inputs!AX161","v":0},{"$f":"Inputs!AY161","v":0},{"$f":"Inputs!AZ161","v":0},{"$f":"Inputs!BA161","v":0},{"$f":"Inputs!BB161","v":0}]
[]
[null,null,null,null,"Apply DC adjustment factor?",null,"flag",null,{"$f":"IF(Inputs!I170=\"Yes\",1,0)","v":1}]
[null,null,null,null,"Latest DCC and DCF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P175","v":0},{"$f":"Inputs!Q175","v":0},{"$f":"Inputs!R175","v":0},{"$f":"Inputs!S175","v":0},{"$f":"Inputs!T175","v":0},{"$f":"Inputs!U175","v":0},{"$f":"Inputs!V175","v":0},{"$f":"Inputs!W175","v":0},{"$f":"Inputs!X175","v":0},{"$f":"Inputs!Y175","v":0},{"$f":"Inputs!Z175","v":0},{"$f":"Inputs!AA175","v":0},{"$f":"Inputs!AB175","v":0},{"$f":"Inputs!AC175","v":0},{"$f":"Inputs!AD175","v":0},{"$f":"Inputs!AE175","v":0},{"$f":"Inputs!AF175","v":0},{"$f":"Inputs!AG175","v":0},{"$f":"Inputs!AH175","v":0},{"$f":"Inputs!AI175","v":0},{"$f":"Inputs!AJ175","v":0},{"$f":"Inputs!AK175","v":0},{"$f":"Inputs!AL175","v":0.58590006844626963},{"$f":"Inputs!AM175","v":1},{"$f":"Inputs!AN175","v":1.0828199863107462},{"$f":"Inputs!AO175","v":0},{"$f":"Inputs!AP175","v":0},{"$f":"Inputs!AQ175","v":0},{"$f":"Inputs!AR175","v":0},{"$f":"Inputs!AS175","v":0},{"$f":"Inputs!AT175","v":0},{"$f":"Inputs!AU175","v":0},{"$f":"Inputs!AV175","v":0},{"$f":"Inputs!AW175","v":0},{"$f":"Inputs!AX175","v":0},{"$f":"Inputs!AY175","v":0},{"$f":"Inputs!AZ175","v":0},{"$f":"Inputs!BA175","v":0},{"$f":"Inputs!BB175","v":0}]
[null,null,null,null,"First DCC and DCF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P207","v":0},{"$f":"Inputs!Q207","v":0},{"$f":"Inputs!R207","v":0},{"$f":"Inputs!S207","v":0},{"$f":"Inputs!T207","v":0},{"$f":"Inputs!U207","v":0},{"$f":"Inputs!V207","v":0},{"$f":"Inputs!W207","v":0},{"$f":"Inputs!X207","v":0},{"$f":"Inputs!Y207","v":0},{"$f":"Inputs!Z207","v":0},{"$f":"Inputs!AA207","v":0},{"$f":"Inputs!AB207","v":0},{"$f":"Inputs!AC207","v":0},{"$f":"Inputs!AD207","v":0},{"$f":"Inputs!AE207","v":0},{"$f":"Inputs!AF207","v":0},{"$f":"Inputs!AG207","v":0},{"$f":"Inputs!AH207","v":0},{"$f":"Inputs!AI207","v":0.58590006844626963},{"$f":"Inputs!AJ207","v":1},{"$f":"Inputs!AK207","v":1},{"$f":"Inputs!AL207","v":0.4134154688569473},{"$f":"Inputs!AM207","v":0},{"$f":"Inputs!AN207","v":0},{"$f":"Inputs!AO207","v":0},{"$f":"Inputs!AP207","v":0},{"$f":"Inputs!AQ207","v":0},{"$f":"Inputs!AR207","v":0},{"$f":"Inputs!AS207","v":0},{"$f":"Inputs!AT207","v":0},{"$f":"Inputs!AU207","v":0},{"$f":"Inputs!AV207","v":0},{"$f":"Inputs!AW207","v":0},{"$f":"Inputs!AX207","v":0},{"$f":"Inputs!AY207","v":0},{"$f":"Inputs!AZ207","v":0},{"$f":"Inputs!BA207","v":0},{"$f":"Inputs!BB207","v":0}]
[null,null,null,null,"Second DCC and DCF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P208","v":0},{"$f":"Inputs!Q208","v":0},{"$f":"Inputs!R208","v":0},{"$f":"Inputs!S208","v":0},{"$f":"Inputs!T208","v":0},{"$f":"Inputs!U208","v":0},{"$f":"Inputs!V208","v":0},{"$f":"Inputs!W208","v":0},{"$f":"Inputs!X208","v":0},{"$f":"Inputs!Y208","v":0},{"$f":"Inputs!Z208","v":0},{"$f":"Inputs!AA208","v":0},{"$f":"Inputs!AB208","v":0},{"$f":"Inputs!AC208","v":0},{"$f":"Inputs!AD208","v":0},{"$f":"Inputs!AE208","v":0},{"$f":"Inputs!AF208","v":0},{"$f":"Inputs!AG208","v":0},{"$f":"Inputs!AH208","v":0},{"$f":"Inputs!AI208","v":0},{"$f":"Inputs!AJ208","v":0},{"$f":"Inputs!AK208","v":0},{"$f":"Inputs!AL208","v":0},{"$f":"Inputs!AM208","v":0},{"$f":"Inputs!AN208","v":0},{"$f":"Inputs!AO208","v":0},{"$f":"Inputs!AP208","v":0},{"$f":"Inputs!AQ208","v":0},{"$f":"Inputs!AR208","v":0},{"$f":"Inputs!AS208","v":0},{"$f":"Inputs!AT208","v":0},{"$f":"Inputs!AU208","v":0},{"$f":"Inputs!AV208","v":0},{"$f":"Inputs!AW208","v":0},{"$f":"Inputs!AX208","v":0},{"$f":"Inputs!AY208","v":0},{"$f":"Inputs!AZ208","v":0},{"$f":"Inputs!BA208","v":0},{"$f":"Inputs!BB208","v":0}]
[null,null,null,null,"Third DCC and DCF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P209","v":0},{"$f":"Inputs!Q209","v":0},{"$f":"Inputs!R209","v":0},{"$f":"Inputs!S209","v":0},{"$f":"Inputs!T209","v":0},{"$f":"Inputs!U209","v":0},{"$f":"Inputs!V209","v":0},{"$f":"Inputs!W209","v":0},{"$f":"Inputs!X209","v":0},{"$f":"Inputs!Y209","v":0},{"$f":"Inputs!Z209","v":0},{"$f":"Inputs!AA209","v":0},{"$f":"Inputs!AB209","v":0},{"$f":"Inputs!AC209","v":0},{"$f":"Inputs!AD209","v":0},{"$f":"Inputs!AE209","v":0},{"$f":"Inputs!AF209","v":0},{"$f":"Inputs!AG209","v":0},{"$f":"Inputs!AH209","v":0},{"$f":"Inputs!AI209","v":0},{"$f":"Inputs!AJ209","v":0},{"$f":"Inputs!AK209","v":0},{"$f":"Inputs!AL209","v":0},{"$f":"Inputs!AM209","v":0},{"$f":"Inputs!AN209","v":0},{"$f":"Inputs!AO209","v":0},{"$f":"Inputs!AP209","v":0},{"$f":"Inputs!AQ209","v":0},{"$f":"Inputs!AR209","v":0},{"$f":"Inputs!AS209","v":0},{"$f":"Inputs!AT209","v":0},{"$f":"Inputs!AU209","v":0},{"$f":"Inputs!AV209","v":0},{"$f":"Inputs!AW209","v":0},{"$f":"Inputs!AX209","v":0},{"$f":"Inputs!AY209","v":0},{"$f":"Inputs!AZ209","v":0},{"$f":"Inputs!BA209","v":0},{"$f":"Inputs!BB209","v":0}]
[null,null,null,null,"Fourth DCC and DCF adjustment factor",null,"scalar",null,null,null,null,null,null,null,null,{"$f":"Inputs!P210","v":0},{"$f":"Inputs!Q210","v":0},{"$f":"Inputs!R210","v":0},{"$f":"Inputs!S210","v":0},{"$f":"Inputs!T210","v":0},{"$f":"Inputs!U210","v":0},{"$f":"Inputs!V210","v":0},{"$f":"Inputs!W210","v":0},{"$f":"Inputs!X210","v":0},{"$f":"Inputs!Y210","v":0},{"$f":"Inputs!Z210","v":0},{"$f":"Inputs!AA210","v":0},{"$f":"Inputs!AB210","v":0},{"$f":"Inputs!AC210","v":0},{"$f":"Inputs!AD210","v":0},{"$f":"Inputs!AE210","v":0},{"$f":"Inputs!AF210","v":0},{"$f":"Inputs!AG210","v":0},{"$f":"Inputs!AH210","v":0},{"$f":"Inputs!AI210","v":0},{"$f":"Inputs!AJ210","v":0},{"$f":"Inputs!AK210","v":0},{"$f":"Inputs!AL210","v":0},{"$f":"Inputs!AM210","v":0},{"$f":"Inputs!AN210","v":0},{"$f":"Inputs!AO210","v":0},{"$f":"Inputs!AP210","v":0},{"$f":"Inputs!AQ210","v":0},{"$f":"Inputs!AR210","v":0},{"$f":"Inputs!AS210","v":0},{"$f":"Inputs!AT210","v":0},{"$f":"Inputs!AU210","v":0},{"$f":"Inputs!AV210","v":0},{"$f":"Inputs!AW210","v":0},{"$f":"Inputs!AX210","v":0},{"$f":"Inputs!AY210","v":0},{"$f":"Inputs!AZ210","v":0},{"$f":"Inputs!BA210","v":0},{"$f":"Inputs!BB210","v":0}]
[]
[null,null,null,null,"Partial year Cap adjustment factor",null,"scalar","PYCt",null,null,null,null,null,null,null,{"$f":"Inputs!P64","v":0.91718001368925395},{"$f":"Inputs!Q64","v":1},{"$f":"Inputs!R64","v":1},{"$f":"Inputs!S64","v":1},{"$f":"Inputs!T64","v":1},{"$f":"Inputs!U64","v":1},{"$f":"Inputs!V64","v":1},{"$f":"Inputs!W64","v":1},{"$f":"Inputs!X64","v":1},{"$f":"Inputs!Y64","v":1},{"$f":"Inputs!Z64","v":1},{"$f":"Inputs!AA64","v":1},{"$f":"Inputs!AB64","v":1},{"$f":"Inputs!AC64","v":1},{"$f":"Inputs!AD64","v":1},{"$f":"Inputs!AE64","v":1},{"$f":"Inputs!AF64","v":1},{"$f":"Inputs!AG64","v":1},{"$f":"Inputs!AH64","v":1},{"$f":"Inputs!AI64","v":1},{"$f":"Inputs!AJ64","v":1},{"$f":"Inputs!AK64","v":1},{"$f":"Inputs!AL64","v":1},{"$f":"Inputs!AM64","v":1},{"$f":"Inputs!AN64","v":1.0828199863107462},{"$f":"Inputs!AO64","v":0},{"$f":"Inputs!AP64","v":0},{"$f":"Inputs!AQ64","v":0},{"$f":"Inputs!AR64","v":0},{"$f":"Inputs!AS64","v":0},{"$f":"Inputs!AT64","v":0},{"$f":"Inputs!AU64","v":0},{"$f":"Inputs!AV64","v":0},{"$f":"Inputs!AW64","v":0},{"$f":"Inputs!AX64","v":0},{"$f":"Inputs!AY64","v":0},{"$f":"Inputs!AZ64","v":0},{"$f":"Inputs!BA64","v":0},{"$f":"Inputs!BB64","v":0}]
[null,null,null,null,"Partial year Floor adjustment factor",null,"scalar","PYFt",null,null,null,null,null,null,null,{"$f":"Inputs!P72","v":0.91718001368925395},{"$f":"Inputs!Q72","v":1},{"$f":"Inputs!R72","v":1},{"$f":"Inputs!S72","v":1},{"$f":"Inputs!T72","v":1},{"$f":"Inputs!U72","v":1},{"$f":"Inputs!V72","v":1},{"$f":"Inputs!W72","v":1},{"$f":"Inputs!X72","v":1},{"$f":"Inputs!Y72","v":1},{"$f":"Inputs!Z72","v":1},{"$f":"Inputs!AA72","v":1},{"$f":"Inputs!AB72","v":1},{"$f":"Inputs!AC72","v":1},{"$f":"Inputs!AD72","v":1},{"$f":"Inputs!AE72","v":1},{"$f":"Inputs!AF72","v":1},{"$f":"Inputs!AG72","v":1},{"$f":"Inputs!AH72","v":1},{"$f":"Inputs!AI72","v":1},{"$f":"Inputs!AJ72","v":1},{"$f":"Inputs!AK72","v":1},{"$f":"Inputs!AL72","v":1},{"$f":"Inputs!AM72","v":1},{"$f":"Inputs!AN72","v":1.0828199863107462},{"$f":"Inputs!AO72","v":0},{"$f":"Inputs!AP72","v":0},{"$f":"Inputs!AQ72","v":0},{"$f":"Inputs!AR72","v":0},{"$f":"Inputs!AS72","v":0},{"$f":"Inputs!AT72","v":0},{"$f":"Inputs!AU72","v":0},{"$f":"Inputs!AV72","v":0},{"$f":"Inputs!AW72","v":0},{"$f":"Inputs!AX72","v":0},{"$f":"Inputs!AY72","v":0},{"$f":"Inputs!AZ72","v":0},{"$f":"Inputs!BA72","v":0},{"$f":"Inputs!BB72","v":0}]
[]
[null,null,null,null,"Cap (pre-availability incentive)",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"P32*P50+($I17*P36*$I$35+$I19*P40*$I$39+$I21*P$44*$I$43+$I23*P$45*$I$43+$I25*P$46*$I$43+$I27*P$47*$I$43+$I29*P$48*$I$43)*P$11","v":79.677435646101259},{"$f":"Q32*Q50+($I17*Q36*$I$35+$I19*Q40*$I$39+$I21*Q$44*$I$43+$I23*Q$45*$I$43+$I25*Q$46*$I$43+$I27*Q$47*$I$43+$I29*Q$48*$I$43)*Q$11","v":84.671254415592514},84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,84.671254415592514,83.196022124959939,83.195011691884162,83.195011691884162,83.195011691884162,83.195011691884162,83.195011691884162,83.195011691884162,83.195011691884162,84.022211214352751,84.606855736658247,84.606855736658247,83.457781557075123,82.647293198894047,89.492140890246674,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Notional Floor (pre-availability incentive)",null,"£m nominal prices","NFLt",null,null,null,null,null,null,null,{"$f":"P33*P51+($I18*P37*$I$35+$I20*P41*$I$39+$I22*P$44*$I$43+$I24*P$45*$I$43+$I26*P$46*$I$43+$I28*P$47*$I$43+$I30*P$48*$I$43)*P$11","v":44.756207271204175},{"$f":"Q33*Q51+($I18*Q37*$I$35+$I20*Q41*$I$39+$I22*Q$44*$I$43+$I24*Q$45*$I$43+$I26*Q$46*$I$43+$I28*Q$47*$I$43+$I30*Q$48*$I$43)*Q$11","v":47.561322497488661},47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,46.024572660436363,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.983902517985086,47.662677480237207,47.662677480237207,46.447769373274198,45.591016747895189,49.366864130848867,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"Availability","index":9,"n_rows":56,"n_cols":54,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Availability",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Availability incentives"]
[]
[null,null,"Cap and Floor (post-availability incentive)"]
[]
[null,null,null,null,{"$f":"Indexation!E53","v":"Cap (pre-availability incentive)"},null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"Indexation!P53","v":79.677435646101259},{"$f":"Indexation!Q53","v":84.671254415592514},{"$f":"Indexation!R53","v":84.671254415592514},{"$f":"Indexation!S53","v":84.671254415592514},{"$f":"Indexation!T53","v":84.671254415592514},{"$f":"Indexation!U53","v":84.671254415592514},{"$f":"Indexation!V53","v":84.671254415592514},{"$f":"Indexation!W53","v":84.671254415592514},{"$f":"Indexation!X53","v":84.671254415592514},{"$f":"Indexation!Y53","v":84.671254415592514},{"$f":"Indexation!Z53","v":84.671254415592514},{"$f":"Indexation!AA53","v":83.196022124959939},{"$f":"Indexation!AB53","v":83.195011691884162},{"$f":"Indexation!AC53","v":83.195011691884162},{"$f":"Indexation!AD53","v":83.195011691884162},{"$f":"Indexation!AE53","v":83.195011691884162},{"$f":"Indexation!AF53","v":83.195011691884162},{"$f":"Indexation!AG53","v":83.195011691884162},{"$f":"Indexation!AH53","v":83.195011691884162},{"$f":"Indexation!AI53","v":84.022211214352751},{"$f":"Indexation!AJ53","v":84.606855736658247},{"$f":"Indexation!AK53","v":84.606855736658247},{"$f":"Indexation!AL53","v":83.457781557075123},{"$f":"Indexation!AM53","v":82.647293198894047},{"$f":"Indexation!AN53","v":89.492140890246674},{"$f":"Indexation!AO53","v":0},{"$f":"Indexation!AP53","v":0},{"$f":"Indexation!AQ53","v":0},{"$f":"Indexation!AR53","v":0},{"$f":"Indexation!AS53","v":0},{"$f":"Indexation!AT53","v":0},{"$f":"Indexation!AU53","v":0},{"$f":"Indexation!AV53","v":0},{"$f":"Indexation!AW53","v":0},{"$f":"Indexation!AX53","v":0},{"$f":"Indexation!AY53","v":0},{"$f":"Indexation!AZ53","v":0},{"$f":"Indexation!BA53","v":0},{"$f":"Indexation!BB53","v":0}]
[null,null,null,null,{"$f":"Indexation!E54","v":"Notional Floor (pre-availability incentive)"},null,"£m nominal prices","NFLt",null,null,null,null,null,null,null,{"$f":"Indexation!P54","v":44.756207271204175},{"$f":"Indexation!Q54","v":47.561322497488661},{"$f":"Indexation!R54","v":47.561322497488661},{"$f":"Indexation!S54","v":47.561322497488661},{"$f":"Indexation!T54","v":47.561322497488661},{"$f":"Indexation!U54","v":47.561322497488661},{"$f":"Indexation!V54","v":47.561322497488661},{"$f":"Indexation!W54","v":47.561322497488661},{"$f":"Indexation!X54","v":47.561322497488661},{"$f":"Indexation!Y54","v":47.561322497488661},{"$f":"Indexation!Z54","v":47.561322497488661},{"$f":"Indexation!AA54","v":46.024572660436363},{"$f":"Indexation!AB54","v":46.023520092054824},{"$f":"Indexation!AC54","v":46.023520092054824},{"$f":"Indexation!AD54","v":46.023520092054824},{"$f":"Indexation!AE54","v":46.023520092054824},{"$f":"Indexation!AF54","v":46.023520092054824},{"$f":"Indexation!AG54","v":46.023520092054824},{"$f":"Indexation!AH54","v":46.023520092054824},{"$f":"Indexation!AI54","v":46.983902517985086},{"$f":"Indexation!AJ54","v":47.662677480237207},{"$f":"Indexation!AK54","v":47.662677480237207},{"$f":"Indexation!AL54","v":46.447769373274198},{"$f":"Indexation!AM54","v":45.591016747895189},{"$f":"Indexation!AN54","v":49.366864130848867},{"$f":"Indexation!AO54","v":0},{"$f":"Indexation!AP54","v":0},{"$f":"Indexation!AQ54","v":0},{"$f":"Indexation!AR54","v":0},{"$f":"Indexation!AS54","v":0},{"$f":"Indexation!AT54","v":0},{"$f":"Indexation!AU54","v":0},{"$f":"Indexation!AV54","v":0},{"$f":"Indexation!AW54","v":0},{"$f":"Indexation!AX54","v":0},{"$f":"Indexation!AY54","v":0},{"$f":"Indexation!AZ54","v":0},{"$f":"Indexation!BA54","v":0},{"$f":"Indexation!BB54","v":0}]
[]
[null,null,null,null,"Cap availability incentive rate",null,{"$f":"G41","v":"scalar"},"AICt",null,null,null,null,null,null,null,{"$f":"P41","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,{"$f":"AA41","v":1.02},{"$f":"AB41","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Floor availability incentive rate",null,{"$f":"G14","v":"scalar"},"AIFt",null,null,null,null,null,null,null,{"$f":"P54","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"AA54","v":1},{"$f":"AB54","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cap (post-availability incentive)",null,"£m nominal prices","CLt",null,null,null,null,null,null,null,{"$f":"P11 * P14","v":81.270984359023288},86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,86.36467950390437,{"$f":"AA11 * AA14","v":84.859942567459143},{"$f":"AB11 * AB14","v":84.858911925721841},84.858911925721841,84.858911925721841,84.858911925721841,84.858911925721841,84.858911925721841,84.858911925721841,85.702655438639809,86.298992851391418,86.298992851391418,85.12693718821663,84.300239062871924,91.281983708051612,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Floor (post-availability incentive)",null,"£m nominal prices","FLt",null,null,null,null,null,null,null,{"$f":"P12 * P15","v":44.756207271204175},{"$f":"Q12 * Q15","v":47.561322497488661},47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,{"$f":"AA12 * AA15","v":46.024572660436363},{"$f":"AB12 * AB15","v":46.023520092054824},46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.983902517985086,47.662677480237207,47.662677480237207,46.447769373274198,45.591016747895189,49.366864130848867,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Availability parameters"]
[]
[null,null,null,null,{"$f":"Inputs!E74","v":"Number of operational years"},null,{"$f":"Inputs!G74","v":"full years"},null,{"$f":"Inputs!I74","v":25}]
[null,null,null,null,"Year is within operational period",null,"flag",null,null,null,null,null,null,null,null,{"$f":"AND(P$5> 0,P$5<= $I22)","v":true},{"$f":"AND(Q$5> 0,Q$5<= $I22)","v":true},true,true,true,true,true,true,true,true,{"$f":"AND(Z$5> 0,Z$5<= $I22)","v":true},{"$f":"AND(AA$5> 0,AA$5<= $I22)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Interconnector rated capacity",null,"MW","RC",{"$f":"Inputs!I120","v":1000}]
[null,null,null,null,"Number of hours in relevant year",null,"hours pa",null,{"$f":"Inputs!I121","v":8766}]
[]
[null,null,"Cap incentive rate"]
[]
[null,null,null,null,{"$f":"Inputs!E116","v":"Cap availability incentive target"},null,{"$f":"Inputs!G116","v":"%"},null,{"$f":"Inputs!I116","v":0.97050000000000003}]
[null,null,null,null,"Partial year Cap adjustment factor",null,"scalar","PYCt",null,null,null,null,null,null,null,{"$f":"Indexation!P50","v":0.91718001368925395},{"$f":"Indexation!Q50","v":1},{"$f":"Indexation!R50","v":1},{"$f":"Indexation!S50","v":1},{"$f":"Indexation!T50","v":1},{"$f":"Indexation!U50","v":1},{"$f":"Indexation!V50","v":1},{"$f":"Indexation!W50","v":1},{"$f":"Indexation!X50","v":1},{"$f":"Indexation!Y50","v":1},{"$f":"Indexation!Z50","v":1},{"$f":"Indexation!AA50","v":1},{"$f":"Indexation!AB50","v":1},{"$f":"Indexation!AC50","v":1},{"$f":"Indexation!AD50","v":1},{"$f":"Indexation!AE50","v":1},{"$f":"Indexation!AF50","v":1},{"$f":"Indexation!AG50","v":1},{"$f":"Indexation!AH50","v":1},{"$f":"Indexation!AI50","v":1},{"$f":"Indexation!AJ50","v":1},{"$f":"Indexation!AK50","v":1},{"$f":"Indexation!AL50","v":1},{"$f":"Indexation!AM50","v":1},{"$f":"Indexation!AN50","v":1.0828199863107462},{"$f":"Indexation!AO50","v":0},{"$f":"Indexation!AP50","v":0},{"$f":"Indexation!AQ50","v":0},{"$f":"Indexation!AR50","v":0},{"$f":"Indexation!AS50","v":0},{"$f":"Indexation!AT50","v":0},{"$f":"Indexation!AU50","v":0},{"$f":"Indexation!AV50","v":0},{"$f":"Indexation!AW50","v":0},{"$f":"Indexation!AX50","v":0},{"$f":"Indexation!AY50","v":0},{"$f":"Indexation!AZ50","v":0},{"$f":"Indexation!BA50","v":0},{"$f":"Indexation!BB50","v":0}]
[null,null,null,null,"Maximum possible availability",null,"MWh","MPA",null,null,null,null,null,null,null,{"$f":"$I$25*$I$26*P31","v":8040000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,{"$f":"$I$25*$I$26*AA31","v":8766000},{"$f":"$I$25*$I$26*AB31","v":8766000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,9492000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total interconnector outages less allowed outages during active Cap period",null,"MWh","IOt",null,null,null,null,null,null,null,{"$f":"Inputs!P$125","v":0},{"$f":"Inputs!Q$125","v":0},{"$f":"Inputs!R$125","v":0},{"$f":"Inputs!S$125","v":0},{"$f":"Inputs!T$125","v":0},{"$f":"Inputs!U$125","v":0},{"$f":"Inputs!V$125","v":0},{"$f":"Inputs!W$125","v":0},{"$f":"Inputs!X$125","v":0},{"$f":"Inputs!Y$125","v":0},{"$f":"Inputs!Z$125","v":0},{"$f":"Inputs!AA$125","v":0},{"$f":"Inputs!AB$125","v":0},{"$f":"Inputs!AC$125","v":0},{"$f":"Inputs!AD$125","v":0},{"$f":"Inputs!AE$125","v":0},{"$f":"Inputs!AF$125","v":0},{"$f":"Inputs!AG$125","v":0},{"$f":"Inputs!AH$125","v":0},{"$f":"Inputs!AI$125","v":0},{"$f":"Inputs!AJ$125","v":0},{"$f":"Inputs!AK$125","v":0},{"$f":"Inputs!AL$125","v":0},{"$f":"Inputs!AM$125","v":0},{"$f":"Inputs!AN$125","v":0},{"$f":"Inputs!AO$125","v":0},{"$f":"Inputs!AP$125","v":0},{"$f":"Inputs!AQ$125","v":0},{"$f":"Inputs!AR$125","v":0},{"$f":"Inputs!AS$125","v":0},{"$f":"Inputs!AT$125","v":0},{"$f":"Inputs!AU$125","v":0},{"$f":"Inputs!AV$125","v":0},{"$f":"Inputs!AW$125","v":0},{"$f":"Inputs!AX$125","v":0},{"$f":"Inputs!AY$125","v":0},{"$f":"Inputs!AZ$125","v":0},{"$f":"Inputs!BA$125","v":0},{"$f":"Inputs!BB$125","v":0}]
[null,null,null,null,"Actual availability for Cap",null,"MWh","AACt (AAt)",null,null,null,null,null,null,null,{"$f":"P32-P33","v":8040000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,{"$f":"AA32-AA33","v":8766000},{"$f":"AB32-AB33","v":8766000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,9492000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Availability target",null,"MWh","AT",null,null,null,null,null,null,null,{"$f":"P32*$I30","v":7802820},{"$f":"Q32*$I30","v":8507403},8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,8507403,9211986,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Availability performance at Cap",null,"scalar","APCt",null,null,null,null,null,null,null,{"$f":"IF(P35=0,0,P34/P35)","v":1.0303967027305512},{"$f":"IF(Q35=0,0,Q34/Q35)","v":1.0303967027305512},1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,{"$f":"IF(AA35=0,0,AA34/AA35)","v":1.0303967027305512},{"$f":"IF(AB35=0,0,AB34/AB35)","v":1.0303967027305512},1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,1.0303967027305512,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Inputs!E117","v":"Cap availability incentive upper limit"},null,"scalar",null,{"$f":"Inputs!I117","v":1.02}]
[null,null,null,null,{"$f":"Inputs!E118","v":"Cap availability incentive lower limit"},null,"scalar",null,{"$f":"Inputs!I118","v":0.98}]
[]
[null,null,null,null,"Cap availability incentive rate",null,"scalar","AICt",null,null,null,null,null,null,null,{"$f":"IF(P36>$I38,$I38,IF(P36<$I39,$I39,P36))*P23","v":1.02},{"$f":"IF(Q36>$I38,$I38,IF(Q36<$I39,$I39,Q36))*Q23","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Floor incentive rate"]
[]
[null,null,null,null,"Floor availability incentive target",null,"%",null,{"$f":"Inputs!I131","v":0.8}]
[null,null,null,null,"Partial year Floor adjustment factor",null,"scalar","PYFt",null,null,null,null,null,null,null,{"$f":"Indexation!P51","v":0.91718001368925395},{"$f":"Indexation!Q51","v":1},{"$f":"Indexation!R51","v":1},{"$f":"Indexation!S51","v":1},{"$f":"Indexation!T51","v":1},{"$f":"Indexation!U51","v":1},{"$f":"Indexation!V51","v":1},{"$f":"Indexation!W51","v":1},{"$f":"Indexation!X51","v":1},{"$f":"Indexation!Y51","v":1},{"$f":"Indexation!Z51","v":1},{"$f":"Indexation!AA51","v":1},{"$f":"Indexation!AB51","v":1},{"$f":"Indexation!AC51","v":1},{"$f":"Indexation!AD51","v":1},{"$f":"Indexation!AE51","v":1},{"$f":"Indexation!AF51","v":1},{"$f":"Indexation!AG51","v":1},{"$f":"Indexation!AH51","v":1},{"$f":"Indexation!AI51","v":1},{"$f":"Indexation!AJ51","v":1},{"$f":"Indexation!AK51","v":1},{"$f":"Indexation!AL51","v":1},{"$f":"Indexation!AM51","v":1},{"$f":"Indexation!AN51","v":1.0828199863107462},{"$f":"Indexation!AO51","v":0},{"$f":"Indexation!AP51","v":0},{"$f":"Indexation!AQ51","v":0},{"$f":"Indexation!AR51","v":0},{"$f":"Indexation!AS51","v":0},{"$f":"Indexation!AT51","v":0},{"$f":"Indexation!AU51","v":0},{"$f":"Indexation!AV51","v":0},{"$f":"Indexation!AW51","v":0},{"$f":"Indexation!AX51","v":0},{"$f":"Indexation!AY51","v":0},{"$f":"Indexation!AZ51","v":0},{"$f":"Indexation!BA51","v":0},{"$f":"Indexation!BB51","v":0}]
[null,null,null,null,"Maximum possible availability",null,"MWh","MPA",null,null,null,null,null,null,null,{"$f":"$I$25*$I$26*P46","v":8040000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,9492000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total interconnector outages less allowed outages during active Floor period",null,"MWh","IOt",null,null,null,null,null,null,null,{"$f":"Inputs!P$128","v":0},{"$f":"Inputs!Q$128","v":0},{"$f":"Inputs!R$128","v":0},{"$f":"Inputs!S$128","v":0},{"$f":"Inputs!T$128","v":0},{"$f":"Inputs!U$128","v":0},{"$f":"Inputs!V$128","v":0},{"$f":"Inputs!W$128","v":0},{"$f":"Inputs!X$128","v":0},{"$f":"Inputs!Y$128","v":0},{"$f":"Inputs!Z$128","v":0},{"$f":"Inputs!AA$128","v":0},{"$f":"Inputs!AB$128","v":0},{"$f":"Inputs!AC$128","v":0},{"$f":"Inputs!AD$128","v":0},{"$f":"Inputs!AE$128","v":0},{"$f":"Inputs!AF$128","v":0},{"$f":"Inputs!AG$128","v":0},{"$f":"Inputs!AH$128","v":0},{"$f":"Inputs!AI$128","v":0},{"$f":"Inputs!AJ$128","v":0},{"$f":"Inputs!AK$128","v":0},{"$f":"Inputs!AL$128","v":0},{"$f":"Inputs!AM$128","v":0},{"$f":"Inputs!AN$128","v":0},{"$f":"Inputs!AO$128","v":0},{"$f":"Inputs!AP$128","v":0},{"$f":"Inputs!AQ$128","v":0},{"$f":"Inputs!AR$128","v":0},{"$f":"Inputs!AS$128","v":0},{"$f":"Inputs!AT$128","v":0},{"$f":"Inputs!AU$128","v":0},{"$f":"Inputs!AV$128","v":0},{"$f":"Inputs!AW$128","v":0},{"$f":"Inputs!AX$128","v":0},{"$f":"Inputs!AY$128","v":0},{"$f":"Inputs!AZ$128","v":0},{"$f":"Inputs!BA$128","v":0},{"$f":"Inputs!BB$128","v":0}]
[null,null,null,null,"Outages associated with exceptional events",null,"MWh",null,null,null,null,null,null,null,null,{"$f":"Inputs!P$129","v":0},{"$f":"Inputs!Q$129","v":0},{"$f":"Inputs!R$129","v":0},{"$f":"Inputs!S$129","v":0},{"$f":"Inputs!T$129","v":0},{"$f":"Inputs!U$129","v":0},{"$f":"Inputs!V$129","v":0},{"$f":"Inputs!W$129","v":0},{"$f":"Inputs!X$129","v":0},{"$f":"Inputs!Y$129","v":0},{"$f":"Inputs!Z$129","v":0},{"$f":"Inputs!AA$129","v":0},{"$f":"Inputs!AB$129","v":0},{"$f":"Inputs!AC$129","v":0},{"$f":"Inputs!AD$129","v":0},{"$f":"Inputs!AE$129","v":0},{"$f":"Inputs!AF$129","v":0},{"$f":"Inputs!AG$129","v":0},{"$f":"Inputs!AH$129","v":0},{"$f":"Inputs!AI$129","v":0},{"$f":"Inputs!AJ$129","v":0},{"$f":"Inputs!AK$129","v":0},{"$f":"Inputs!AL$129","v":0},{"$f":"Inputs!AM$129","v":0},{"$f":"Inputs!AN$129","v":0},{"$f":"Inputs!AO$129","v":0},{"$f":"Inputs!AP$129","v":0},{"$f":"Inputs!AQ$129","v":0},{"$f":"Inputs!AR$129","v":0},{"$f":"Inputs!AS$129","v":0},{"$f":"Inputs!AT$129","v":0},{"$f":"Inputs!AU$129","v":0},{"$f":"Inputs!AV$129","v":0},{"$f":"Inputs!AW$129","v":0},{"$f":"Inputs!AX$129","v":0},{"$f":"Inputs!AY$129","v":0},{"$f":"Inputs!AZ$129","v":0},{"$f":"Inputs!BA$129","v":0},{"$f":"Inputs!BB$129","v":0}]
[null,null,null,null,"Actual availability for Floor",null,"MWh","AAFt (AAt)",null,null,null,null,null,null,null,{"$f":"P47-P48+P49","v":8040000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,{"$f":"Z47-Z48+Z49","v":8766000},8766000,{"$f":"AB47-AB48+AB49","v":8766000},8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,8766000,9492000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Minimum availability target",null,"MWh","MAT",null,null,null,null,null,null,null,{"$f":"$I26*$I25*$I45*P$46","v":6432000},7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7012800,7593600.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Availability performance at Floor",null,"scalar","APFt",null,null,null,null,null,null,null,{"$f":"IF(P51=0,0,P50/P51)","v":1.25},{"$f":"IF(Q51=0,0,Q50/Q51)","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,{"$f":"IF(Z51=0,0,Z50/Z51)","v":1.25},1.25,1.25,{"$f":"IF(AC51=0,0,AC50/AC51)","v":1.25},{"$f":"IF(AD51=0,0,AD50/AD51)","v":1.25},{"$f":"IF(AE51=0,0,AE50/AE51)","v":1.25},{"$f":"IF(AF51=0,0,AF50/AF51)","v":1.25},{"$f":"IF(AG51=0,0,AG50/AG51)","v":1.25},{"$f":"IF(AH51=0,0,AH50/AH51)","v":1.25},{"$f":"IF(AI51=0,0,AI50/AI51)","v":1.25},{"$f":"IF(AJ51=0,0,AJ50/AJ51)","v":1.25},{"$f":"IF(AK51=0,0,AK50/AK51)","v":1.25},{"$f":"IF(AL51=0,0,AL50/AL51)","v":1.25},{"$f":"IF(AM51=0,0,AM50/AM51)","v":1.25},{"$f":"IF(AN51=0,0,AN50/AN51)","v":1.2499999999999998},{"$f":"IF(AO51=0,0,AO50/AO51)","v":0},{"$f":"IF(AP51=0,0,AP50/AP51)","v":0},{"$f":"IF(AQ51=0,0,AQ50/AQ51)","v":0},{"$f":"IF(AR51=0,0,AR50/AR51)","v":0},{"$f":"IF(AS51=0,0,AS50/AS51)","v":0},{"$f":"IF(AT51=0,0,AT50/AT51)","v":0},{"$f":"IF(AU51=0,0,AU50/AU51)","v":0},{"$f":"IF(AV51=0,0,AV50/AV51)","v":0},{"$f":"IF(AW51=0,0,AW50/AW51)","v":0},{"$f":"IF(AX51=0,0,AX50/AX51)","v":0},{"$f":"IF(AY51=0,0,AY50/AY51)","v":0},{"$f":"IF(AZ51=0,0,AZ50/AZ51)","v":0},{"$f":"IF(BA51=0,0,BA50/BA51)","v":0},{"$f":"IF(BB51=0,0,BB50/BB51)","v":0}]
[]
[null,null,null,null,"Floor availability incentive rate",null,{"$f":"G52","v":"scalar"},"AIFt",null,null,null,null,null,null,null,{"$f":"IF(P52<1,0,1)*P23","v":1},{"$f":"IF(Q52<1,0,1)*Q23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"Assessment","index":10,"n_rows":78,"n_cols":54,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Assessment",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Revenue assessment"]
[]
[null,null,"NPV uplift factors"]
[]
[null,null,null,null,"PPPI index",null,"scalar",{"$f":"Indexation!H11","v":"PPPIt"},null,null,null,null,null,null,{"$f":"Inputs!O144","v":1.1304416666666668},{"$f":"Inputs!P144","v":1.1407},{"$f":"Inputs!Q144","v":1.1117999999999999},{"$f":"Inputs!R144","v":1.1117999999999999},{"$f":"Inputs!S144","v":1.1117999999999999},{"$f":"Inputs!T144","v":1.1117999999999999},{"$f":"Inputs!U144","v":1.1117999999999999},{"$f":"Inputs!V144","v":1.1117999999999999},{"$f":"Inputs!W144","v":1.1117999999999999},{"$f":"Inputs!X144","v":1.1117999999999999},{"$f":"Inputs!Y144","v":1.1117999999999999},{"$f":"Inputs!Z144","v":1.1117999999999999},{"$f":"Inputs!AA144","v":1.1117999999999999},{"$f":"Inputs!AB144","v":1.1117999999999999},{"$f":"Inputs!AC144","v":1.1117999999999999},{"$f":"Inputs!AD144","v":1.1117999999999999},{"$f":"Inputs!AE144","v":1.1117999999999999},{"$f":"Inputs!AF144","v":1.1117999999999999},{"$f":"Inputs!AG144","v":1.1117999999999999},{"$f":"Inputs!AH144","v":1.1117999999999999},{"$f":"Inputs!AI144","v":1.1117999999999999},{"$f":"Inputs!AJ144","v":1.1117999999999999},{"$f":"Inputs!AK144","v":1.1117999999999999},{"$f":"Inputs!AL144","v":1.1117999999999999},{"$f":"Inputs!AM144","v":1.1117999999999999},{"$f":"Inputs!AN144","v":1.1117999999999999},{"$f":"Inputs!AO144","v":1.1117999999999999},{"$f":"Inputs!AP144","v":1.1117999999999999},{"$f":"Inputs!AQ144","v":1.1117999999999999},{"$f":"Inputs!AR144","v":2.3273838740241093},{"$f":"Inputs!AS144","v":2.3870783282168553},{"$f":"Inputs!AT144","v":2.4483610747948239},{"$f":"Inputs!AU144","v":2.5112757117047604},{"$f":"Inputs!AV144","v":2.5758670638153172},{"$f":"Inputs!AW144","v":2.6421812181043793},{"$f":"Inputs!AX144","v":2.710265559869605},{"$f":"Inputs!AY144","v":2.7801688099922295},{"$f":"Inputs!AZ144","v":2.851941063285063},{"$f":"Inputs!BA144","v":2.9256338279565433},{"$f":"Inputs!BB144","v":3.0013000662236262}]
[null,null,null,null,"PPPI index change",null,"annual %","CPPPIt",null,null,null,null,null,null,null,{"$f":"P11/O11-1","v":9.0746242250447917E-3},{"$f":"Q11/P11-1","v":-2.533532041728781E-2},0,0,0,0,0,0,0,0,{"$f":"Z11/Y11-1","v":0},{"$f":"AA11/Z11-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0933476111028146,2.5648735844135961E-2,2.5672700327243447E-2,2.5696633375536182E-2,2.5720533914099564E-2,2.5744400874026185E-2,2.5768233192601464E-2,2.5792029813487272E-2,2.5815789686898238E-2,2.5839511769782497E-2,2.5863195025993102E-2]
[null,null,null,null,{"$f":"Inputs!E42","v":"Operational discount rate"},null,{"$f":"Inputs!G42","v":"real annual %"},"ODR",{"$f":"Inputs!I42","v":3.8799999999999994E-2}]
[null,null,null,null,"Operational discount rate",null,"nominal %","NODRt",null,null,null,0,0,0,0,{"$f":"(1+$I13)*(1+P12)-1","v":4.8226719644976379E-2},1.2481669150521402E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,{"$f":"(1+$I13)*(1+Z12)-1","v":3.8799999999999946E-2},{"$f":"(1+$I13)*(1+AA12)-1","v":3.8799999999999946E-2},3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,3.8799999999999946E-2,1.1745694984136037,6.5443906794888429E-2,6.5468801099940466E-2,6.5493662750506942E-2,6.5518490629966619E-2,6.5543283627938376E-2,6.556804064047439E-2,6.559276057025043E-2,6.5617442326749931E-2,6.5642084826450064E-2,6.56666869930016E-2]
[]
[null,null,null,null,"Five-year uplift factor",null,"scalar","UFt1",null,null,null,null,null,null,null,{"$f":"IF($I$47<5,0,IF(OR(P$5<1,P$5>Inputs!$I$74),0,IF(OR(MOD(P$5,$I$47)=1,MOD(P$5,$I$47)=2,MOD(P$5,$I$47)=3,MOD(P$5,$I$47)=4),0,(1+P$14)*(1+O$14)*(1+N$14)*(1+M$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(Q$5<1,Q$5>Inputs!$I$74),0,IF(OR(MOD(Q$5,$I$47)=1,MOD(Q$5,$I$47)=2,MOD(Q$5,$I$47)=3,MOD(Q$5,$I$47)=4),0,(1+Q$14)*(1+P$14)*(1+O$14)*(1+N$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(R$5<1,R$5>Inputs!$I$74),0,IF(OR(MOD(R$5,$I$47)=1,MOD(R$5,$I$47)=2,MOD(R$5,$I$47)=3,MOD(R$5,$I$47)=4),0,(1+R$14)*(1+Q$14)*(1+P$14)*(1+O$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(S$5<1,S$5>Inputs!$I$74),0,IF(OR(MOD(S$5,$I$47)=1,MOD(S$5,$I$47)=2,MOD(S$5,$I$47)=3,MOD(S$5,$I$47)=4),0,(1+S$14)*(1+R$14)*(1+Q$14)*(1+P$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(T$5<1,T$5>Inputs!$I$74),0,IF(OR(MOD(T$5,$I$47)=1,MOD(T$5,$I$47)=2,MOD(T$5,$I$47)=3,MOD(T$5,$I$47)=4),0,(1+T$14)*(1+S$14)*(1+R$14)*(1+Q$14))))","v":1.1349663667913354},{"$f":"IF($I$47<5,0,IF(OR(U$5<1,U$5>Inputs!$I$74),0,IF(OR(MOD(U$5,$I$47)=1,MOD(U$5,$I$47)=2,MOD(U$5,$I$47)=3,MOD(U$5,$I$47)=4),0,(1+U$14)*(1+T$14)*(1+S$14)*(1+R$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(V$5<1,V$5>Inputs!$I$74),0,IF(OR(MOD(V$5,$I$47)=1,MOD(V$5,$I$47)=2,MOD(V$5,$I$47)=3,MOD(V$5,$I$47)=4),0,(1+V$14)*(1+U$14)*(1+T$14)*(1+S$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(W$5<1,W$5>Inputs!$I$74),0,IF(OR(MOD(W$5,$I$47)=1,MOD(W$5,$I$47)=2,MOD(W$5,$I$47)=3,MOD(W$5,$I$47)=4),0,(1+W$14)*(1+V$14)*(1+U$14)*(1+T$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(X$5<1,X$5>Inputs!$I$74),0,IF(OR(MOD(X$5,$I$47)=1,MOD(X$5,$I$47)=2,MOD(X$5,$I$47)=3,MOD(X$5,$I$47)=4),0,(1+X$14)*(1+W$14)*(1+V$14)*(1+U$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(Y$5<1,Y$5>Inputs!$I$74),0,IF(OR(MOD(Y$5,$I$47)=1,MOD(Y$5,$I$47)=2,MOD(Y$5,$I$47)=3,MOD(Y$5,$I$47)=4),0,(1+Y$14)*(1+X$14)*(1+W$14)*(1+V$14))))","v":1.1644685506375936},{"$f":"IF($I$47<5,0,IF(OR(Z$5<1,Z$5>Inputs!$I$74),0,IF(OR(MOD(Z$5,$I$47)=1,MOD(Z$5,$I$47)=2,MOD(Z$5,$I$47)=3,MOD(Z$5,$I$47)=4),0,(1+Z$14)*(1+Y$14)*(1+X$14)*(1+W$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AA$5<1,AA$5>Inputs!$I$74),0,IF(OR(MOD(AA$5,$I$47)=1,MOD(AA$5,$I$47)=2,MOD(AA$5,$I$47)=3,MOD(AA$5,$I$47)=4),0,(1+AA$14)*(1+Z$14)*(1+Y$14)*(1+X$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AB$5<1,AB$5>Inputs!$I$74),0,IF(OR(MOD(AB$5,$I$47)=1,MOD(AB$5,$I$47)=2,MOD(AB$5,$I$47)=3,MOD(AB$5,$I$47)=4),0,(1+AB$14)*(1+AA$14)*(1+Z$14)*(1+Y$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AC$5<1,AC$5>Inputs!$I$74),0,IF(OR(MOD(AC$5,$I$47)=1,MOD(AC$5,$I$47)=2,MOD(AC$5,$I$47)=3,MOD(AC$5,$I$47)=4),0,(1+AC$14)*(1+AB$14)*(1+AA$14)*(1+Z$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AD$5<1,AD$5>Inputs!$I$74),0,IF(OR(MOD(AD$5,$I$47)=1,MOD(AD$5,$I$47)=2,MOD(AD$5,$I$47)=3,MOD(AD$5,$I$47)=4),0,(1+AD$14)*(1+AC$14)*(1+AB$14)*(1+AA$14))))","v":1.1644685506375936},{"$f":"IF($I$47<5,0,IF(OR(AE$5<1,AE$5>Inputs!$I$74),0,IF(OR(MOD(AE$5,$I$47)=1,MOD(AE$5,$I$47)=2,MOD(AE$5,$I$47)=3,MOD(AE$5,$I$47)=4),0,(1+AE$14)*(1+AD$14)*(1+AC$14)*(1+AB$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AF$5<1,AF$5>Inputs!$I$74),0,IF(OR(MOD(AF$5,$I$47)=1,MOD(AF$5,$I$47)=2,MOD(AF$5,$I$47)=3,MOD(AF$5,$I$47)=4),0,(1+AF$14)*(1+AE$14)*(1+AD$14)*(1+AC$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AG$5<1,AG$5>Inputs!$I$74),0,IF(OR(MOD(AG$5,$I$47)=1,MOD(AG$5,$I$47)=2,MOD(AG$5,$I$47)=3,MOD(AG$5,$I$47)=4),0,(1+AG$14)*(1+AF$14)*(1+AE$14)*(1+AD$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AH$5<1,AH$5>Inputs!$I$74),0,IF(OR(MOD(AH$5,$I$47)=1,MOD(AH$5,$I$47)=2,MOD(AH$5,$I$47)=3,MOD(AH$5,$I$47)=4),0,(1+AH$14)*(1+AG$14)*(1+AF$14)*(1+AE$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AI$5<1,AI$5>Inputs!$I$74),0,IF(OR(MOD(AI$5,$I$47)=1,MOD(AI$5,$I$47)=2,MOD(AI$5,$I$47)=3,MOD(AI$5,$I$47)=4),0,(1+AI$14)*(1+AH$14)*(1+AG$14)*(1+AF$14))))","v":1.1644685506375936},{"$f":"IF($I$47<5,0,IF(OR(AJ$5<1,AJ$5>Inputs!$I$74),0,IF(OR(MOD(AJ$5,$I$47)=1,MOD(AJ$5,$I$47)=2,MOD(AJ$5,$I$47)=3,MOD(AJ$5,$I$47)=4),0,(1+AJ$14)*(1+AI$14)*(1+AH$14)*(1+AG$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AK$5<1,AK$5>Inputs!$I$74),0,IF(OR(MOD(AK$5,$I$47)=1,MOD(AK$5,$I$47)=2,MOD(AK$5,$I$47)=3,MOD(AK$5,$I$47)=4),0,(1+AK$14)*(1+AJ$14)*(1+AI$14)*(1+AH$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AL$5<1,AL$5>Inputs!$I$74),0,IF(OR(MOD(AL$5,$I$47)=1,MOD(AL$5,$I$47)=2,MOD(AL$5,$I$47)=3,MOD(AL$5,$I$47)=4),0,(1+AL$14)*(1+AK$14)*(1+AJ$14)*(1+AI$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AM$5<1,AM$5>Inputs!$I$74),0,IF(OR(MOD(AM$5,$I$47)=1,MOD(AM$5,$I$47)=2,MOD(AM$5,$I$47)=3,MOD(AM$5,$I$47)=4),0,(1+AM$14)*(1+AL$14)*(1+AK$14)*(1+AJ$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AN$5<1,AN$5>Inputs!$I$74),0,IF(OR(MOD(AN$5,$I$47)=1,MOD(AN$5,$I$47)=2,MOD(AN$5,$I$47)=3,MOD(AN$5,$I$47)=4),0,(1+AN$14)*(1+AM$14)*(1+AL$14)*(1+AK$14))))","v":1.1644685506375936},{"$f":"IF($I$47<5,0,IF(OR(AO$5<1,AO$5>Inputs!$I$74),0,IF(OR(MOD(AO$5,$I$47)=1,MOD(AO$5,$I$47)=2,MOD(AO$5,$I$47)=3,MOD(AO$5,$I$47)=4),0,(1+AO$14)*(1+AN$14)*(1+AM$14)*(1+AL$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AP$5<1,AP$5>Inputs!$I$74),0,IF(OR(MOD(AP$5,$I$47)=1,MOD(AP$5,$I$47)=2,MOD(AP$5,$I$47)=3,MOD(AP$5,$I$47)=4),0,(1+AP$14)*(1+AO$14)*(1+AN$14)*(1+AM$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AQ$5<1,AQ$5>Inputs!$I$74),0,IF(OR(MOD(AQ$5,$I$47)=1,MOD(AQ$5,$I$47)=2,MOD(AQ$5,$I$47)=3,MOD(AQ$5,$I$47)=4),0,(1+AQ$14)*(1+AP$14)*(1+AO$14)*(1+AN$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AR$5<1,AR$5>Inputs!$I$74),0,IF(OR(MOD(AR$5,$I$47)=1,MOD(AR$5,$I$47)=2,MOD(AR$5,$I$47)=3,MOD(AR$5,$I$47)=4),0,(1+AR$14)*(1+AQ$14)*(1+AP$14)*(1+AO$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AS$5<1,AS$5>Inputs!$I$74),0,IF(OR(MOD(AS$5,$I$47)=1,MOD(AS$5,$I$47)=2,MOD(AS$5,$I$47)=3,MOD(AS$5,$I$47)=4),0,(1+AS$14)*(1+AR$14)*(1+AQ$14)*(1+AP$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AT$5<1,AT$5>Inputs!$I$74),0,IF(OR(MOD(AT$5,$I$47)=1,MOD(AT$5,$I$47)=2,MOD(AT$5,$I$47)=3,MOD(AT$5,$I$47)=4),0,(1+AT$14)*(1+AS$14)*(1+AR$14)*(1+AQ$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AU$5<1,AU$5>Inputs!$I$74),0,IF(OR(MOD(AU$5,$I$47)=1,MOD(AU$5,$I$47)=2,MOD(AU$5,$I$47)=3,MOD(AU$5,$I$47)=4),0,(1+AU$14)*(1+AT$14)*(1+AS$14)*(1+AR$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AV$5<1,AV$5>Inputs!$I$74),0,IF(OR(MOD(AV$5,$I$47)=1,MOD(AV$5,$I$47)=2,MOD(AV$5,$I$47)=3,MOD(AV$5,$I$47)=4),0,(1+AV$14)*(1+AU$14)*(1+AT$14)*(1+AS$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AW$5<1,AW$5>Inputs!$I$74),0,IF(OR(MOD(AW$5,$I$47)=1,MOD(AW$5,$I$47)=2,MOD(AW$5,$I$47)=3,MOD(AW$5,$I$47)=4),0,(1+AW$14)*(1+AV$14)*(1+AU$14)*(1+AT$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AX$5<1,AX$5>Inputs!$I$74),0,IF(OR(MOD(AX$5,$I$47)=1,MOD(AX$5,$I$47)=2,MOD(AX$5,$I$47)=3,MOD(AX$5,$I$47)=4),0,(1+AX$14)*(1+AW$14)*(1+AV$14)*(1+AU$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AY$5<1,AY$5>Inputs!$I$74),0,IF(OR(MOD(AY$5,$I$47)=1,MOD(AY$5,$I$47)=2,MOD(AY$5,$I$47)=3,MOD(AY$5,$I$47)=4),0,(1+AY$14)*(1+AX$14)*(1+AW$14)*(1+AV$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(AZ$5<1,AZ$5>Inputs!$I$74),0,IF(OR(MOD(AZ$5,$I$47)=1,MOD(AZ$5,$I$47)=2,MOD(AZ$5,$I$47)=3,MOD(AZ$5,$I$47)=4),0,(1+AZ$14)*(1+AY$14)*(1+AX$14)*(1+AW$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(BA$5<1,BA$5>Inputs!$I$74),0,IF(OR(MOD(BA$5,$I$47)=1,MOD(BA$5,$I$47)=2,MOD(BA$5,$I$47)=3,MOD(BA$5,$I$47)=4),0,(1+BA$14)*(1+AZ$14)*(1+AY$14)*(1+AX$14))))","v":0},{"$f":"IF($I$47<5,0,IF(OR(BB$5<1,BB$5>Inputs!$I$74),0,IF(OR(MOD(BB$5,$I$47)=1,MOD(BB$5,$I$47)=2,MOD(BB$5,$I$47)=3,MOD(BB$5,$I$47)=4),0,(1+BB$14)*(1+BA$14)*(1+AZ$14)*(1+AY$14))))","v":0}]
[null,null,null,null,"Four-year uplift factor",null,"scalar","UFt2",null,null,null,null,null,null,null,{"$f":"IF($I$47<4,0,IF(OR(P$5<1,P$5>Inputs!$I$74),0,IF(OR(MOD(P$5,$I$47)=1,MOD(P$5,$I$47)=2,MOD(P$5,$I$47)=3),0,(1+P$14)*(1+O$14)*(1+N$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(Q$5<1,Q$5>Inputs!$I$74),0,IF(OR(MOD(Q$5,$I$47)=1,MOD(Q$5,$I$47)=2,MOD(Q$5,$I$47)=3),0,(1+Q$14)*(1+P$14)*(1+O$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(R$5<1,R$5>Inputs!$I$74),0,IF(OR(MOD(R$5,$I$47)=1,MOD(R$5,$I$47)=2,MOD(R$5,$I$47)=3),0,(1+R$14)*(1+Q$14)*(1+P$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(S$5<1,S$5>Inputs!$I$74),0,IF(OR(MOD(S$5,$I$47)=1,MOD(S$5,$I$47)=2,MOD(S$5,$I$47)=3),0,(1+S$14)*(1+R$14)*(1+Q$14))))","v":1.0925744770806078},{"$f":"IF($I$47<4,0,IF(OR(T$5<1,T$5>Inputs!$I$74),0,IF(OR(MOD(T$5,$I$47)=1,MOD(T$5,$I$47)=2,MOD(T$5,$I$47)=3),0,(1+T$14)*(1+S$14)*(1+R$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(U$5<1,U$5>Inputs!$I$74),0,IF(OR(MOD(U$5,$I$47)=1,MOD(U$5,$I$47)=2,MOD(U$5,$I$47)=3),0,(1+U$14)*(1+T$14)*(1+S$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(V$5<1,V$5>Inputs!$I$74),0,IF(OR(MOD(V$5,$I$47)=1,MOD(V$5,$I$47)=2,MOD(V$5,$I$47)=3),0,(1+V$14)*(1+U$14)*(1+T$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(W$5<1,W$5>Inputs!$I$74),0,IF(OR(MOD(W$5,$I$47)=1,MOD(W$5,$I$47)=2,MOD(W$5,$I$47)=3),0,(1+W$14)*(1+V$14)*(1+U$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(X$5<1,X$5>Inputs!$I$74),0,IF(OR(MOD(X$5,$I$47)=1,MOD(X$5,$I$47)=2,MOD(X$5,$I$47)=3),0,(1+X$14)*(1+W$14)*(1+V$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(Y$5<1,Y$5>Inputs!$I$74),0,IF(OR(MOD(Y$5,$I$47)=1,MOD(Y$5,$I$47)=2,MOD(Y$5,$I$47)=3),0,(1+Y$14)*(1+X$14)*(1+W$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(Z$5<1,Z$5>Inputs!$I$74),0,IF(OR(MOD(Z$5,$I$47)=1,MOD(Z$5,$I$47)=2,MOD(Z$5,$I$47)=3),0,(1+Z$14)*(1+Y$14)*(1+X$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AA$5<1,AA$5>Inputs!$I$74),0,IF(OR(MOD(AA$5,$I$47)=1,MOD(AA$5,$I$47)=2,MOD(AA$5,$I$47)=3),0,(1+AA$14)*(1+Z$14)*(1+Y$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AB$5<1,AB$5>Inputs!$I$74),0,IF(OR(MOD(AB$5,$I$47)=1,MOD(AB$5,$I$47)=2,MOD(AB$5,$I$47)=3),0,(1+AB$14)*(1+AA$14)*(1+Z$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AC$5<1,AC$5>Inputs!$I$74),0,IF(OR(MOD(AC$5,$I$47)=1,MOD(AC$5,$I$47)=2,MOD(AC$5,$I$47)=3),0,(1+AC$14)*(1+AB$14)*(1+AA$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AD$5<1,AD$5>Inputs!$I$74),0,IF(OR(MOD(AD$5,$I$47)=1,MOD(AD$5,$I$47)=2,MOD(AD$5,$I$47)=3),0,(1+AD$14)*(1+AC$14)*(1+AB$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AE$5<1,AE$5>Inputs!$I$74),0,IF(OR(MOD(AE$5,$I$47)=1,MOD(AE$5,$I$47)=2,MOD(AE$5,$I$47)=3),0,(1+AE$14)*(1+AD$14)*(1+AC$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AF$5<1,AF$5>Inputs!$I$74),0,IF(OR(MOD(AF$5,$I$47)=1,MOD(AF$5,$I$47)=2,MOD(AF$5,$I$47)=3),0,(1+AF$14)*(1+AE$14)*(1+AD$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AG$5<1,AG$5>Inputs!$I$74),0,IF(OR(MOD(AG$5,$I$47)=1,MOD(AG$5,$I$47)=2,MOD(AG$5,$I$47)=3),0,(1+AG$14)*(1+AF$14)*(1+AE$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AH$5<1,AH$5>Inputs!$I$74),0,IF(OR(MOD(AH$5,$I$47)=1,MOD(AH$5,$I$47)=2,MOD(AH$5,$I$47)=3),0,(1+AH$14)*(1+AG$14)*(1+AF$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AI$5<1,AI$5>Inputs!$I$74),0,IF(OR(MOD(AI$5,$I$47)=1,MOD(AI$5,$I$47)=2,MOD(AI$5,$I$47)=3),0,(1+AI$14)*(1+AH$14)*(1+AG$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AJ$5<1,AJ$5>Inputs!$I$74),0,IF(OR(MOD(AJ$5,$I$47)=1,MOD(AJ$5,$I$47)=2,MOD(AJ$5,$I$47)=3),0,(1+AJ$14)*(1+AI$14)*(1+AH$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AK$5<1,AK$5>Inputs!$I$74),0,IF(OR(MOD(AK$5,$I$47)=1,MOD(AK$5,$I$47)=2,MOD(AK$5,$I$47)=3),0,(1+AK$14)*(1+AJ$14)*(1+AI$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AL$5<1,AL$5>Inputs!$I$74),0,IF(OR(MOD(AL$5,$I$47)=1,MOD(AL$5,$I$47)=2,MOD(AL$5,$I$47)=3),0,(1+AL$14)*(1+AK$14)*(1+AJ$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AM$5<1,AM$5>Inputs!$I$74),0,IF(OR(MOD(AM$5,$I$47)=1,MOD(AM$5,$I$47)=2,MOD(AM$5,$I$47)=3),0,(1+AM$14)*(1+AL$14)*(1+AK$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AN$5<1,AN$5>Inputs!$I$74),0,IF(OR(MOD(AN$5,$I$47)=1,MOD(AN$5,$I$47)=2,MOD(AN$5,$I$47)=3),0,(1+AN$14)*(1+AM$14)*(1+AL$14))))","v":1.120974731072},{"$f":"IF($I$47<4,0,IF(OR(AO$5<1,AO$5>Inputs!$I$74),0,IF(OR(MOD(AO$5,$I$47)=1,MOD(AO$5,$I$47)=2,MOD(AO$5,$I$47)=3),0,(1+AO$14)*(1+AN$14)*(1+AM$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AP$5<1,AP$5>Inputs!$I$74),0,IF(OR(MOD(AP$5,$I$47)=1,MOD(AP$5,$I$47)=2,MOD(AP$5,$I$47)=3),0,(1+AP$14)*(1+AO$14)*(1+AN$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AQ$5<1,AQ$5>Inputs!$I$74),0,IF(OR(MOD(AQ$5,$I$47)=1,MOD(AQ$5,$I$47)=2,MOD(AQ$5,$I$47)=3),0,(1+AQ$14)*(1+AP$14)*(1+AO$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AR$5<1,AR$5>Inputs!$I$74),0,IF(OR(MOD(AR$5,$I$47)=1,MOD(AR$5,$I$47)=2,MOD(AR$5,$I$47)=3),0,(1+AR$14)*(1+AQ$14)*(1+AP$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AS$5<1,AS$5>Inputs!$I$74),0,IF(OR(MOD(AS$5,$I$47)=1,MOD(AS$5,$I$47)=2,MOD(AS$5,$I$47)=3),0,(1+AS$14)*(1+AR$14)*(1+AQ$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AT$5<1,AT$5>Inputs!$I$74),0,IF(OR(MOD(AT$5,$I$47)=1,MOD(AT$5,$I$47)=2,MOD(AT$5,$I$47)=3),0,(1+AT$14)*(1+AS$14)*(1+AR$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AU$5<1,AU$5>Inputs!$I$74),0,IF(OR(MOD(AU$5,$I$47)=1,MOD(AU$5,$I$47)=2,MOD(AU$5,$I$47)=3),0,(1+AU$14)*(1+AT$14)*(1+AS$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AV$5<1,AV$5>Inputs!$I$74),0,IF(OR(MOD(AV$5,$I$47)=1,MOD(AV$5,$I$47)=2,MOD(AV$5,$I$47)=3),0,(1+AV$14)*(1+AU$14)*(1+AT$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AW$5<1,AW$5>Inputs!$I$74),0,IF(OR(MOD(AW$5,$I$47)=1,MOD(AW$5,$I$47)=2,MOD(AW$5,$I$47)=3),0,(1+AW$14)*(1+AV$14)*(1+AU$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AX$5<1,AX$5>Inputs!$I$74),0,IF(OR(MOD(AX$5,$I$47)=1,MOD(AX$5,$I$47)=2,MOD(AX$5,$I$47)=3),0,(1+AX$14)*(1+AW$14)*(1+AV$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AY$5<1,AY$5>Inputs!$I$74),0,IF(OR(MOD(AY$5,$I$47)=1,MOD(AY$5,$I$47)=2,MOD(AY$5,$I$47)=3),0,(1+AY$14)*(1+AX$14)*(1+AW$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(AZ$5<1,AZ$5>Inputs!$I$74),0,IF(OR(MOD(AZ$5,$I$47)=1,MOD(AZ$5,$I$47)=2,MOD(AZ$5,$I$47)=3),0,(1+AZ$14)*(1+AY$14)*(1+AX$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(BA$5<1,BA$5>Inputs!$I$74),0,IF(OR(MOD(BA$5,$I$47)=1,MOD(BA$5,$I$47)=2,MOD(BA$5,$I$47)=3),0,(1+BA$14)*(1+AZ$14)*(1+AY$14))))","v":0},{"$f":"IF($I$47<4,0,IF(OR(BB$5<1,BB$5>Inputs!$I$74),0,IF(OR(MOD(BB$5,$I$47)=1,MOD(BB$5,$I$47)=2,MOD(BB$5,$I$47)=3),0,(1+BB$14)*(1+BA$14)*(1+AZ$14))))","v":0}]
[null,null,null,null,"Three-year uplift factor",null,"scalar","UFt3",null,null,null,null,null,null,null,{"$f":"IF($I$47<3,0,IF(OR(P$5<1,P$5>Inputs!$I$74),0,IF(OR(MOD(P$5,$I$47)=1,MOD(P$5,$I$47)=2),0,(1+P$14)*(1+O$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(Q$5<1,Q$5>Inputs!$I$74),0,IF(OR(MOD(Q$5,$I$47)=1,MOD(Q$5,$I$47)=2),0,(1+Q$14)*(1+P$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(R$5<1,R$5>Inputs!$I$74),0,IF(OR(MOD(R$5,$I$47)=1,MOD(R$5,$I$47)=2),0,(1+R$14)*(1+Q$14))))","v":1.0517659579135616},{"$f":"IF($I$47<3,0,IF(OR(S$5<1,S$5>Inputs!$I$74),0,IF(OR(MOD(S$5,$I$47)=1,MOD(S$5,$I$47)=2),0,(1+S$14)*(1+R$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(T$5<1,T$5>Inputs!$I$74),0,IF(OR(MOD(T$5,$I$47)=1,MOD(T$5,$I$47)=2),0,(1+T$14)*(1+S$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(U$5<1,U$5>Inputs!$I$74),0,IF(OR(MOD(U$5,$I$47)=1,MOD(U$5,$I$47)=2),0,(1+U$14)*(1+T$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(V$5<1,V$5>Inputs!$I$74),0,IF(OR(MOD(V$5,$I$47)=1,MOD(V$5,$I$47)=2),0,(1+V$14)*(1+U$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(W$5<1,W$5>Inputs!$I$74),0,IF(OR(MOD(W$5,$I$47)=1,MOD(W$5,$I$47)=2),0,(1+W$14)*(1+V$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(X$5<1,X$5>Inputs!$I$74),0,IF(OR(MOD(X$5,$I$47)=1,MOD(X$5,$I$47)=2),0,(1+X$14)*(1+W$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(Y$5<1,Y$5>Inputs!$I$74),0,IF(OR(MOD(Y$5,$I$47)=1,MOD(Y$5,$I$47)=2),0,(1+Y$14)*(1+X$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(Z$5<1,Z$5>Inputs!$I$74),0,IF(OR(MOD(Z$5,$I$47)=1,MOD(Z$5,$I$47)=2),0,(1+Z$14)*(1+Y$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AA$5<1,AA$5>Inputs!$I$74),0,IF(OR(MOD(AA$5,$I$47)=1,MOD(AA$5,$I$47)=2),0,(1+AA$14)*(1+Z$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AB$5<1,AB$5>Inputs!$I$74),0,IF(OR(MOD(AB$5,$I$47)=1,MOD(AB$5,$I$47)=2),0,(1+AB$14)*(1+AA$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AC$5<1,AC$5>Inputs!$I$74),0,IF(OR(MOD(AC$5,$I$47)=1,MOD(AC$5,$I$47)=2),0,(1+AC$14)*(1+AB$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AD$5<1,AD$5>Inputs!$I$74),0,IF(OR(MOD(AD$5,$I$47)=1,MOD(AD$5,$I$47)=2),0,(1+AD$14)*(1+AC$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AE$5<1,AE$5>Inputs!$I$74),0,IF(OR(MOD(AE$5,$I$47)=1,MOD(AE$5,$I$47)=2),0,(1+AE$14)*(1+AD$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AF$5<1,AF$5>Inputs!$I$74),0,IF(OR(MOD(AF$5,$I$47)=1,MOD(AF$5,$I$47)=2),0,(1+AF$14)*(1+AE$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AG$5<1,AG$5>Inputs!$I$74),0,IF(OR(MOD(AG$5,$I$47)=1,MOD(AG$5,$I$47)=2),0,(1+AG$14)*(1+AF$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AH$5<1,AH$5>Inputs!$I$74),0,IF(OR(MOD(AH$5,$I$47)=1,MOD(AH$5,$I$47)=2),0,(1+AH$14)*(1+AG$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AI$5<1,AI$5>Inputs!$I$74),0,IF(OR(MOD(AI$5,$I$47)=1,MOD(AI$5,$I$47)=2),0,(1+AI$14)*(1+AH$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AJ$5<1,AJ$5>Inputs!$I$74),0,IF(OR(MOD(AJ$5,$I$47)=1,MOD(AJ$5,$I$47)=2),0,(1+AJ$14)*(1+AI$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AK$5<1,AK$5>Inputs!$I$74),0,IF(OR(MOD(AK$5,$I$47)=1,MOD(AK$5,$I$47)=2),0,(1+AK$14)*(1+AJ$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AL$5<1,AL$5>Inputs!$I$74),0,IF(OR(MOD(AL$5,$I$47)=1,MOD(AL$5,$I$47)=2),0,(1+AL$14)*(1+AK$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AM$5<1,AM$5>Inputs!$I$74),0,IF(OR(MOD(AM$5,$I$47)=1,MOD(AM$5,$I$47)=2),0,(1+AM$14)*(1+AL$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AN$5<1,AN$5>Inputs!$I$74),0,IF(OR(MOD(AN$5,$I$47)=1,MOD(AN$5,$I$47)=2),0,(1+AN$14)*(1+AM$14))))","v":1.07910544},{"$f":"IF($I$47<3,0,IF(OR(AO$5<1,AO$5>Inputs!$I$74),0,IF(OR(MOD(AO$5,$I$47)=1,MOD(AO$5,$I$47)=2),0,(1+AO$14)*(1+AN$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AP$5<1,AP$5>Inputs!$I$74),0,IF(OR(MOD(AP$5,$I$47)=1,MOD(AP$5,$I$47)=2),0,(1+AP$14)*(1+AO$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AQ$5<1,AQ$5>Inputs!$I$74),0,IF(OR(MOD(AQ$5,$I$47)=1,MOD(AQ$5,$I$47)=2),0,(1+AQ$14)*(1+AP$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AR$5<1,AR$5>Inputs!$I$74),0,IF(OR(MOD(AR$5,$I$47)=1,MOD(AR$5,$I$47)=2),0,(1+AR$14)*(1+AQ$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AS$5<1,AS$5>Inputs!$I$74),0,IF(OR(MOD(AS$5,$I$47)=1,MOD(AS$5,$I$47)=2),0,(1+AS$14)*(1+AR$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AT$5<1,AT$5>Inputs!$I$74),0,IF(OR(MOD(AT$5,$I$47)=1,MOD(AT$5,$I$47)=2),0,(1+AT$14)*(1+AS$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AU$5<1,AU$5>Inputs!$I$74),0,IF(OR(MOD(AU$5,$I$47)=1,MOD(AU$5,$I$47)=2),0,(1+AU$14)*(1+AT$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AV$5<1,AV$5>Inputs!$I$74),0,IF(OR(MOD(AV$5,$I$47)=1,MOD(AV$5,$I$47)=2),0,(1+AV$14)*(1+AU$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AW$5<1,AW$5>Inputs!$I$74),0,IF(OR(MOD(AW$5,$I$47)=1,MOD(AW$5,$I$47)=2),0,(1+AW$14)*(1+AV$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AX$5<1,AX$5>Inputs!$I$74),0,IF(OR(MOD(AX$5,$I$47)=1,MOD(AX$5,$I$47)=2),0,(1+AX$14)*(1+AW$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AY$5<1,AY$5>Inputs!$I$74),0,IF(OR(MOD(AY$5,$I$47)=1,MOD(AY$5,$I$47)=2),0,(1+AY$14)*(1+AX$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(AZ$5<1,AZ$5>Inputs!$I$74),0,IF(OR(MOD(AZ$5,$I$47)=1,MOD(AZ$5,$I$47)=2),0,(1+AZ$14)*(1+AY$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(BA$5<1,BA$5>Inputs!$I$74),0,IF(OR(MOD(BA$5,$I$47)=1,MOD(BA$5,$I$47)=2),0,(1+BA$14)*(1+AZ$14))))","v":0},{"$f":"IF($I$47<3,0,IF(OR(BB$5<1,BB$5>Inputs!$I$74),0,IF(OR(MOD(BB$5,$I$47)=1,MOD(BB$5,$I$47)=2),0,(1+BB$14)*(1+BA$14))))","v":0}]
[null,null,null,null,"Two-year uplift factor",null,"scalar","UFt4",null,null,null,null,null,null,null,{"$f":"IF($I$47<2,0,IF(OR(P$5<1,P$5>Inputs!$I$74),0,IF(MOD(P$5,$I$47)=1,0,(1+P$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(Q$5<1,Q$5>Inputs!$I$74),0,IF(MOD(Q$5,$I$47)=1,0,(1+Q$14))))","v":1.0124816691505214},{"$f":"IF($I$47<2,0,IF(OR(R$5<1,R$5>Inputs!$I$74),0,IF(MOD(R$5,$I$47)=1,0,(1+R$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(S$5<1,S$5>Inputs!$I$74),0,IF(MOD(S$5,$I$47)=1,0,(1+S$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(T$5<1,T$5>Inputs!$I$74),0,IF(MOD(T$5,$I$47)=1,0,(1+T$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(U$5<1,U$5>Inputs!$I$74),0,IF(MOD(U$5,$I$47)=1,0,(1+U$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(V$5<1,V$5>Inputs!$I$74),0,IF(MOD(V$5,$I$47)=1,0,(1+V$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(W$5<1,W$5>Inputs!$I$74),0,IF(MOD(W$5,$I$47)=1,0,(1+W$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(X$5<1,X$5>Inputs!$I$74),0,IF(MOD(X$5,$I$47)=1,0,(1+X$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(Y$5<1,Y$5>Inputs!$I$74),0,IF(MOD(Y$5,$I$47)=1,0,(1+Y$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(Z$5<1,Z$5>Inputs!$I$74),0,IF(MOD(Z$5,$I$47)=1,0,(1+Z$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AA$5<1,AA$5>Inputs!$I$74),0,IF(MOD(AA$5,$I$47)=1,0,(1+AA$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AB$5<1,AB$5>Inputs!$I$74),0,IF(MOD(AB$5,$I$47)=1,0,(1+AB$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AC$5<1,AC$5>Inputs!$I$74),0,IF(MOD(AC$5,$I$47)=1,0,(1+AC$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AD$5<1,AD$5>Inputs!$I$74),0,IF(MOD(AD$5,$I$47)=1,0,(1+AD$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AE$5<1,AE$5>Inputs!$I$74),0,IF(MOD(AE$5,$I$47)=1,0,(1+AE$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AF$5<1,AF$5>Inputs!$I$74),0,IF(MOD(AF$5,$I$47)=1,0,(1+AF$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AG$5<1,AG$5>Inputs!$I$74),0,IF(MOD(AG$5,$I$47)=1,0,(1+AG$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AH$5<1,AH$5>Inputs!$I$74),0,IF(MOD(AH$5,$I$47)=1,0,(1+AH$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AI$5<1,AI$5>Inputs!$I$74),0,IF(MOD(AI$5,$I$47)=1,0,(1+AI$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AJ$5<1,AJ$5>Inputs!$I$74),0,IF(MOD(AJ$5,$I$47)=1,0,(1+AJ$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AK$5<1,AK$5>Inputs!$I$74),0,IF(MOD(AK$5,$I$47)=1,0,(1+AK$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AL$5<1,AL$5>Inputs!$I$74),0,IF(MOD(AL$5,$I$47)=1,0,(1+AL$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AM$5<1,AM$5>Inputs!$I$74),0,IF(MOD(AM$5,$I$47)=1,0,(1+AM$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AN$5<1,AN$5>Inputs!$I$74),0,IF(MOD(AN$5,$I$47)=1,0,(1+AN$14))))","v":1.0387999999999999},{"$f":"IF($I$47<2,0,IF(OR(AO$5<1,AO$5>Inputs!$I$74),0,IF(MOD(AO$5,$I$47)=1,0,(1+AO$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AP$5<1,AP$5>Inputs!$I$74),0,IF(MOD(AP$5,$I$47)=1,0,(1+AP$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AQ$5<1,AQ$5>Inputs!$I$74),0,IF(MOD(AQ$5,$I$47)=1,0,(1+AQ$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AR$5<1,AR$5>Inputs!$I$74),0,IF(MOD(AR$5,$I$47)=1,0,(1+AR$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AS$5<1,AS$5>Inputs!$I$74),0,IF(MOD(AS$5,$I$47)=1,0,(1+AS$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AT$5<1,AT$5>Inputs!$I$74),0,IF(MOD(AT$5,$I$47)=1,0,(1+AT$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AU$5<1,AU$5>Inputs!$I$74),0,IF(MOD(AU$5,$I$47)=1,0,(1+AU$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AV$5<1,AV$5>Inputs!$I$74),0,IF(MOD(AV$5,$I$47)=1,0,(1+AV$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AW$5<1,AW$5>Inputs!$I$74),0,IF(MOD(AW$5,$I$47)=1,0,(1+AW$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AX$5<1,AX$5>Inputs!$I$74),0,IF(MOD(AX$5,$I$47)=1,0,(1+AX$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AY$5<1,AY$5>Inputs!$I$74),0,IF(MOD(AY$5,$I$47)=1,0,(1+AY$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(AZ$5<1,AZ$5>Inputs!$I$74),0,IF(MOD(AZ$5,$I$47)=1,0,(1+AZ$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(BA$5<1,BA$5>Inputs!$I$74),0,IF(MOD(BA$5,$I$47)=1,0,(1+BA$14))))","v":0},{"$f":"IF($I$47<2,0,IF(OR(BB$5<1,BB$5>Inputs!$I$74),0,IF(MOD(BB$5,$I$47)=1,0,(1+BB$14))))","v":0}]
[null,null,null,null,"One-year uplift factor",null,"scalar","UFt5",null,null,null,null,null,null,null,{"$f":"IF(OR(P$5<1,P$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(Q$5<1,Q$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(R$5<1,R$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(S$5<1,S$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(T$5<1,T$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(U$5<1,U$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(V$5<1,V$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(W$5<1,W$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(X$5<1,X$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(Y$5<1,Y$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(Z$5<1,Z$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AA$5<1,AA$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AB$5<1,AB$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AC$5<1,AC$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AD$5<1,AD$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AE$5<1,AE$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AF$5<1,AF$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AG$5<1,AG$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AH$5<1,AH$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AI$5<1,AI$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AJ$5<1,AJ$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AK$5<1,AK$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AL$5<1,AL$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AM$5<1,AM$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AN$5<1,AN$5>Inputs!$I$74),0,1)","v":1},{"$f":"IF(OR(AO$5<1,AO$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AP$5<1,AP$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AQ$5<1,AQ$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AR$5<1,AR$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AS$5<1,AS$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AT$5<1,AT$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AU$5<1,AU$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AV$5<1,AV$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AW$5<1,AW$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AX$5<1,AX$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AY$5<1,AY$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(AZ$5<1,AZ$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(BA$5<1,BA$5>Inputs!$I$74),0,1)","v":0},{"$f":"IF(OR(BB$5<1,BB$5>Inputs!$I$74),0,1)","v":0}]
[]
[null,null,"Revenue assessed for cap and floor"]
[]
[null,null,null,null,{"$f":"Inputs!E107","v":"Assessed revenue"},null,"£m nominal prices","ARt",null,null,null,null,null,null,null,{"$f":"Revenue!P13","v":87.665468571929509},{"$f":"Revenue!Q13","v":102},{"$f":"Revenue!R13","v":104.04},{"$f":"Revenue!S13","v":106.1208},{"$f":"Revenue!T13","v":108.243216},{"$f":"Revenue!U13","v":110.40808032000001},{"$f":"Revenue!V13","v":112.61624192640001},{"$f":"Revenue!W13","v":114.868566764928},{"$f":"Revenue!X13","v":117.16593810022657},{"$f":"Revenue!Y13","v":119.5092568622311},{"$f":"Revenue!Z13","v":121.89944199947573},{"$f":"Revenue!AA13","v":124.33743083946524},{"$f":"Revenue!AB13","v":126.82417945625456},{"$f":"Revenue!AC13","v":129.36066304537965},{"$f":"Revenue!AD13","v":131.94787630628724},{"$f":"Revenue!AE13","v":134.58683383241299},{"$f":"Revenue!AF13","v":137.27857050906127},{"$f":"Revenue!AG13","v":140.02414191924251},{"$f":"Revenue!AH13","v":142.82462475762736},{"$f":"Revenue!AI13","v":145.6811172527799},{"$f":"Revenue!AJ13","v":148.59473959783551},{"$f":"Revenue!AK13","v":151.56663438979223},{"$f":"Revenue!AL13","v":154.59796707758807},{"$f":"Revenue!AM13","v":157.68992641913982},{"$f":"Revenue!AN13","v":160.84372494752262},{"$f":"Revenue!AO13","v":0},{"$f":"Revenue!AP13","v":0},{"$f":"Revenue!AQ13","v":0},{"$f":"Revenue!AR13","v":0},{"$f":"Revenue!AS13","v":0},{"$f":"Revenue!AT13","v":0},{"$f":"Revenue!AU13","v":0},{"$f":"Revenue!AV13","v":0},{"$f":"Revenue!AW13","v":0},{"$f":"Revenue!AX13","v":0},{"$f":"Revenue!AY13","v":0},{"$f":"Revenue!AZ13","v":0},{"$f":"Revenue!BA13","v":0},{"$f":"Revenue!BB13","v":0}]
[null,null,null,null,{"$f":"Availability!E12","v":"Notional Floor (pre-availability incentive)"},null,"£m nominal prices",{"$f":"Availability!H12","v":"NFLt"},null,null,null,null,null,null,null,{"$f":"Availability!P12","v":44.756207271204175},{"$f":"Availability!Q12","v":47.561322497488661},{"$f":"Availability!R12","v":47.561322497488661},{"$f":"Availability!S12","v":47.561322497488661},{"$f":"Availability!T12","v":47.561322497488661},{"$f":"Availability!U12","v":47.561322497488661},{"$f":"Availability!V12","v":47.561322497488661},{"$f":"Availability!W12","v":47.561322497488661},{"$f":"Availability!X12","v":47.561322497488661},{"$f":"Availability!Y12","v":47.561322497488661},{"$f":"Availability!Z12","v":47.561322497488661},{"$f":"Availability!AA12","v":46.024572660436363},{"$f":"Availability!AB12","v":46.023520092054824},{"$f":"Availability!AC12","v":46.023520092054824},{"$f":"Availability!AD12","v":46.023520092054824},{"$f":"Availability!AE12","v":46.023520092054824},{"$f":"Availability!AF12","v":46.023520092054824},{"$f":"Availability!AG12","v":46.023520092054824},{"$f":"Availability!AH12","v":46.023520092054824},{"$f":"Availability!AI12","v":46.983902517985086},{"$f":"Availability!AJ12","v":47.662677480237207},{"$f":"Availability!AK12","v":47.662677480237207},{"$f":"Availability!AL12","v":46.447769373274198},{"$f":"Availability!AM12","v":45.591016747895189},{"$f":"Availability!AN12","v":49.366864130848867},{"$f":"Availability!AO12","v":0},{"$f":"Availability!AP12","v":0},{"$f":"Availability!AQ12","v":0},{"$f":"Availability!AR12","v":0},{"$f":"Availability!AS12","v":0},{"$f":"Availability!AT12","v":0},{"$f":"Availability!AU12","v":0},{"$f":"Availability!AV12","v":0},{"$f":"Availability!AW12","v":0},{"$f":"Availability!AX12","v":0},{"$f":"Availability!AY12","v":0},{"$f":"Availability!AZ12","v":0},{"$f":"Availability!BA12","v":0},{"$f":"Availability!BB12","v":0}]
[null,null,null,null,"Floor (post availability incentive)",null,"£m nominal prices",{"$f":"Availability!H18","v":"FLt"},null,null,null,null,null,null,null,{"$f":"Availability!P18","v":44.756207271204175},{"$f":"Availability!Q18","v":47.561322497488661},{"$f":"Availability!R18","v":47.561322497488661},{"$f":"Availability!S18","v":47.561322497488661},{"$f":"Availability!T18","v":47.561322497488661},{"$f":"Availability!U18","v":47.561322497488661},{"$f":"Availability!V18","v":47.561322497488661},{"$f":"Availability!W18","v":47.561322497488661},{"$f":"Availability!X18","v":47.561322497488661},{"$f":"Availability!Y18","v":47.561322497488661},{"$f":"Availability!Z18","v":47.561322497488661},{"$f":"Availability!AA18","v":46.024572660436363},{"$f":"Availability!AB18","v":46.023520092054824},{"$f":"Availability!AC18","v":46.023520092054824},{"$f":"Availability!AD18","v":46.023520092054824},{"$f":"Availability!AE18","v":46.023520092054824},{"$f":"Availability!AF18","v":46.023520092054824},{"$f":"Availability!AG18","v":46.023520092054824},{"$f":"Availability!AH18","v":46.023520092054824},{"$f":"Availability!AI18","v":46.983902517985086},{"$f":"Availability!AJ18","v":47.662677480237207},{"$f":"Availability!AK18","v":47.662677480237207},{"$f":"Availability!AL18","v":46.447769373274198},{"$f":"Availability!AM18","v":45.591016747895189},{"$f":"Availability!AN18","v":49.366864130848867},{"$f":"Availability!AO18","v":0},{"$f":"Availability!AP18","v":0},{"$f":"Availability!AQ18","v":0},{"$f":"Availability!AR18","v":0},{"$f":"Availability!AS18","v":0},{"$f":"Availability!AT18","v":0},{"$f":"Availability!AU18","v":0},{"$f":"Availability!AV18","v":0},{"$f":"Availability!AW18","v":0},{"$f":"Availability!AX18","v":0},{"$f":"Availability!AY18","v":0},{"$f":"Availability!AZ18","v":0},{"$f":"Availability!BA18","v":0},{"$f":"Availability!BB18","v":0}]
[]
[null,null,null,null,"Notional surplus assessed revenue",null,"£m nominal prices","NSARt",null,null,null,null,null,null,null,{"$f":"IF(P26=0,P24-P25,0)","v":0},{"$f":"IF(Q26=0,Q24-Q25,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Z26=0,Z24-Z25,0)","v":0},{"$f":"IF(AA26=0,AA24-AA25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Surplus assessed revenue",null,"£m nominal prices","SARt",null,null,null,null,null,null,null,{"$f":"IF(P28>0,P28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z28>0,Z28,0)","v":0},{"$f":"IF(AA28>0,AA28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Availability!E17","v":"Cap (post-availability incentive)"},null,"£m nominal prices",{"$f":"Availability!H17","v":"CLt"},null,null,null,0,0,0,0,{"$f":"Availability!P17","v":81.270984359023288},{"$f":"Availability!Q17","v":86.36467950390437},{"$f":"Availability!R17","v":86.36467950390437},{"$f":"Availability!S17","v":86.36467950390437},{"$f":"Availability!T17","v":86.36467950390437},{"$f":"Availability!U17","v":86.36467950390437},{"$f":"Availability!V17","v":86.36467950390437},{"$f":"Availability!W17","v":86.36467950390437},{"$f":"Availability!X17","v":86.36467950390437},{"$f":"Availability!Y17","v":86.36467950390437},{"$f":"Availability!Z17","v":86.36467950390437},{"$f":"Availability!AA17","v":84.859942567459143},{"$f":"Availability!AB17","v":84.858911925721841},{"$f":"Availability!AC17","v":84.858911925721841},{"$f":"Availability!AD17","v":84.858911925721841},{"$f":"Availability!AE17","v":84.858911925721841},{"$f":"Availability!AF17","v":84.858911925721841},{"$f":"Availability!AG17","v":84.858911925721841},{"$f":"Availability!AH17","v":84.858911925721841},{"$f":"Availability!AI17","v":85.702655438639809},{"$f":"Availability!AJ17","v":86.298992851391418},{"$f":"Availability!AK17","v":86.298992851391418},{"$f":"Availability!AL17","v":85.12693718821663},{"$f":"Availability!AM17","v":84.300239062871924},{"$f":"Availability!AN17","v":91.281983708051612},{"$f":"Availability!AO17","v":0},{"$f":"Availability!AP17","v":0},{"$f":"Availability!AQ17","v":0},{"$f":"Availability!AR17","v":0},{"$f":"Availability!AS17","v":0},{"$f":"Availability!AT17","v":0},{"$f":"Availability!AU17","v":0},{"$f":"Availability!AV17","v":0},{"$f":"Availability!AW17","v":0},{"$f":"Availability!AX17","v":0},{"$f":"Availability!AY17","v":0},{"$f":"Availability!AZ17","v":0},{"$f":"Availability!BA17","v":0},{"$f":"Availability!BB17","v":0}]
[null,null,null,null,"Revenue assessed for cap",null,"£m nominal prices",{"$f":"H24","v":"ARt"},null,null,null,0,0,0,0,{"$f":"P24","v":87.665468571929509},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,{"$f":"AA24","v":124.33743083946524},126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Availability!E18","v":"Floor (post-availability incentive)"},null,"£m nominal prices",{"$f":"Availability!H18","v":"FLt"},null,null,null,0,0,0,0,{"$f":"P26","v":44.756207271204175},47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,47.561322497488661,{"$f":"AA26","v":46.024572660436363},46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.023520092054824,46.983902517985086,47.662677480237207,47.662677480237207,46.447769373274198,45.591016747895189,49.366864130848867,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue assessed for floor",null,"£m nominal prices","Choice of SARt or ARt",null,null,null,0,0,0,0,{"$f":"IF(P26=0,P29,P24)","v":87.665468571929509},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,{"$f":"IF(AA26=0,AA29,AA24)","v":124.33743083946524},126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Within-period adjustment (assessed)",null,"£m nominal prices","WPAt",null,null,null,0,0,0,0,{"$f":"Inputs!P109","v":0},{"$f":"Inputs!Q109","v":0},{"$f":"Inputs!R109","v":0},{"$f":"Inputs!S109","v":0},{"$f":"Inputs!T109","v":0},{"$f":"Inputs!U109","v":0},{"$f":"Inputs!V109","v":0},{"$f":"Inputs!W109","v":0},{"$f":"Inputs!X109","v":0},{"$f":"Inputs!Y109","v":0},{"$f":"Inputs!Z109","v":0},{"$f":"Inputs!AA109","v":0},{"$f":"Inputs!AB109","v":0},{"$f":"Inputs!AC109","v":0},{"$f":"Inputs!AD109","v":0},{"$f":"Inputs!AE109","v":0},{"$f":"Inputs!AF109","v":0},{"$f":"Inputs!AG109","v":0},{"$f":"Inputs!AH109","v":0},{"$f":"Inputs!AI109","v":0},{"$f":"Inputs!AJ109","v":0},{"$f":"Inputs!AK109","v":0},{"$f":"Inputs!AL109","v":0},{"$f":"Inputs!AM109","v":0},{"$f":"Inputs!AN109","v":0},{"$f":"Inputs!AO109","v":0},{"$f":"Inputs!AP109","v":0},{"$f":"Inputs!AQ109","v":0},{"$f":"Inputs!AR109","v":0},{"$f":"Inputs!AS109","v":0},{"$f":"Inputs!AT109","v":0},{"$f":"Inputs!AU109","v":0},{"$f":"Inputs!AV109","v":0},{"$f":"Inputs!AW109","v":0},{"$f":"Inputs!AX109","v":0},{"$f":"Inputs!AY109","v":0},{"$f":"Inputs!AZ109","v":0},{"$f":"Inputs!BA109","v":0},{"$f":"Inputs!BB109","v":0}]
[]
[null,null,"NPV of assessed revenue for cap and floor"]
[]
[null,null,null,null,{"$f":"\"NPV of \"&E31","v":"NPV of Cap (post-availability incentive)"},null,"£m nominal prices","CLNap",null,null,null,null,null,null,null,{"$f":"MMULT(L31:P31,P$16:P$20)","v":81.270984359023288},168.65006140123418,261.55836328750644,{"$f":"MMULT(O31:S31,S$16:S$20)","v":358.07150728696604},{"$f":"MMULT(P31:T31,T$16:T$20)","v":458.32936127360472},86.36467950390437,176.08030857256023,269.27690404907992,366.08952743008859,466.65848059828039,{"$f":"MMULT(V31:Z31,Z$16:Z$20)","v":86.36467950390437},{"$f":"MMULT(W31:AA31,AA$16:AA$20)","v":174.575571636115},266.20801574131809,361.39579867780304,460.27686759222371,84.858911925721841,173.01034963416168,264.58206312568899,359.70675910068758,459.36603679243404,86.298992851391418,175.94638662541684,267.9000436146996,362.59480436982187,467.94546648742255,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NPV of \"&E32","v":"NPV of Revenue assessed for cap"},null,"£m nominal prices","ARNap",null,null,null,null,null,null,null,87.665468571929509,190.75967994656975,302.20115552849671,420.04736036300233,{"$f":"MMULT(P32:T32,T$16:T$20)","v":544.58841394508681},110.40808032000001,227.308155762816,350.99627897134127,481.78087269565589,619.98322741847846,{"$f":"MMULT(V32:Z32,Z$16:Z$20)","v":121.89944199947573},250.96657118852062,387.52825360688979,531.92501289221673,684.51157969872202,134.58683383241299,277.08737349417186,427.86250550498823,587.28819547620913,755.75609471346604,148.59473959783551,305.92684988402374,472.39477873711195,648.41362257125172,834.415796074539,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NPV of \"&E33","v":"NPV of Floor (post-availability incentive)"},null,"£m nominal prices","FLNap",null,null,null,null,null,null,null,44.756207271204175,92.876161940284163,144.04107952105585,197.1911959039615,{"$f":"MMULT(P33:T33,T$16:T$20)","v":252.40353680252383},47.561322497488661,96.968024307879887,148.29170614851427,201.60674684456529,256.9904111196231,47.561322497488661,95.431274470827589,145.1575280123505,196.81316019128451,250.47303089876118,46.023520092054824,93.83275276368137,143.49698366296701,195.08818672114495,249.64151088391048,47.662677480237207,97.174666846707623,147.39281329363405,198.70267119732227,255.77919897062725,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NPV of \"&E34","v":"NPV of Revenue assessed for floor"},null,"£m nominal prices","ARNap",null,null,null,null,null,null,null,87.665468571929509,190.75967994656975,302.20115552849671,420.04736036300233,{"$f":"MMULT(P34:T34,T$16:T$20)","v":544.58841394508681},110.40808032000001,227.308155762816,350.99627897134127,481.78087269565589,619.98322741847846,121.89944199947573,250.96657118852062,387.52825360688979,531.92501289221673,684.51157969872202,134.58683383241299,277.08737349417186,427.86250550498823,587.28819547620913,755.75609471346604,148.59473959783551,305.92684988402374,472.39477873711195,648.41362257125172,{"$f":"MMULT(AJ34:AN34,AN$16:AN$20)","v":834.415796074539},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NPV of \"&E35","v":"NPV of Within-period adjustment (assessed)"},null,"£m nominal prices","WPANap",null,null,null,null,null,null,null,0,0,0,0,{"$f":"MMULT(P35:T35,T$16:T$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Assessed adjustment"]
[]
[null,null,null,null,{"$f":"Inputs!E75","v":"Assessment period length"},null,{"$f":"Inputs!G75","v":"full years"},null,{"$f":"Inputs!I75","v":5}]
[null,null,null,null,"Assessment year flag",null,"flag",null,null,null,null,null,null,null,null,{"$f":"AND(MOD(P$5,$I47)=0,P$5>=$I47)","v":false},false,false,false,{"$f":"AND(MOD(T$5,$I47)=0,T$5>=$I47)","v":true},false,false,false,false,true,{"$f":"AND(MOD(Z$5,$I47)=0,Z$5>=$I47)","v":false},{"$f":"AND(MOD(AA$5,$I47)=0,AA$5>=$I47)","v":false},false,false,true,false,false,false,false,true,false,false,false,false,true,false,false,false,false,true,false,false,false,false,true,false,false,false,false]
[]
[null,null,null,null,"Relevant revenue at Cap",null,"£m nominal prices","RRACap",null,null,null,null,null,null,null,{"$f":"P40-P39","v":6.3944842129062209},22.109618545335564,40.642792240990275,61.975853076036287,86.259052671482095,24.043400816095641,51.227847190255773,81.719374922261352,115.69134526556729,153.32474682019807,35.534762495571357,76.390999552405617,121.3202378655717,170.52921421441368,224.23471210649831,49.727921906691151,104.07702386001017,163.28044237929925,227.58143637552155,296.390057921032,62.295746746444095,129.9804632586069,204.49473512241235,285.81881820142985,366.47032958711645,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue excess at Cap",null,"£m nominal prices","RECap",null,null,null,null,null,null,null,{"$f":"IF(P50>0,P50,0)","v":6.3944842129062209},22.109618545335564,40.642792240990275,61.975853076036287,86.259052671482095,24.043400816095641,51.227847190255773,81.719374922261352,115.69134526556729,153.32474682019807,{"$f":"IF(Z50>0,Z50,0)","v":35.534762495571357},{"$f":"IF(AA50>0,AA50,0)","v":76.390999552405617},121.3202378655717,170.52921421441368,224.23471210649831,49.727921906691151,104.07702386001017,163.28044237929925,227.58143637552155,296.390057921032,62.295746746444095,129.9804632586069,204.49473512241235,285.81881820142985,366.47032958711645,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Relevant revenue at Floor",null,"£m nominal prices","RRAFap",null,null,null,null,null,null,null,{"$f":"P41-P42","v":-42.909261300725333},-97.883518006285584,-158.16007600744086,-222.85616445904083,-292.18487714256298,-62.84675782251135,-130.34013145493611,-202.704572822827,-280.17412585109059,-362.99281629885536,-74.338119501987066,-155.53529671769303,-242.37072559453929,-335.11185270093222,-434.03854879996084,-88.563313740358169,-183.2546207304905,-284.36552184202122,-392.20000875506418,-506.11458382955556,-100.93206211759831,-208.75218303731612,-325.0019654434779,-449.71095137392945,-578.63659710391175,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue shortfall at Floor",null,"£m nominal prices","RSFap",null,null,null,null,null,null,null,{"$f":"IF(P53>0,P53,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z53>0,Z53,0)","v":0},{"$f":"IF(AA53>0,AA53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E43","v":"NPV of Within-period adjustment (assessed)"},null,"£m nominal prices",{"$f":"H43","v":"WPANap"},null,null,null,null,null,null,null,{"$f":"P43","v":0},{"$f":"Q43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cap and Floor revenue adjustment - Unadjusted for end of period",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"IF(P51>0,-P51-P56,IF(P54>0,P54-P56,-P56))","v":-6.3944842129062209},{"$f":"IF(Q51>0,-Q51-Q56,IF(Q54>0,Q54-Q56,-Q56))","v":-22.109618545335564},-40.642792240990275,-61.975853076036287,-86.259052671482095,-24.043400816095641,-51.227847190255773,-81.719374922261352,-115.69134526556729,-153.32474682019807,-35.534762495571357,-76.390999552405617,-121.3202378655717,-170.52921421441368,-224.23471210649831,-49.727921906691151,-104.07702386001017,-163.28044237929925,-227.58143637552155,-296.390057921032,-62.295746746444095,-129.9804632586069,-204.49473512241235,-285.81881820142985,-366.47032958711645,{"$f":"IF(AO51>0,-AO51-AO56,IF(AO54>0,AO54-AO56,-AO56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"End of period Cap and Floor revenue adjustment",null,"£m nominal prices","CFAap",null,null,null,null,null,null,null,{"$f":"P58*P48","v":0},{"$f":"Q58*Q48","v":0},0,0,{"$f":"T58*T48","v":-86.259052671482095},0,0,0,0,-153.32474682019807,{"$f":"Z58*Z48","v":0},{"$f":"AA58*AA48","v":0},0,0,-224.23471210649831,0,0,0,0,-296.390057921032,0,0,0,0,-366.47032958711645,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue adjustment for changes in non-controllable Opex"]
[]
[null,null,null,null,"PPPI index",null,"scalar",{"$f":"H11","v":"PPPIt"},null,null,null,null,null,null,{"$f":"O11","v":1.1304416666666668},1.1407,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,1.1117999999999999,2.3273838740241093,2.3870783282168553,2.4483610747948239,2.5112757117047604,2.5758670638153172,2.6421812181043793,2.710265559869605,2.7801688099922295,2.851941063285063,2.9256338279565433,3.0013000662236262]
[]
[null,null,null,null,{"$f":"Inputs!E83","v":"Non-controllable Opex (actual)"},null,"£m nominal prices","ONCOCt",null,null,null,null,null,null,null,{"$f":"Costs!P21","v":0.87665468571929517},{"$f":"Costs!Q21","v":1.05},{"$f":"Costs!R21","v":1.1025},{"$f":"Costs!S21","v":1.1576250000000001},{"$f":"Costs!T21","v":1.2155062500000002},{"$f":"Costs!U21","v":1.2762815625000004},{"$f":"Costs!V21","v":1.3400956406250004},{"$f":"Costs!W21","v":1.4071004226562505},{"$f":"Costs!X21","v":1.477455443789063},{"$f":"Costs!Y21","v":1.5513282159785162},{"$f":"Costs!Z21","v":1.628894626777442},{"$f":"Costs!AA21","v":1.7103393581163142},{"$f":"Costs!AB21","v":1.7958563260221301},{"$f":"Costs!AC21","v":1.8856491423232367},{"$f":"Costs!AD21","v":1.9799315994393987},{"$f":"Costs!AE21","v":2.0789281794113688},{"$f":"Costs!AF21","v":2.1828745883819374},{"$f":"Costs!AG21","v":2.2920183178010345},{"$f":"Costs!AH21","v":2.4066192336910861},{"$f":"Costs!AI21","v":2.5269501953756404},{"$f":"Costs!AJ21","v":2.6532977051444226},{"$f":"Costs!AK21","v":2.7859625904016441},{"$f":"Costs!AL21","v":2.9252607199217264},{"$f":"Costs!AM21","v":3.0715237559178128},{"$f":"Costs!AN21","v":3.2250999437137038},{"$f":"Costs!AO21","v":0},{"$f":"Costs!AP21","v":0},{"$f":"Costs!AQ21","v":0},{"$f":"Costs!AR21","v":0},{"$f":"Costs!AS21","v":0},{"$f":"Costs!AT21","v":0},{"$f":"Costs!AU21","v":0},{"$f":"Costs!AV21","v":0},{"$f":"Costs!AW21","v":0},{"$f":"Costs!AX21","v":0},{"$f":"Costs!AY21","v":0},{"$f":"Costs!AZ21","v":0},{"$f":"Costs!BA21","v":0},{"$f":"Costs!BB21","v":0}]
[null,null,null,null,"Non-controllable Opex (baseline)",null,"£m nominal prices","BNCOCt",null,null,null,null,null,null,null,{"$f":"Costs!P13*P64","v":1.3942539983042475},{"$f":"Costs!Q13*Q64","v":1.3589301265141247},{"$f":"Costs!R13*R64","v":1.3589301265141247},{"$f":"Costs!S13*S64","v":1.3589301265141247},{"$f":"Costs!T13*T64","v":1.3589301265141247},{"$f":"Costs!U13*U64","v":1.3589301265141247},{"$f":"Costs!V13*V64","v":1.3589301265141247},{"$f":"Costs!W13*W64","v":1.3589301265141247},{"$f":"Costs!X13*X64","v":1.3589301265141247},{"$f":"Costs!Y13*Y64","v":1.3589301265141247},{"$f":"Costs!Z13*Z64","v":1.3589301265141247},{"$f":"Costs!AA13*AA64","v":1.3589301265141247},{"$f":"Costs!AB13*AB64","v":1.3589301265141247},{"$f":"Costs!AC13*AC64","v":1.3589301265141247},{"$f":"Costs!AD13*AD64","v":1.3589301265141247},{"$f":"Costs!AE13*AE64","v":1.3589301265141247},{"$f":"Costs!AF13*AF64","v":1.3589301265141247},{"$f":"Costs!AG13*AG64","v":1.3589301265141247},{"$f":"Costs!AH13*AH64","v":1.3589301265141247},{"$f":"Costs!AI13*AI64","v":1.3589301265141247},{"$f":"Costs!AJ13*AJ64","v":1.3589301265141247},{"$f":"Costs!AK13*AK64","v":1.3589301265141247},{"$f":"Costs!AL13*AL64","v":1.3589301265141247},{"$f":"Costs!AM13*AM64","v":1.3589301265141247},{"$f":"Costs!AN13*AN64","v":1.3589301265141247},{"$f":"Costs!AO13*AO64","v":0},{"$f":"Costs!AP13*AP64","v":0},{"$f":"Costs!AQ13*AQ64","v":0},{"$f":"Costs!AR13*AR64","v":0},{"$f":"Costs!AS13*AS64","v":0},{"$f":"Costs!AT13*AT64","v":0},{"$f":"Costs!AU13*AU64","v":0},{"$f":"Costs!AV13*AV64","v":0},{"$f":"Costs!AW13*AW64","v":0},{"$f":"Costs!AX13*AX64","v":0},{"$f":"Costs!AY13*AY64","v":0},{"$f":"Costs!AZ13*AZ64","v":0},{"$f":"Costs!BA13*BA64","v":0},{"$f":"Costs!BB13*BB64","v":0}]
[null,null,null,null,"Non-controllable Opex change from baseline",null,"£m nominal prices","DNCOCt",null,null,null,null,null,null,null,{"$f":"P66-P67","v":-0.51759931258495229},-0.30893012651412466,-0.25643012651412467,-0.20130512651412458,-0.14342387651412447,-8.2648564014124348E-2,-1.8834485889124286E-2,4.8170296142125757E-2,0.11852531727493831,0.19239808946439152,{"$f":"Z66-Z67","v":0.26996450026331731},{"$f":"AA66-AA67","v":0.35140923160218951},0.43692619950800538,0.52671901580911196,0.62100147292527397,0.71999805289724406,0.82394446186781267,0.93308819128690978,1.0476891071769614,1.1680200688615157,1.2943675786302979,1.4270324638875194,1.5663305934076017,1.7125936294036881,1.8661698171995791,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Adjustment to non-controllable Opex (from NRA efficiency and economic review)",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"Costs!P27","v":0},{"$f":"Costs!Q27","v":0},{"$f":"Costs!R27","v":0},{"$f":"Costs!S27","v":0},{"$f":"Costs!T27","v":0},{"$f":"Costs!U27","v":0},{"$f":"Costs!V27","v":0},{"$f":"Costs!W27","v":0},{"$f":"Costs!X27","v":0},{"$f":"Costs!Y27","v":0},{"$f":"Costs!Z27","v":0},{"$f":"Costs!AA27","v":0},{"$f":"Costs!AB27","v":0},{"$f":"Costs!AC27","v":0},{"$f":"Costs!AD27","v":0},{"$f":"Costs!AE27","v":0},{"$f":"Costs!AF27","v":0},{"$f":"Costs!AG27","v":0},{"$f":"Costs!AH27","v":0},{"$f":"Costs!AI27","v":0},{"$f":"Costs!AJ27","v":0},{"$f":"Costs!AK27","v":0},{"$f":"Costs!AL27","v":0},{"$f":"Costs!AM27","v":0},{"$f":"Costs!AN27","v":0},{"$f":"Costs!AO27","v":0},{"$f":"Costs!AP27","v":0},{"$f":"Costs!AQ27","v":0},{"$f":"Costs!AR27","v":0},{"$f":"Costs!AS27","v":0},{"$f":"Costs!AT27","v":0},{"$f":"Costs!AU27","v":0},{"$f":"Costs!AV27","v":0},{"$f":"Costs!AW27","v":0},{"$f":"Costs!AX27","v":0},{"$f":"Costs!AY27","v":0},{"$f":"Costs!AZ27","v":0},{"$f":"Costs!BA27","v":0},{"$f":"Costs!BB27","v":0}]
[]
[null,null,null,null,"Total non-controllable Opex change from baseline (including NRA)",null,"£m nominal prices","NCOCt",null,null,null,0,0,0,0,{"$f":"P68+P70","v":-0.51759931258495229},{"$f":"Q68+Q70","v":-0.30893012651412466},-0.25643012651412467,-0.20130512651412458,-0.14342387651412447,-8.2648564014124348E-2,-1.8834485889124286E-2,4.8170296142125757E-2,0.11852531727493831,0.19239808946439152,{"$f":"Z68+Z70","v":0.26996450026331731},{"$f":"AA68+AA70","v":0.35140923160218951},0.43692619950800538,0.52671901580911196,0.62100147292527397,0.71999805289724406,0.82394446186781267,0.93308819128690978,1.0476891071769614,1.1680200688615157,1.2943675786302979,1.4270324638875194,1.5663305934076017,1.7125936294036881,1.8661698171995791,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pass-through revenue adjustment (assessed) - Unadjusted for end of period",null,"£m nominal prices",null,null,null,null,null,null,null,null,{"$f":"MMULT(L72:P72,P$16:P$20)","v":-0.51759931258495229},{"$f":"MMULT(M72:Q72,Q$16:Q$20)","v":-0.83298994247129965},{"$f":"MMULT(N72:R72,R$16:R$20)","v":-1.1217400787533107},{"$f":"MMULT(O72:S72,S$16:S$20)","v":-1.3665687203230639},{"$f":"MMULT(P72:T72,T$16:T$20)","v":-1.5630154631857229},{"$f":"MMULT(Q72:U72,U$16:U$20)","v":-8.2648564014124348E-2},-0.10468981418699666,-6.058148283532637E-2,5.5593272905601274E-2,0.25014838135873013,{"$f":"MMULT(V72:Z72,Z$16:Z$20)","v":0.26996450026331731},{"$f":"MMULT(W72:AA72,AA$16:AA$20)","v":0.63184835447572352},1.093290270137387,1.6624289484278294,2.3479326645521033,0.71999805289724406,1.5718784392174698,2.5659555139460171,3.7132036950640845,5.0252960672940867,1.2943675786302979,2.7716215045686727,4.4454910123535392,6.3305696930365452,8.4423656143259418,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"End of period pass-through revenue adjustment (assessed)",null,"£m nominal prices","PTAap",null,null,null,null,null,null,null,{"$f":"P74*P48","v":0},0,0,0,-1.5630154631857229,0,0,0,0,0.25014838135873013,0,0,0,0,2.3479326645521033,0,0,0,0,5.0252960672940867,0,0,0,0,8.4423656143259418,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"Revenue Adjustment","index":11,"n_rows":22,"n_cols":54,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Revenue Adjustment",null,null,null,null,null,null,"Licence"]
[null,null,null,null,"Parameter",null,"Units","Terminology","Constant",null,null,null,null,null,"Annual values"]
[null,null,null,null,"Year commencing",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O3","v":"2018-01-01"},{"$f":"Inputs!P3","v":"2019-01-01"},{"$f":"Inputs!Q3","v":"2020-01-01"},{"$f":"Inputs!R3","v":"2021-01-01"},{"$f":"Inputs!S3","v":"2022-01-01"},{"$f":"Inputs!T3","v":"2023-01-01"},{"$f":"Inputs!U3","v":"2024-01-01"},{"$f":"Inputs!V3","v":"2025-01-01"},{"$f":"Inputs!W3","v":"2026-01-01"},{"$f":"Inputs!X3","v":"2027-01-01"},{"$f":"Inputs!Y3","v":"2028-01-01"},{"$f":"Inputs!Z3","v":"2029-01-01"},{"$f":"Inputs!AA3","v":"2030-01-01"},{"$f":"Inputs!AB3","v":"2031-01-01"},{"$f":"Inputs!AC3","v":"2032-01-01"},{"$f":"Inputs!AD3","v":"2033-01-01"},{"$f":"Inputs!AE3","v":"2034-01-01"},{"$f":"Inputs!AF3","v":"2035-01-01"},{"$f":"Inputs!AG3","v":"2036-01-01"},{"$f":"Inputs!AH3","v":"2037-01-01"},{"$f":"Inputs!AI3","v":"2038-01-01"},{"$f":"Inputs!AJ3","v":"2039-01-01"},{"$f":"Inputs!AK3","v":"2040-01-01"},{"$f":"Inputs!AL3","v":"2041-01-01"},{"$f":"Inputs!AM3","v":"2042-01-01"},{"$f":"Inputs!AN3","v":"2043-01-01"},{"$f":"Inputs!AO3","v":"2044-01-01"},{"$f":"Inputs!AP3","v":"2045-01-01"},{"$f":"Inputs!AQ3","v":"2046-01-01"},{"$f":"Inputs!AR3","v":"2047-01-01"},{"$f":"Inputs!AS3","v":"2048-01-01"},{"$f":"Inputs!AT3","v":"2049-01-01"},{"$f":"Inputs!AU3","v":"2050-01-01"},{"$f":"Inputs!AV3","v":"2051-01-01"},{"$f":"Inputs!AW3","v":"2052-01-01"},{"$f":"Inputs!AX3","v":"2053-01-01"},{"$f":"Inputs!AY3","v":"2054-01-01"},{"$f":"Inputs!AZ3","v":"2055-01-01"},{"$f":"Inputs!BA3","v":"2056-01-01"},{"$f":"Inputs!BB3","v":"2057-01-01"}]
[null,null,null,null,"Year ending",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O4","v":"2018-12-31"},{"$f":"Inputs!P4","v":"2019-12-31"},{"$f":"Inputs!Q4","v":"2020-12-31"},{"$f":"Inputs!R4","v":"2021-12-31"},{"$f":"Inputs!S4","v":"2022-12-31"},{"$f":"Inputs!T4","v":"2023-12-31"},{"$f":"Inputs!U4","v":"2024-12-31"},{"$f":"Inputs!V4","v":"2025-12-31"},{"$f":"Inputs!W4","v":"2026-12-31"},{"$f":"Inputs!X4","v":"2027-12-31"},{"$f":"Inputs!Y4","v":"2028-12-31"},{"$f":"Inputs!Z4","v":"2029-12-31"},{"$f":"Inputs!AA4","v":"2030-12-31"},{"$f":"Inputs!AB4","v":"2031-12-31"},{"$f":"Inputs!AC4","v":"2032-12-31"},{"$f":"Inputs!AD4","v":"2033-12-31"},{"$f":"Inputs!AE4","v":"2034-12-31"},{"$f":"Inputs!AF4","v":"2035-12-31"},{"$f":"Inputs!AG4","v":"2036-12-31"},{"$f":"Inputs!AH4","v":"2037-12-31"},{"$f":"Inputs!AI4","v":"2038-12-31"},{"$f":"Inputs!AJ4","v":"2039-12-31"},{"$f":"Inputs!AK4","v":"2040-12-31"},{"$f":"Inputs!AL4","v":"2041-12-31"},{"$f":"Inputs!AM4","v":"2042-12-31"},{"$f":"Inputs!AN4","v":"2043-12-31"},{"$f":"Inputs!AO4","v":"2044-12-31"},{"$f":"Inputs!AP4","v":"2045-12-31"},{"$f":"Inputs!AQ4","v":"2046-12-31"},{"$f":"Inputs!AR4","v":"2047-12-31"},{"$f":"Inputs!AS4","v":"2048-12-31"},{"$f":"Inputs!AT4","v":"2049-12-31"},{"$f":"Inputs!AU4","v":"2050-12-31"},{"$f":"Inputs!AV4","v":"2051-12-31"},{"$f":"Inputs!AW4","v":"2052-12-31"},{"$f":"Inputs!AX4","v":"2053-12-31"},{"$f":"Inputs!AY4","v":"2054-12-31"},{"$f":"Inputs!AZ4","v":"2055-12-31"},{"$f":"Inputs!BA4","v":"2056-12-31"},{"$f":"Inputs!BB4","v":"2057-12-31"}]
[null,null,null,null,"Operational year",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O5","v":0},{"$f":"Inputs!P5","v":1},{"$f":"Inputs!Q5","v":2},{"$f":"Inputs!R5","v":3},{"$f":"Inputs!S5","v":4},{"$f":"Inputs!T5","v":5},{"$f":"Inputs!U5","v":6},{"$f":"Inputs!V5","v":7},{"$f":"Inputs!W5","v":8},{"$f":"Inputs!X5","v":9},{"$f":"Inputs!Y5","v":10},{"$f":"Inputs!Z5","v":11},{"$f":"Inputs!AA5","v":12},{"$f":"Inputs!AB5","v":13},{"$f":"Inputs!AC5","v":14},{"$f":"Inputs!AD5","v":15},{"$f":"Inputs!AE5","v":16},{"$f":"Inputs!AF5","v":17},{"$f":"Inputs!AG5","v":18},{"$f":"Inputs!AH5","v":19},{"$f":"Inputs!AI5","v":20},{"$f":"Inputs!AJ5","v":21},{"$f":"Inputs!AK5","v":22},{"$f":"Inputs!AL5","v":23},{"$f":"Inputs!AM5","v":24},{"$f":"Inputs!AN5","v":25},{"$f":"Inputs!AO5","v":26},{"$f":"Inputs!AP5","v":27},{"$f":"Inputs!AQ5","v":28},{"$f":"Inputs!AR5","v":29},{"$f":"Inputs!AS5","v":30},{"$f":"Inputs!AT5","v":31},{"$f":"Inputs!AU5","v":32},{"$f":"Inputs!AV5","v":33},{"$f":"Inputs!AW5","v":34},{"$f":"Inputs!AX5","v":35},{"$f":"Inputs!AY5","v":36},{"$f":"Inputs!AZ5","v":37},{"$f":"Inputs!BA5","v":38},{"$f":"Inputs!BB5","v":39}]
[]
[null,"Model outputs"]
[]
[null,null,"Cap and Floor levels"]
[]
[null,null,null,null,{"$f":"Availability!E17","v":"Cap (post-availability incentive)"},null,"£m nominal prices","CLt",null,null,null,null,null,null,null,{"$f":"Availability!P17","v":81.270984359023288},{"$f":"Availability!Q17","v":86.36467950390437},{"$f":"Availability!R17","v":86.36467950390437},{"$f":"Availability!S17","v":86.36467950390437},{"$f":"Availability!T17","v":86.36467950390437},{"$f":"Availability!U17","v":86.36467950390437},{"$f":"Availability!V17","v":86.36467950390437},{"$f":"Availability!W17","v":86.36467950390437},{"$f":"Availability!X17","v":86.36467950390437},{"$f":"Availability!Y17","v":86.36467950390437},{"$f":"Availability!Z17","v":86.36467950390437},{"$f":"Availability!AA17","v":84.859942567459143},{"$f":"Availability!AB17","v":84.858911925721841},{"$f":"Availability!AC17","v":84.858911925721841},{"$f":"Availability!AD17","v":84.858911925721841},{"$f":"Availability!AE17","v":84.858911925721841},{"$f":"Availability!AF17","v":84.858911925721841},{"$f":"Availability!AG17","v":84.858911925721841},{"$f":"Availability!AH17","v":84.858911925721841},{"$f":"Availability!AI17","v":85.702655438639809},{"$f":"Availability!AJ17","v":86.298992851391418},{"$f":"Availability!AK17","v":86.298992851391418},{"$f":"Availability!AL17","v":85.12693718821663},{"$f":"Availability!AM17","v":84.300239062871924},{"$f":"Availability!AN17","v":91.281983708051612},{"$f":"Availability!AO17","v":0},{"$f":"Availability!AP17","v":0},{"$f":"Availability!AQ17","v":0},{"$f":"Availability!AR17","v":0},{"$f":"Availability!AS17","v":0},{"$f":"Availability!AT17","v":0},{"$f":"Availability!AU17","v":0},{"$f":"Availability!AV17","v":0},{"$f":"Availability!AW17","v":0},{"$f":"Availability!AX17","v":0},{"$f":"Availability!AY17","v":0},{"$f":"Availability!AZ17","v":0},{"$f":"Availability!BA17","v":0},{"$f":"Availability!BB17","v":0}]
[null,null,null,null,{"$f":"Availability!E18","v":"Floor (post-availability incentive)"},null,"£m nominal prices","FLt",null,null,null,null,null,null,null,{"$f":"Availability!P18","v":44.756207271204175},{"$f":"Availability!Q18","v":47.561322497488661},{"$f":"Availability!R18","v":47.561322497488661},{"$f":"Availability!S18","v":47.561322497488661},{"$f":"Availability!T18","v":47.561322497488661},{"$f":"Availability!U18","v":47.561322497488661},{"$f":"Availability!V18","v":47.561322497488661},{"$f":"Availability!W18","v":47.561322497488661},{"$f":"Availability!X18","v":47.561322497488661},{"$f":"Availability!Y18","v":47.561322497488661},{"$f":"Availability!Z18","v":47.561322497488661},{"$f":"Availability!AA18","v":46.024572660436363},{"$f":"Availability!AB18","v":46.023520092054824},{"$f":"Availability!AC18","v":46.023520092054824},{"$f":"Availability!AD18","v":46.023520092054824},{"$f":"Availability!AE18","v":46.023520092054824},{"$f":"Availability!AF18","v":46.023520092054824},{"$f":"Availability!AG18","v":46.023520092054824},{"$f":"Availability!AH18","v":46.023520092054824},{"$f":"Availability!AI18","v":46.983902517985086},{"$f":"Availability!AJ18","v":47.662677480237207},{"$f":"Availability!AK18","v":47.662677480237207},{"$f":"Availability!AL18","v":46.447769373274198},{"$f":"Availability!AM18","v":45.591016747895189},{"$f":"Availability!AN18","v":49.366864130848867},{"$f":"Availability!AO18","v":0},{"$f":"Availability!AP18","v":0},{"$f":"Availability!AQ18","v":0},{"$f":"Availability!AR18","v":0},{"$f":"Availability!AS18","v":0},{"$f":"Availability!AT18","v":0},{"$f":"Availability!AU18","v":0},{"$f":"Availability!AV18","v":0},{"$f":"Availability!AW18","v":0},{"$f":"Availability!AX18","v":0},{"$f":"Availability!AY18","v":0},{"$f":"Availability!AZ18","v":0},{"$f":"Availability!BA18","v":0},{"$f":"Availability!BB18","v":0}]
[]
[null,null,"Amounts due to or from GB consumers"]
[]
[null,null,null,null,"GB consumer share",null,null,null,{"$f":"Inputs!$I$77","v":0.5}]
[]
[null,null,null,null,"GB share of end of period revenue adjustment (negative value: payment to consumers; positive value: payment from consumers)",null,"£m nominal prices","ICFap",null,null,null,null,null,null,null,{"$f":"$I$16*(Assessment!P60+Assessment!P76)","v":0},{"$f":"$I$16*(Assessment!Q60+Assessment!Q76)","v":0},{"$f":"$I$16*(Assessment!R60+Assessment!R76)","v":0},{"$f":"$I$16*(Assessment!S60+Assessment!S76)","v":0},{"$f":"$I$16*(Assessment!T60+Assessment!T76)","v":-43.911034067333908},{"$f":"$I$16*(Assessment!U60+Assessment!U76)","v":0},{"$f":"$I$16*(Assessment!V60+Assessment!V76)","v":0},{"$f":"$I$16*(Assessment!W60+Assessment!W76)","v":0},{"$f":"$I$16*(Assessment!X60+Assessment!X76)","v":0},{"$f":"$I$16*(Assessment!Y60+Assessment!Y76)","v":-76.537299219419666},{"$f":"$I$16*(Assessment!Z60+Assessment!Z76)","v":0},{"$f":"$I$16*(Assessment!AA60+Assessment!AA76)","v":0},{"$f":"$I$16*(Assessment!AB60+Assessment!AB76)","v":0},{"$f":"$I$16*(Assessment!AC60+Assessment!AC76)","v":0},{"$f":"$I$16*(Assessment!AD60+Assessment!AD76)","v":-110.9433897209731},{"$f":"$I$16*(Assessment!AE60+Assessment!AE76)","v":0},{"$f":"$I$16*(Assessment!AF60+Assessment!AF76)","v":0},{"$f":"$I$16*(Assessment!AG60+Assessment!AG76)","v":0},{"$f":"$I$16*(Assessment!AH60+Assessment!AH76)","v":0},{"$f":"$I$16*(Assessment!AI60+Assessment!AI76)","v":-145.68238092686894},{"$f":"$I$16*(Assessment!AJ60+Assessment!AJ76)","v":0},{"$f":"$I$16*(Assessment!AK60+Assessment!AK76)","v":0},{"$f":"$I$16*(Assessment!AL60+Assessment!AL76)","v":0},{"$f":"$I$16*(Assessment!AM60+Assessment!AM76)","v":0},{"$f":"$I$16*(Assessment!AN60+Assessment!AN76)","v":-179.01398198639527},{"$f":"$I$16*(Assessment!AO60+Assessment!AO76)","v":0},{"$f":"$I$16*(Assessment!AP60+Assessment!AP76)","v":0},{"$f":"$I$16*(Assessment!AQ60+Assessment!AQ76)","v":0},{"$f":"$I$16*(Assessment!AR60+Assessment!AR76)","v":0},{"$f":"$I$16*(Assessment!AS60+Assessment!AS76)","v":0},{"$f":"$I$16*(Assessment!AT60+Assessment!AT76)","v":0},{"$f":"$I$16*(Assessment!AU60+Assessment!AU76)","v":0},{"$f":"$I$16*(Assessment!AV60+Assessment!AV76)","v":0},{"$f":"$I$16*(Assessment!AW60+Assessment!AW76)","v":0},{"$f":"$I$16*(Assessment!AX60+Assessment!AX76)","v":0},{"$f":"$I$16*(Assessment!AY60+Assessment!AY76)","v":0},{"$f":"$I$16*(Assessment!AZ60+Assessment!AZ76)","v":0},{"$f":"$I$16*(Assessment!BA60+Assessment!BA76)","v":0},{"$f":"$I$16*(Assessment!BB60+Assessment!BB76)","v":0}]
[]
[null,null,null,null,"GB share of within-period revenue adjustment (negative value: payment to consumers; positive value: payment from consumers)",null,"£m nominal prices","ICFpap",null,null,null,null,null,null,null,{"$f":"$I$16*Assessment!P35","v":0},{"$f":"$I$16*Assessment!Q35","v":0},{"$f":"$I$16*Assessment!R35","v":0},{"$f":"$I$16*Assessment!S35","v":0},{"$f":"$I$16*Assessment!T35","v":0},{"$f":"$I$16*Assessment!U35","v":0},{"$f":"$I$16*Assessment!V35","v":0},{"$f":"$I$16*Assessment!W35","v":0},{"$f":"$I$16*Assessment!X35","v":0},{"$f":"$I$16*Assessment!Y35","v":0},{"$f":"$I$16*Assessment!Z35","v":0},{"$f":"$I$16*Assessment!AA35","v":0},{"$f":"$I$16*Assessment!AB35","v":0},{"$f":"$I$16*Assessment!AC35","v":0},{"$f":"$I$16*Assessment!AD35","v":0},{"$f":"$I$16*Assessment!AE35","v":0},{"$f":"$I$16*Assessment!AF35","v":0},{"$f":"$I$16*Assessment!AG35","v":0},{"$f":"$I$16*Assessment!AH35","v":0},{"$f":"$I$16*Assessment!AI35","v":0},{"$f":"$I$16*Assessment!AJ35","v":0},{"$f":"$I$16*Assessment!AK35","v":0},{"$f":"$I$16*Assessment!AL35","v":0},{"$f":"$I$16*Assessment!AM35","v":0},{"$f":"$I$16*Assessment!AN35","v":0},{"$f":"$I$16*Assessment!AO35","v":0},{"$f":"$I$16*Assessment!AP35","v":0},{"$f":"$I$16*Assessment!AQ35","v":0},{"$f":"$I$16*Assessment!AR35","v":0},{"$f":"$I$16*Assessment!AS35","v":0},{"$f":"$I$16*Assessment!AT35","v":0},{"$f":"$I$16*Assessment!AU35","v":0},{"$f":"$I$16*Assessment!AV35","v":0},{"$f":"$I$16*Assessment!AW35","v":0},{"$f":"$I$16*Assessment!AX35","v":0},{"$f":"$I$16*Assessment!AY35","v":0},{"$f":"$I$16*Assessment!AZ35","v":0},{"$f":"$I$16*Assessment!BA35","v":0},{"$f":"$I$16*Assessment!BB35","v":0}]
[]
[null,"End of sheet"]