{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","UserInterface","Input","Totex","TIM","Depn","Return&RAV","TaxPools","Finance&Tax","NonCore","ReturnAdj","Revenue","AR","LiveResults","SavedResults","Annual Inflation","Monthly Inflation","SPTL","SHET","NGET"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":103,"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":"row_number_cap","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
["RIIO-2 Price Control Financial Model (PCFM)"]
[null,"Electricity Transmission"]
[null,null,"Model Version",null,null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Model key"]
[]
[null,null,null,null,"Sample",null,"Calculated value",null,"Sample",null,"Information and interface"]
[null,null,null,null,"Sample",null,"Import",null,"Sample",null,"Fixed input value"]
[null,null,null,null,"Sample",null,"Export",null,"Sample",null,"Ofgem annual update input (outturn value)"]
[null,null,null,null,"Sample",null,"Named range",null,"Sample",null,"Ofgem annual update input (forecasted value)"]
[null,null,null,null,"Sample",null,"Formula change in cells to the right",null,"Sample",null,"Other annual update input (outturn value)"]
[null,null,null,null,null,null,null,null,"Sample",null,"Other annual update input (forecasted value)"]
[null,null,null,null,null,null,null,null,"Sample",null,"Input linked from annual update"]
[null,null,null,null,null,null,null,null,"Sample",null,"Notes and instructions"]
[null,null,null,null,null,null,null,null,"Sample",null,"Check"]
[]
[null,"Contents"]
[]
[null,null,null,null,"INTERFACE >",null,null,null,"GENERAL INPUT SHEETS >"]
[null,null,null,null,"Cover",null,"Model key and content directory",null,"Annual Inflation",null,"Derivation of annual inflation rates and price indices"]
[null,null,null,null,"UserInterface",null,"Model operation",null,"Monthly Inflation",null,"Dataset and derivation of monthly inflation rates and price indices"]
[]
[null,null,null,null,"INPUT SELECTION >",null,null,null,"COMPANY SPECIFIC INPUT SHEETS >"]
[null,null,null,null,"Input",null,"Inputs for selected licensee",null,"SHET",null,"Inputs for SHE-Transmission PLC TO"]
[null,null,null,null,null,null,null,null,"SPTL",null,"Inputs for SPTL TO"]
[null,null,null,null,"CALCULATION >",null,null,null,"NGET",null,"Inputs for NGET TO"]
[null,null,null,null,"Totex",null,"Totex allowance and actuals"]
[null,null,null,null,"TIM",null,"Totex Incentive Mechanism and capitalisation"]
[null,null,null,null,"Depn",null,"Electricity transmission regulatory depreciation"]
[null,null,null,null,"Return&RAV",null,"RAV and return calculations"]
[null,null,null,null,"TaxPools",null,"Tax pools and capital allowances"]
[null,null,null,null,"Finance&Tax",null,"Net debt, equity issuance, financing costs and tax"]
[null,null,null,null,"NonCore",null,"Calculations for non-core regulatory assets (TIRG)"]
[null,null,null,null,"ReturnAdj",null,"Calculations for the Return Adjustment"]
[null,null,null,null,"Revenue",null,"Summary of calculated revenue"]
[null,null,null,null,"AR",null,"Derivation of allowed revenue"]
[]
[null,null,null,null,"OUTPUT >"]
[null,null,null,null,"LiveResults",null,"Results for selected company"]
[null,null,null,null,"SavedResults",null,"Saved results for all companies"]
[]
[null,"End of sheet"]

{"sheet":"UserInterface","index":1,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["User Interface"]
[]
[null,"Model operation"]
[]
[null,null,"PCFM year t"]
[null,null,"Instruction: Use the following drop-down list to identify year t in the model. Year t is identified here by its end date."]
[]
[null,null,null,null,"Year t selection:"]
[]
[null,null,null,null,"Year t selected:",null,{"$f":"INDEX($G$37:$G$43, m_PCFM_year_t)","v":"2024-03-31"}]
[]
[null,null,"Active company"]
[null,null,"Instruction: Use the following drop-down list to select the active company in the model."]
[]
[null,null,null,null,"Company selection:"]
[]
[null,null,null,null,"Selected company:",null,{"$f":"INDEX(E37:E39, E40)","v":"NGET"}]
[]
[null,null,"Run model for all licensees"]
[null,null,"Instruction: Click on the left button to save results for the selected company only. Click the right button to save results for all."]
[null,null,"Note: Annual iterations must have been completed for all prior years before running the model to generate MOD."]
[null,null,"The macros save results and values required for future years which cannot be recreated once inputs are revised."]
[null,null,"Running the macro saves the output from year t's iteration for use in future iterations."]
[null,null,"Results for the selected company can be found on the \"LiveResults\" sheet and also on the \"SavedResults\" sheet once saved by a macro."]
[]
[]
[]
[]
[]
[null,"User selection lists"]
[null,"Note: The lists below drive the drop-down lists above."]
[null,"Using the drop-down lists above returns an integer in the \"cell link\" positioned below their \"source list.\""]
[null,"The number returned in the cell link corresponds to the position of the selected item in the source list."]
[null,"The company selection output is set as a \"named range.\" This gives a stable anchor point for the \"RunForAll\" macro to change the company."]
[]
[null,null,null,null,{"$f":"\"Source for ''\"&C12&\"'' drop-down list\"","v":"Source for ''Active company'' drop-down list"},null,{"$f":"\"Source for ''\"&C5&\"'' drop-down list\"","v":"Source for ''PCFM year t'' drop-down list"}]
[null,null,null,null,"SHET",null,"2022-03-31"]
[null,null,null,null,"SPTL",null,"2023-03-31"]
[null,null,null,null,"NGET",null,"2024-03-31"]
[null,null,null,null,3,null,"2025-03-31"]
[null,null,null,null,"Adjacent named range: m_identity",null,"2026-03-31"]
[null,null,null,null,null,null,"2027-03-31"]
[null,null,null,null,null,null,"2028-03-31"]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,"Adjacent named range: m_PCFM_year_t"]
[]
[null,"End of sheet"]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"Input","index":2,"n_rows":782,"n_cols":58,"rows_kept":782,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,{"$f":"UserInterface!G17","v":"NGET"},null,null,null,null,"Price shock:"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[null,null,"Note: Disposals net sales proceeds are deducted from non-variant \"other capex\"."]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP10, SPTL!AP10, NGET!AP10))","v":84.378212686284471},{"$f":"(CHOOSE(m_identity,SHET!AQ10, SPTL!AQ10, NGET!AQ10))","v":137.24224766629118},{"$f":"(CHOOSE(m_identity,SHET!AR10, SPTL!AR10, NGET!AR10))","v":100.64063190252872},{"$f":"(CHOOSE(m_identity,SHET!AS10, SPTL!AS10, NGET!AS10))","v":166.47876116813362},{"$f":"(CHOOSE(m_identity,SHET!AT10, SPTL!AT10, NGET!AT10))","v":190.86335430647924}]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP11, SPTL!AP11, NGET!AP11))","v":197.19754197290436},{"$f":"(CHOOSE(m_identity,SHET!AQ11, SPTL!AQ11, NGET!AQ11))","v":207.79850149056011},{"$f":"(CHOOSE(m_identity,SHET!AR11, SPTL!AR11, NGET!AR11))","v":177.00780138488466},{"$f":"(CHOOSE(m_identity,SHET!AS11, SPTL!AS11, NGET!AS11))","v":133.48042954469875},{"$f":"(CHOOSE(m_identity,SHET!AT11, SPTL!AT11, NGET!AT11))","v":119.67065760483459}]
[null,null,null,null,"Non-variant allowed other capex expenditure (net of disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP722 + CHOOSE(m_identity,SHET!AP12, SPTL!AP12, NGET!AP12)","v":36.370546086228707},{"$f":" - AQ722 + CHOOSE(m_identity,SHET!AQ12, SPTL!AQ12, NGET!AQ12)","v":34.654302909729587},{"$f":" - AR722 + CHOOSE(m_identity,SHET!AR12, SPTL!AR12, NGET!AR12)","v":38.736863247037086},{"$f":" - AS722 + CHOOSE(m_identity,SHET!AS12, SPTL!AS12, NGET!AS12)","v":29.776017681599271},{"$f":" - AT722 + CHOOSE(m_identity,SHET!AT12, SPTL!AT12, NGET!AT12)","v":35.192010039406085}]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP13, SPTL!AP13, NGET!AP13))","v":113.74486796200928},{"$f":"(CHOOSE(m_identity,SHET!AQ13, SPTL!AQ13, NGET!AQ13))","v":111.26090581488003},{"$f":"(CHOOSE(m_identity,SHET!AR13, SPTL!AR13, NGET!AR13))","v":109.30263882736452},{"$f":"(CHOOSE(m_identity,SHET!AS13, SPTL!AS13, NGET!AS13))","v":96.622969458170687},{"$f":"(CHOOSE(m_identity,SHET!AT13, SPTL!AT13, NGET!AT13))","v":99.127301254396343}]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP14, SPTL!AP14, NGET!AP14))","v":151.3971872229161},{"$f":"(CHOOSE(m_identity,SHET!AQ14, SPTL!AQ14, NGET!AQ14))","v":141.53877712338607},{"$f":"(CHOOSE(m_identity,SHET!AR14, SPTL!AR14, NGET!AR14))","v":131.209687651655},{"$f":"(CHOOSE(m_identity,SHET!AS14, SPTL!AS14, NGET!AS14))","v":130.07034326594339},{"$f":"(CHOOSE(m_identity,SHET!AT14, SPTL!AT14, NGET!AT14))","v":147.98830873023746}]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP15, SPTL!AP15, NGET!AP15))","v":66.71701593605205},{"$f":"(CHOOSE(m_identity,SHET!AQ15, SPTL!AQ15, NGET!AQ15))","v":58.275206570864242},{"$f":"(CHOOSE(m_identity,SHET!AR15, SPTL!AR15, NGET!AR15))","v":48.463764497875346},{"$f":"(CHOOSE(m_identity,SHET!AS15, SPTL!AS15, NGET!AS15))","v":31.836778334448653},{"$f":"(CHOOSE(m_identity,SHET!AT15, SPTL!AT15, NGET!AT15))","v":32.501444577401358}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP11:AP16)","v":649.80537186639492},{"$f":"SUM(AQ11:AQ16)","v":690.76994157571119},{"$f":"SUM(AR11:AR16)","v":605.36138751134536},{"$f":"SUM(AS11:AS16)","v":588.26529945299444},{"$f":"SUM(AT11:AT16)","v":625.34307651275503}]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: In the table below RPEs are aggregated in three groups: RPE non-variant allowances, PCDs and UMs. This allows to apply the correct capitalisation rate to each group."]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E20, SPTL!E20, NGET!E20))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H20, SPTL!H20, NGET!H20)","v":"EPIt"},{"$f":"CHOOSE(m_identity,SHET!I20, SPTL!I20, NGET!I20)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP20, SPTL!AP20, NGET!AP20)","v":30.993548909572674},{"$f":"CHOOSE(m_identity,SHET!AQ20, SPTL!AQ20, NGET!AQ20)","v":30.096380902480075},{"$f":"CHOOSE(m_identity,SHET!AR20, SPTL!AR20, NGET!AR20)","v":53.91113110342765},{"$f":"CHOOSE(m_identity,SHET!AS20, SPTL!AS20, NGET!AS20)","v":86.231731977369549},{"$f":"CHOOSE(m_identity,SHET!AT20, SPTL!AT20, NGET!AT20)","v":50.280423461651935},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC20, SPTL!BC20, NGET!BC20)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD20, SPTL!BD20, NGET!BD20)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE20, SPTL!BE20, NGET!BE20)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF20, SPTL!BF20, NGET!BF20)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E21, SPTL!E21, NGET!E21))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H21, SPTL!H21, NGET!H21)","v":"LOTIAt"},{"$f":"CHOOSE(m_identity,SHET!I21, SPTL!I21, NGET!I21)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP21, SPTL!AP21, NGET!AP21)","v":134.4},{"$f":"CHOOSE(m_identity,SHET!AQ21, SPTL!AQ21, NGET!AQ21)","v":123.6},{"$f":"CHOOSE(m_identity,SHET!AR21, SPTL!AR21, NGET!AR21)","v":78},{"$f":"CHOOSE(m_identity,SHET!AS21, SPTL!AS21, NGET!AS21)","v":17.899999999999999},{"$f":"CHOOSE(m_identity,SHET!AT21, SPTL!AT21, NGET!AT21)","v":14.7},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC21, SPTL!BC21, NGET!BC21)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD21, SPTL!BD21, NGET!BD21)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE21, SPTL!BE21, NGET!BE21)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF21, SPTL!BF21, NGET!BF21)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E22, SPTL!E22, NGET!E22))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H22, SPTL!H22, NGET!H22)","v":"WWt"},{"$f":"CHOOSE(m_identity,SHET!I22, SPTL!I22, NGET!I22)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP22, SPTL!AP22, NGET!AP22)","v":225.66555360757849},{"$f":"CHOOSE(m_identity,SHET!AQ22, SPTL!AQ22, NGET!AQ22)","v":103.95305286193491},{"$f":"CHOOSE(m_identity,SHET!AR22, SPTL!AR22, NGET!AR22)","v":39.129362553735341},{"$f":"CHOOSE(m_identity,SHET!AS22, SPTL!AS22, NGET!AS22)","v":49.234844754890901},{"$f":"CHOOSE(m_identity,SHET!AT22, SPTL!AT22, NGET!AT22)","v":40.375067159748937},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC22, SPTL!BC22, NGET!BC22)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD22, SPTL!BD22, NGET!BD22)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE22, SPTL!BE22, NGET!BE22)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF22, SPTL!BF22, NGET!BF22)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E23, SPTL!E23, NGET!E23))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H23, SPTL!H23, NGET!H23)","v":"PSUPt"},{"$f":"CHOOSE(m_identity,SHET!I23, SPTL!I23, NGET!I23)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP23, SPTL!AP23, NGET!AP23)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ23, SPTL!AQ23, NGET!AQ23)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR23, SPTL!AR23, NGET!AR23)","v":0.39083139694955532},{"$f":"CHOOSE(m_identity,SHET!AS23, SPTL!AS23, NGET!AS23)","v":20.479726023760545},{"$f":"CHOOSE(m_identity,SHET!AT23, SPTL!AT23, NGET!AT23)","v":0.65594226666331235},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC23, SPTL!BC23, NGET!BC23)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD23, SPTL!BD23, NGET!BD23)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE23, SPTL!BE23, NGET!BE23)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF23, SPTL!BF23, NGET!BF23)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E24, SPTL!E24, NGET!E24))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H24, SPTL!H24, NGET!H24)","v":"CROTt"},{"$f":"CHOOSE(m_identity,SHET!I24, SPTL!I24, NGET!I24)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP24, SPTL!AP24, NGET!AP24)","v":35.936999999999998},{"$f":"CHOOSE(m_identity,SHET!AQ24, SPTL!AQ24, NGET!AQ24)","v":38.222999999999999},{"$f":"CHOOSE(m_identity,SHET!AR24, SPTL!AR24, NGET!AR24)","v":18.946000000000002},{"$f":"CHOOSE(m_identity,SHET!AS24, SPTL!AS24, NGET!AS24)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT24, SPTL!AT24, NGET!AT24)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC24, SPTL!BC24, NGET!BC24)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD24, SPTL!BD24, NGET!BD24)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE24, SPTL!BE24, NGET!BE24)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF24, SPTL!BF24, NGET!BF24)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E25, SPTL!E25, NGET!E25))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H25, SPTL!H25, NGET!H25)","v":"CRITt"},{"$f":"CHOOSE(m_identity,SHET!I25, SPTL!I25, NGET!I25)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP25, SPTL!AP25, NGET!AP25)","v":11.712554452888117},{"$f":"CHOOSE(m_identity,SHET!AQ25, SPTL!AQ25, NGET!AQ25)","v":10.58840738435366},{"$f":"CHOOSE(m_identity,SHET!AR25, SPTL!AR25, NGET!AR25)","v":9.370257360518897},{"$f":"CHOOSE(m_identity,SHET!AS25, SPTL!AS25, NGET!AS25)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT25, SPTL!AT25, NGET!AT25)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC25, SPTL!BC25, NGET!BC25)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD25, SPTL!BD25, NGET!BD25)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE25, SPTL!BE25, NGET!BE25)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF25, SPTL!BF25, NGET!BF25)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E26, SPTL!E26, NGET!E26))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H26, SPTL!H26, NGET!H26)","v":"NARMt"},{"$f":"CHOOSE(m_identity,SHET!I26, SPTL!I26, NGET!I26)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP26, SPTL!AP26, NGET!AP26)","v":111.63406337094722},{"$f":"CHOOSE(m_identity,SHET!AQ26, SPTL!AQ26, NGET!AQ26)","v":72.666694024158431},{"$f":"CHOOSE(m_identity,SHET!AR26, SPTL!AR26, NGET!AR26)","v":71.384737091410827},{"$f":"CHOOSE(m_identity,SHET!AS26, SPTL!AS26, NGET!AS26)","v":31.490919119617931},{"$f":"CHOOSE(m_identity,SHET!AT26, SPTL!AT26, NGET!AT26)","v":49.05076559526097},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC26, SPTL!BC26, NGET!BC26)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD26, SPTL!BD26, NGET!BD26)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE26, SPTL!BE26, NGET!BE26)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF26, SPTL!BF26, NGET!BF26)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E27, SPTL!E27, NGET!E27))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H27, SPTL!H27, NGET!H27)","v":"GRIt"},{"$f":"CHOOSE(m_identity,SHET!I27, SPTL!I27, NGET!I27)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP27, SPTL!AP27, NGET!AP27)","v":14.762989859738914},{"$f":"CHOOSE(m_identity,SHET!AQ27, SPTL!AQ27, NGET!AQ27)","v":5.3407186914054821},{"$f":"CHOOSE(m_identity,SHET!AR27, SPTL!AR27, NGET!AR27)","v":2.9083548578509988},{"$f":"CHOOSE(m_identity,SHET!AS27, SPTL!AS27, NGET!AS27)","v":1.4091764099265303},{"$f":"CHOOSE(m_identity,SHET!AT27, SPTL!AT27, NGET!AT27)","v":0.79192678774482195},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC27, SPTL!BC27, NGET!BC27)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD27, SPTL!BD27, NGET!BD27)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE27, SPTL!BE27, NGET!BE27)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF27, SPTL!BF27, NGET!BF27)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E28, SPTL!E28, NGET!E28))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H28, SPTL!H28, NGET!H28)","v":"ROt"},{"$f":"CHOOSE(m_identity,SHET!I28, SPTL!I28, NGET!I28)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP28, SPTL!AP28, NGET!AP28)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ28, SPTL!AQ28, NGET!AQ28)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR28, SPTL!AR28, NGET!AR28)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS28, SPTL!AS28, NGET!AS28)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT28, SPTL!AT28, NGET!AT28)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC28, SPTL!BC28, NGET!BC28)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD28, SPTL!BD28, NGET!BD28)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE28, SPTL!BE28, NGET!BE28)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF28, SPTL!BF28, NGET!BF28)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E29, SPTL!E29, NGET!E29))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H29, SPTL!H29, NGET!H29)","v":"OTCt"},{"$f":"CHOOSE(m_identity,SHET!I29, SPTL!I29, NGET!I29)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP29, SPTL!AP29, NGET!AP29)","v":3.0300000000000002},{"$f":"CHOOSE(m_identity,SHET!AQ29, SPTL!AQ29, NGET!AQ29)","v":4.41},{"$f":"CHOOSE(m_identity,SHET!AR29, SPTL!AR29, NGET!AR29)","v":2.1199999999999997},{"$f":"CHOOSE(m_identity,SHET!AS29, SPTL!AS29, NGET!AS29)","v":6.2799999999999994},{"$f":"CHOOSE(m_identity,SHET!AT29, SPTL!AT29, NGET!AT29)","v":8.9400000000000013},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC29, SPTL!BC29, NGET!BC29)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD29, SPTL!BD29, NGET!BD29)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE29, SPTL!BE29, NGET!BE29)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF29, SPTL!BF29, NGET!BF29)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E30, SPTL!E30, NGET!E30))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H30, SPTL!H30, NGET!H30)","v":"SSt"},{"$f":"CHOOSE(m_identity,SHET!I30, SPTL!I30, NGET!I30)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP30, SPTL!AP30, NGET!AP30)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ30, SPTL!AQ30, NGET!AQ30)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR30, SPTL!AR30, NGET!AR30)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS30, SPTL!AS30, NGET!AS30)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT30, SPTL!AT30, NGET!AT30)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC30, SPTL!BC30, NGET!BC30)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD30, SPTL!BD30, NGET!BD30)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE30, SPTL!BE30, NGET!BE30)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF30, SPTL!BF30, NGET!BF30)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E31, SPTL!E31, NGET!E31))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H31, SPTL!H31, NGET!H31)","v":"EERt"},{"$f":"CHOOSE(m_identity,SHET!I31, SPTL!I31, NGET!I31)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP31, SPTL!AP31, NGET!AP31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ31, SPTL!AQ31, NGET!AQ31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR31, SPTL!AR31, NGET!AR31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS31, SPTL!AS31, NGET!AS31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT31, SPTL!AT31, NGET!AT31)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC31, SPTL!BC31, NGET!BC31)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD31, SPTL!BD31, NGET!BD31)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE31, SPTL!BE31, NGET!BE31)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF31, SPTL!BF31, NGET!BF31)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E32, SPTL!E32, NGET!E32))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H32, SPTL!H32, NGET!H32)","v":"SF6t"},{"$f":"CHOOSE(m_identity,SHET!I32, SPTL!I32, NGET!I32)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP32, SPTL!AP32, NGET!AP32)","v":23.330864312443044},{"$f":"CHOOSE(m_identity,SHET!AQ32, SPTL!AQ32, NGET!AQ32)","v":21.63722616612295},{"$f":"CHOOSE(m_identity,SHET!AR32, SPTL!AR32, NGET!AR32)","v":32.125059863026486},{"$f":"CHOOSE(m_identity,SHET!AS32, SPTL!AS32, NGET!AS32)","v":6.9596684451306281},{"$f":"CHOOSE(m_identity,SHET!AT32, SPTL!AT32, NGET!AT32)","v":12.46707861459398},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC32, SPTL!BC32, NGET!BC32)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD32, SPTL!BD32, NGET!BD32)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE32, SPTL!BE32, NGET!BE32)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF32, SPTL!BF32, NGET!BF32)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E33, SPTL!E33, NGET!E33))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H33, SPTL!H33, NGET!H33)","v":"SASt"},{"$f":"CHOOSE(m_identity,SHET!I33, SPTL!I33, NGET!I33)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP33, SPTL!AP33, NGET!AP33)","v":6.9992592937329121},{"$f":"CHOOSE(m_identity,SHET!AQ33, SPTL!AQ33, NGET!AQ33)","v":6.9185698481800539},{"$f":"CHOOSE(m_identity,SHET!AR33, SPTL!AR33, NGET!AR33)","v":6.8386771270059121},{"$f":"CHOOSE(m_identity,SHET!AS33, SPTL!AS33, NGET!AS33)","v":6.7595779773331222},{"$f":"CHOOSE(m_identity,SHET!AT33, SPTL!AT33, NGET!AT33)","v":6.6806345403720835},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC33, SPTL!BC33, NGET!BC33)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD33, SPTL!BD33, NGET!BD33)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE33, SPTL!BE33, NGET!BE33)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF33, SPTL!BF33, NGET!BF33)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E34, SPTL!E34, NGET!E34))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H34, SPTL!H34, NGET!H34)","v":"InTt"},{"$f":"CHOOSE(m_identity,SHET!I34, SPTL!I34, NGET!I34)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP34, SPTL!AP34, NGET!AP34)","v":8.9341896621934396},{"$f":"CHOOSE(m_identity,SHET!AQ34, SPTL!AQ34, NGET!AQ34)","v":8.8311937907657363},{"$f":"CHOOSE(m_identity,SHET!AR34, SPTL!AR34, NGET!AR34)","v":8.7292148964793608},{"$f":"CHOOSE(m_identity,SHET!AS34, SPTL!AS34, NGET!AS34)","v":8.6282489548506955},{"$f":"CHOOSE(m_identity,SHET!AT34, SPTL!AT34, NGET!AT34)","v":8.5274817723822824},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC34, SPTL!BC34, NGET!BC34)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD34, SPTL!BD34, NGET!BD34)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE34, SPTL!BE34, NGET!BE34)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF34, SPTL!BF34, NGET!BF34)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E35, SPTL!E35, NGET!E35))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H35, SPTL!H35, NGET!H35)","v":"BAt"},{"$f":"CHOOSE(m_identity,SHET!I35, SPTL!I35, NGET!I35)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP35, SPTL!AP35, NGET!AP35)","v":13.521091634354056},{"$f":"CHOOSE(m_identity,SHET!AQ35, SPTL!AQ35, NGET!AQ35)","v":13.365216656522858},{"$f":"CHOOSE(m_identity,SHET!AR35, SPTL!AR35, NGET!AR35)","v":13.21088078202815},{"$f":"CHOOSE(m_identity,SHET!AS35, SPTL!AS35, NGET!AS35)","v":13.05807792017634},{"$f":"CHOOSE(m_identity,SHET!AT35, SPTL!AT35, NGET!AT35)","v":12.90557586241763},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC35, SPTL!BC35, NGET!BC35)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD35, SPTL!BD35, NGET!BD35)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE35, SPTL!BE35, NGET!BE35)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF35, SPTL!BF35, NGET!BF35)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E36, SPTL!E36, NGET!E36))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H36, SPTL!H36, NGET!H36)","v":"PCt"},{"$f":"CHOOSE(m_identity,SHET!I36, SPTL!I36, NGET!I36)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP36, SPTL!AP36, NGET!AP36)","v":71.593389844716384},{"$f":"CHOOSE(m_identity,SHET!AQ36, SPTL!AQ36, NGET!AQ36)","v":68.583557736365506},{"$f":"CHOOSE(m_identity,SHET!AR36, SPTL!AR36, NGET!AR36)","v":71.567215625568977},{"$f":"CHOOSE(m_identity,SHET!AS36, SPTL!AS36, NGET!AS36)","v":90.52573203838098},{"$f":"CHOOSE(m_identity,SHET!AT36, SPTL!AT36, NGET!AT36)","v":66.923313961612422},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC36, SPTL!BC36, NGET!BC36)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD36, SPTL!BD36, NGET!BD36)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE36, SPTL!BE36, NGET!BE36)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF36, SPTL!BF36, NGET!BF36)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E37, SPTL!E37, NGET!E37))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H37, SPTL!H37, NGET!H37)","v":"OCt"},{"$f":"CHOOSE(m_identity,SHET!I37, SPTL!I37, NGET!I37)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP37, SPTL!AP37, NGET!AP37)","v":65.737104058279883},{"$f":"CHOOSE(m_identity,SHET!AQ37, SPTL!AQ37, NGET!AQ37)","v":112.43201650547554},{"$f":"CHOOSE(m_identity,SHET!AR37, SPTL!AR37, NGET!AR37)","v":80.982357253263089},{"$f":"CHOOSE(m_identity,SHET!AS37, SPTL!AS37, NGET!AS37)","v":53.303273084866206},{"$f":"CHOOSE(m_identity,SHET!AT37, SPTL!AT37, NGET!AT37)","v":34.078535277951445},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC37, SPTL!BC37, NGET!BC37)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD37, SPTL!BD37, NGET!BD37)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE37, SPTL!BE37, NGET!BE37)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF37, SPTL!BF37, NGET!BF37)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E38, SPTL!E38, NGET!E38))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H38, SPTL!H38, NGET!H38)","v":"PCFt"},{"$f":"CHOOSE(m_identity,SHET!I38, SPTL!I38, NGET!I38)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP38, SPTL!AP38, NGET!AP38)","v":121.51223732501018},{"$f":"CHOOSE(m_identity,SHET!AQ38, SPTL!AQ38, NGET!AQ38)","v":123.9911005610132},{"$f":"CHOOSE(m_identity,SHET!AR38, SPTL!AR38, NGET!AR38)","v":104.26499370416718},{"$f":"CHOOSE(m_identity,SHET!AS38, SPTL!AS38, NGET!AS38)","v":84.427406495096548},{"$f":"CHOOSE(m_identity,SHET!AT38, SPTL!AT38, NGET!AT38)","v":14.555160747087553},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC38, SPTL!BC38, NGET!BC38)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD38, SPTL!BD38, NGET!BD38)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE38, SPTL!BE38, NGET!BE38)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF38, SPTL!BF38, NGET!BF38)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E39, SPTL!E39, NGET!E39))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H39, SPTL!H39, NGET!H39)","v":"RDFt"},{"$f":"CHOOSE(m_identity,SHET!I39, SPTL!I39, NGET!I39)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP39, SPTL!AP39, NGET!AP39)","v":3.2},{"$f":"CHOOSE(m_identity,SHET!AQ39, SPTL!AQ39, NGET!AQ39)","v":3.2},{"$f":"CHOOSE(m_identity,SHET!AR39, SPTL!AR39, NGET!AR39)","v":3.2},{"$f":"CHOOSE(m_identity,SHET!AS39, SPTL!AS39, NGET!AS39)","v":3.2},{"$f":"CHOOSE(m_identity,SHET!AT39, SPTL!AT39, NGET!AT39)","v":3.2},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC39, SPTL!BC39, NGET!BC39)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD39, SPTL!BD39, NGET!BD39)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE39, SPTL!BE39, NGET!BE39)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF39, SPTL!BF39, NGET!BF39)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E40, SPTL!E40, NGET!E40))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H40, SPTL!H40, NGET!H40)","v":0},{"$f":"CHOOSE(m_identity,SHET!I40, SPTL!I40, NGET!I40)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP40, SPTL!AP40, NGET!AP40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ40, SPTL!AQ40, NGET!AQ40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR40, SPTL!AR40, NGET!AR40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS40, SPTL!AS40, NGET!AS40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT40, SPTL!AT40, NGET!AT40)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC40, SPTL!BC40, NGET!BC40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD40, SPTL!BD40, NGET!BD40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE40, SPTL!BE40, NGET!BE40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF40, SPTL!BF40, NGET!BF40)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E41, SPTL!E41, NGET!E41))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H41, SPTL!H41, NGET!H41)","v":0},{"$f":"CHOOSE(m_identity,SHET!I41, SPTL!I41, NGET!I41)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP41, SPTL!AP41, NGET!AP41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ41, SPTL!AQ41, NGET!AQ41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR41, SPTL!AR41, NGET!AR41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS41, SPTL!AS41, NGET!AS41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT41, SPTL!AT41, NGET!AT41)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC41, SPTL!BC41, NGET!BC41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD41, SPTL!BD41, NGET!BD41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE41, SPTL!BE41, NGET!BE41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF41, SPTL!BF41, NGET!BF41)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E42, SPTL!E42, NGET!E42))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H42, SPTL!H42, NGET!H42)","v":0},{"$f":"CHOOSE(m_identity,SHET!I42, SPTL!I42, NGET!I42)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP42, SPTL!AP42, NGET!AP42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ42, SPTL!AQ42, NGET!AQ42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR42, SPTL!AR42, NGET!AR42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS42, SPTL!AS42, NGET!AS42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT42, SPTL!AT42, NGET!AT42)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC42, SPTL!BC42, NGET!BC42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD42, SPTL!BD42, NGET!BD42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE42, SPTL!BE42, NGET!BE42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF42, SPTL!BF42, NGET!BF42)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E43, SPTL!E43, NGET!E43))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H43, SPTL!H43, NGET!H43)","v":"VIMREt"},{"$f":"CHOOSE(m_identity,SHET!I43, SPTL!I43, NGET!I43)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP43, SPTL!AP43, NGET!AP43)","v":0.83},{"$f":"CHOOSE(m_identity,SHET!AQ43, SPTL!AQ43, NGET!AQ43)","v":12.5},{"$f":"CHOOSE(m_identity,SHET!AR43, SPTL!AR43, NGET!AR43)","v":31.6},{"$f":"CHOOSE(m_identity,SHET!AS43, SPTL!AS43, NGET!AS43)","v":10.3},{"$f":"CHOOSE(m_identity,SHET!AT43, SPTL!AT43, NGET!AT43)","v":0.5},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC43, SPTL!BC43, NGET!BC43)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD43, SPTL!BD43, NGET!BD43)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE43, SPTL!BE43, NGET!BE43)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF43, SPTL!BF43, NGET!BF43)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E44, SPTL!E44, NGET!E44))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H44, SPTL!H44, NGET!H44)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I44, SPTL!I44, NGET!I44)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP44, SPTL!AP44, NGET!AP44)","v":6.8670000000000009},{"$f":"CHOOSE(m_identity,SHET!AQ44, SPTL!AQ44, NGET!AQ44)","v":23.663999999999994},{"$f":"CHOOSE(m_identity,SHET!AR44, SPTL!AR44, NGET!AR44)","v":31.118000000000002},{"$f":"CHOOSE(m_identity,SHET!AS44, SPTL!AS44, NGET!AS44)","v":32.452000000000005},{"$f":"CHOOSE(m_identity,SHET!AT44, SPTL!AT44, NGET!AT44)","v":27.973999999999997},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC44, SPTL!BC44, NGET!BC44)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD44, SPTL!BD44, NGET!BD44)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE44, SPTL!BE44, NGET!BE44)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF44, SPTL!BF44, NGET!BF44)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E45, SPTL!E45, NGET!E45))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H45, SPTL!H45, NGET!H45)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I45, SPTL!I45, NGET!I45)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP45, SPTL!AP45, NGET!AP45)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ45, SPTL!AQ45, NGET!AQ45)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR45, SPTL!AR45, NGET!AR45)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS45, SPTL!AS45, NGET!AS45)","v":52.258358034487166},{"$f":"CHOOSE(m_identity,SHET!AT45, SPTL!AT45, NGET!AT45)","v":178.98181424083154},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC45, SPTL!BC45, NGET!BC45)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD45, SPTL!BD45, NGET!BD45)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE45, SPTL!BE45, NGET!BE45)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF45, SPTL!BF45, NGET!BF45)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E46, SPTL!E46, NGET!E46))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H46, SPTL!H46, NGET!H46)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I46, SPTL!I46, NGET!I46)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP46, SPTL!AP46, NGET!AP46)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ46, SPTL!AQ46, NGET!AQ46)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR46, SPTL!AR46, NGET!AR46)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS46, SPTL!AS46, NGET!AS46)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT46, SPTL!AT46, NGET!AT46)","v":63.762435931110808},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC46, SPTL!BC46, NGET!BC46)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD46, SPTL!BD46, NGET!BD46)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE46, SPTL!BE46, NGET!BE46)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF46, SPTL!BF46, NGET!BF46)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E47, SPTL!E47, NGET!E47))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H47, SPTL!H47, NGET!H47)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I47, SPTL!I47, NGET!I47)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP47, SPTL!AP47, NGET!AP47)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ47, SPTL!AQ47, NGET!AQ47)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR47, SPTL!AR47, NGET!AR47)","v":2.0208034725628474},{"$f":"CHOOSE(m_identity,SHET!AS47, SPTL!AS47, NGET!AS47)","v":0.32939021277181318},{"$f":"CHOOSE(m_identity,SHET!AT47, SPTL!AT47, NGET!AT47)","v":24.239593492173196},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC47, SPTL!BC47, NGET!BC47)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD47, SPTL!BD47, NGET!BD47)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE47, SPTL!BE47, NGET!BE47)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF47, SPTL!BF47, NGET!BF47)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E48, SPTL!E48, NGET!E48))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H48, SPTL!H48, NGET!H48)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I48, SPTL!I48, NGET!I48)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP48, SPTL!AP48, NGET!AP48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ48, SPTL!AQ48, NGET!AQ48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR48, SPTL!AR48, NGET!AR48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS48, SPTL!AS48, NGET!AS48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT48, SPTL!AT48, NGET!AT48)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC48, SPTL!BC48, NGET!BC48)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD48, SPTL!BD48, NGET!BD48)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE48, SPTL!BE48, NGET!BE48)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF48, SPTL!BF48, NGET!BF48)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E49, SPTL!E49, NGET!E49))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H49, SPTL!H49, NGET!H49)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I49, SPTL!I49, NGET!I49)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP49, SPTL!AP49, NGET!AP49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ49, SPTL!AQ49, NGET!AQ49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR49, SPTL!AR49, NGET!AR49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS49, SPTL!AS49, NGET!AS49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT49, SPTL!AT49, NGET!AT49)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC49, SPTL!BC49, NGET!BC49)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD49, SPTL!BD49, NGET!BD49)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE49, SPTL!BE49, NGET!BE49)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF49, SPTL!BF49, NGET!BF49)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E50, SPTL!E50, NGET!E50))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H50, SPTL!H50, NGET!H50)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I50, SPTL!I50, NGET!I50)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP50, SPTL!AP50, NGET!AP50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ50, SPTL!AQ50, NGET!AQ50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR50, SPTL!AR50, NGET!AR50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS50, SPTL!AS50, NGET!AS50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT50, SPTL!AT50, NGET!AT50)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC50, SPTL!BC50, NGET!BC50)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD50, SPTL!BD50, NGET!BD50)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE50, SPTL!BE50, NGET!BE50)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF50, SPTL!BF50, NGET!BF50)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E51, SPTL!E51, NGET!E51))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H51, SPTL!H51, NGET!H51)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I51, SPTL!I51, NGET!I51)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP51, SPTL!AP51, NGET!AP51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ51, SPTL!AQ51, NGET!AQ51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR51, SPTL!AR51, NGET!AR51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS51, SPTL!AS51, NGET!AS51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT51, SPTL!AT51, NGET!AT51)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC51, SPTL!BC51, NGET!BC51)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD51, SPTL!BD51, NGET!BD51)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE51, SPTL!BE51, NGET!BE51)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF51, SPTL!BF51, NGET!BF51)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E52, SPTL!E52, NGET!E52))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H52, SPTL!H52, NGET!H52)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I52, SPTL!I52, NGET!I52)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP52, SPTL!AP52, NGET!AP52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ52, SPTL!AQ52, NGET!AQ52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR52, SPTL!AR52, NGET!AR52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS52, SPTL!AS52, NGET!AS52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT52, SPTL!AT52, NGET!AT52)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC52, SPTL!BC52, NGET!BC52)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD52, SPTL!BD52, NGET!BD52)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE52, SPTL!BE52, NGET!BE52)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF52, SPTL!BF52, NGET!BF52)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E53, SPTL!E53, NGET!E53))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H53, SPTL!H53, NGET!H53)","v":"GCEt"},{"$f":"CHOOSE(m_identity,SHET!I53, SPTL!I53, NGET!I53)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP53, SPTL!AP53, NGET!AP53)","v":6.8385150266541483},{"$f":"CHOOSE(m_identity,SHET!AQ53, SPTL!AQ53, NGET!AQ53)","v":9.0995505300000019},{"$f":"CHOOSE(m_identity,SHET!AR53, SPTL!AR53, NGET!AR53)","v":31.363644215000004},{"$f":"CHOOSE(m_identity,SHET!AS53, SPTL!AS53, NGET!AS53)","v":53.069101349999983},{"$f":"CHOOSE(m_identity,SHET!AT53, SPTL!AT53, NGET!AT53)","v":55.890328785000001},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC53, SPTL!BC53, NGET!BC53)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD53, SPTL!BD53, NGET!BD53)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE53, SPTL!BE53, NGET!BE53)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF53, SPTL!BF53, NGET!BF53)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E54, SPTL!E54, NGET!E54))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H54, SPTL!H54, NGET!H54)","v":"DRIt"},{"$f":"CHOOSE(m_identity,SHET!I54, SPTL!I54, NGET!I54)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP54, SPTL!AP54, NGET!AP54)","v":18.070363500000003},{"$f":"CHOOSE(m_identity,SHET!AQ54, SPTL!AQ54, NGET!AQ54)","v":34.836928499999992},{"$f":"CHOOSE(m_identity,SHET!AR54, SPTL!AR54, NGET!AR54)","v":52.487142999999996},{"$f":"CHOOSE(m_identity,SHET!AS54, SPTL!AS54, NGET!AS54)","v":52.885554999999989},{"$f":"CHOOSE(m_identity,SHET!AT54, SPTL!AT54, NGET!AT54)","v":36.899819999999998},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC54, SPTL!BC54, NGET!BC54)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD54, SPTL!BD54, NGET!BD54)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE54, SPTL!BE54, NGET!BE54)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF54, SPTL!BF54, NGET!BF54)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E55, SPTL!E55, NGET!E55))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H55, SPTL!H55, NGET!H55)","v":"NZt"},{"$f":"CHOOSE(m_identity,SHET!I55, SPTL!I55, NGET!I55)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP55, SPTL!AP55, NGET!AP55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ55, SPTL!AQ55, NGET!AQ55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR55, SPTL!AR55, NGET!AR55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS55, SPTL!AS55, NGET!AS55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT55, SPTL!AT55, NGET!AT55)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC55, SPTL!BC55, NGET!BC55)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD55, SPTL!BD55, NGET!BD55)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE55, SPTL!BE55, NGET!BE55)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF55, SPTL!BF55, NGET!BF55)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E56, SPTL!E56, NGET!E56))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H56, SPTL!H56, NGET!H56)","v":"CAMt"},{"$f":"CHOOSE(m_identity,SHET!I56, SPTL!I56, NGET!I56)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP56, SPTL!AP56, NGET!AP56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ56, SPTL!AQ56, NGET!AQ56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR56, SPTL!AR56, NGET!AR56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS56, SPTL!AS56, NGET!AS56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT56, SPTL!AT56, NGET!AT56)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC56, SPTL!BC56, NGET!BC56)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD56, SPTL!BD56, NGET!BD56)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE56, SPTL!BE56, NGET!BE56)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF56, SPTL!BF56, NGET!BF56)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E57, SPTL!E57, NGET!E57))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H57, SPTL!H57, NGET!H57)","v":"MSIPREt"},{"$f":"CHOOSE(m_identity,SHET!I57, SPTL!I57, NGET!I57)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP57, SPTL!AP57, NGET!AP57)","v":11.01478277455216},{"$f":"CHOOSE(m_identity,SHET!AQ57, SPTL!AQ57, NGET!AQ57)","v":28.413888658613487},{"$f":"CHOOSE(m_identity,SHET!AR57, SPTL!AR57, NGET!AR57)","v":42.211590253303214},{"$f":"CHOOSE(m_identity,SHET!AS57, SPTL!AS57, NGET!AS57)","v":62.911489984717051},{"$f":"CHOOSE(m_identity,SHET!AT57, SPTL!AT57, NGET!AT57)","v":47.046614640648912},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC57, SPTL!BC57, NGET!BC57)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD57, SPTL!BD57, NGET!BD57)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE57, SPTL!BE57, NGET!BE57)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF57, SPTL!BF57, NGET!BF57)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E58, SPTL!E58, NGET!E58))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H58, SPTL!H58, NGET!H58)","v":"SF6REt"},{"$f":"CHOOSE(m_identity,SHET!I58, SPTL!I58, NGET!I58)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP58, SPTL!AP58, NGET!AP58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ58, SPTL!AQ58, NGET!AQ58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR58, SPTL!AR58, NGET!AR58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS58, SPTL!AS58, NGET!AS58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT58, SPTL!AT58, NGET!AT58)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC58, SPTL!BC58, NGET!BC58)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD58, SPTL!BD58, NGET!BD58)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE58, SPTL!BE58, NGET!BE58)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF58, SPTL!BF58, NGET!BF58)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E59, SPTL!E59, NGET!E59))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H59, SPTL!H59, NGET!H59)","v":"SCRt"},{"$f":"CHOOSE(m_identity,SHET!I59, SPTL!I59, NGET!I59)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP59, SPTL!AP59, NGET!AP59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ59, SPTL!AQ59, NGET!AQ59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR59, SPTL!AR59, NGET!AR59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS59, SPTL!AS59, NGET!AS59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT59, SPTL!AT59, NGET!AT59)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC59, SPTL!BC59, NGET!BC59)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD59, SPTL!BD59, NGET!BD59)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE59, SPTL!BE59, NGET!BE59)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF59, SPTL!BF59, NGET!BF59)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E60, SPTL!E60, NGET!E60))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H60, SPTL!H60, NGET!H60)","v":"UNLREt"},{"$f":"CHOOSE(m_identity,SHET!I60, SPTL!I60, NGET!I60)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP60, SPTL!AP60, NGET!AP60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ60, SPTL!AQ60, NGET!AQ60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR60, SPTL!AR60, NGET!AR60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS60, SPTL!AS60, NGET!AS60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT60, SPTL!AT60, NGET!AT60)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC60, SPTL!BC60, NGET!BC60)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD60, SPTL!BD60, NGET!BD60)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE60, SPTL!BE60, NGET!BE60)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF60, SPTL!BF60, NGET!BF60)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E61, SPTL!E61, NGET!E61))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H61, SPTL!H61, NGET!H61)","v":"NOITREt"},{"$f":"CHOOSE(m_identity,SHET!I61, SPTL!I61, NGET!I61)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP61, SPTL!AP61, NGET!AP61)","v":3.069},{"$f":"CHOOSE(m_identity,SHET!AQ61, SPTL!AQ61, NGET!AQ61)","v":15.284000000000001},{"$f":"CHOOSE(m_identity,SHET!AR61, SPTL!AR61, NGET!AR61)","v":39.47},{"$f":"CHOOSE(m_identity,SHET!AS61, SPTL!AS61, NGET!AS61)","v":25.64},{"$f":"CHOOSE(m_identity,SHET!AT61, SPTL!AT61, NGET!AT61)","v":48.859000000000002},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC61, SPTL!BC61, NGET!BC61)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD61, SPTL!BD61, NGET!BD61)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE61, SPTL!BE61, NGET!BE61)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF61, SPTL!BF61, NGET!BF61)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E62, SPTL!E62, NGET!E62))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H62, SPTL!H62, NGET!H62)","v":"TCRt"},{"$f":"CHOOSE(m_identity,SHET!I62, SPTL!I62, NGET!I62)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP62, SPTL!AP62, NGET!AP62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ62, SPTL!AQ62, NGET!AQ62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR62, SPTL!AR62, NGET!AR62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS62, SPTL!AS62, NGET!AS62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT62, SPTL!AT62, NGET!AT62)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC62, SPTL!BC62, NGET!BC62)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD62, SPTL!BD62, NGET!BD62)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE62, SPTL!BE62, NGET!BE62)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF62, SPTL!BF62, NGET!BF62)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E63, SPTL!E63, NGET!E63))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H63, SPTL!H63, NGET!H63)","v":"BRGt"},{"$f":"CHOOSE(m_identity,SHET!I63, SPTL!I63, NGET!I63)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP63, SPTL!AP63, NGET!AP63)","v":12.4},{"$f":"CHOOSE(m_identity,SHET!AQ63, SPTL!AQ63, NGET!AQ63)","v":10.96},{"$f":"CHOOSE(m_identity,SHET!AR63, SPTL!AR63, NGET!AR63)","v":22.09},{"$f":"CHOOSE(m_identity,SHET!AS63, SPTL!AS63, NGET!AS63)","v":18.47},{"$f":"CHOOSE(m_identity,SHET!AT63, SPTL!AT63, NGET!AT63)","v":16.84},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC63, SPTL!BC63, NGET!BC63)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD63, SPTL!BD63, NGET!BD63)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE63, SPTL!BE63, NGET!BE63)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF63, SPTL!BF63, NGET!BF63)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E64, SPTL!E64, NGET!E64))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H64, SPTL!H64, NGET!H64)","v":"CWRt"},{"$f":"CHOOSE(m_identity,SHET!I64, SPTL!I64, NGET!I64)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP64, SPTL!AP64, NGET!AP64)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ64, SPTL!AQ64, NGET!AQ64)","v":8.3000000000000007},{"$f":"CHOOSE(m_identity,SHET!AR64, SPTL!AR64, NGET!AR64)","v":16.600000000000001},{"$f":"CHOOSE(m_identity,SHET!AS64, SPTL!AS64, NGET!AS64)","v":16.600000000000001},{"$f":"CHOOSE(m_identity,SHET!AT64, SPTL!AT64, NGET!AT64)","v":16.600000000000001},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC64, SPTL!BC64, NGET!BC64)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD64, SPTL!BD64, NGET!BD64)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE64, SPTL!BE64, NGET!BE64)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF64, SPTL!BF64, NGET!BF64)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E65, SPTL!E65, NGET!E65))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H65, SPTL!H65, NGET!H65)","v":"TSFt"},{"$f":"CHOOSE(m_identity,SHET!I65, SPTL!I65, NGET!I65)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP65, SPTL!AP65, NGET!AP65)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ65, SPTL!AQ65, NGET!AQ65)","v":1},{"$f":"CHOOSE(m_identity,SHET!AR65, SPTL!AR65, NGET!AR65)","v":7.2},{"$f":"CHOOSE(m_identity,SHET!AS65, SPTL!AS65, NGET!AS65)","v":8.6999999999999993},{"$f":"CHOOSE(m_identity,SHET!AT65, SPTL!AT65, NGET!AT65)","v":6.2},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC65, SPTL!BC65, NGET!BC65)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD65, SPTL!BD65, NGET!BD65)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE65, SPTL!BE65, NGET!BE65)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF65, SPTL!BF65, NGET!BF65)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E66, SPTL!E66, NGET!E66))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H66, SPTL!H66, NGET!H66)","v":"WWVt"},{"$f":"CHOOSE(m_identity,SHET!I66, SPTL!I66, NGET!I66)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP66, SPTL!AP66, NGET!AP66)","v":12.501457943150141},{"$f":"CHOOSE(m_identity,SHET!AQ66, SPTL!AQ66, NGET!AQ66)","v":19.130995147699089},{"$f":"CHOOSE(m_identity,SHET!AR66, SPTL!AR66, NGET!AR66)","v":23.780721621167931},{"$f":"CHOOSE(m_identity,SHET!AS66, SPTL!AS66, NGET!AS66)","v":34.862082831762429},{"$f":"CHOOSE(m_identity,SHET!AT66, SPTL!AT66, NGET!AT66)","v":55.75931789455224},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC66, SPTL!BC66, NGET!BC66)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD66, SPTL!BD66, NGET!BD66)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE66, SPTL!BE66, NGET!BE66)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF66, SPTL!BF66, NGET!BF66)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E67, SPTL!E67, NGET!E67))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H67, SPTL!H67, NGET!H67)","v":"FWRt"},{"$f":"CHOOSE(m_identity,SHET!I67, SPTL!I67, NGET!I67)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP67, SPTL!AP67, NGET!AP67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ67, SPTL!AQ67, NGET!AQ67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR67, SPTL!AR67, NGET!AR67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS67, SPTL!AS67, NGET!AS67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT67, SPTL!AT67, NGET!AT67)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC67, SPTL!BC67, NGET!BC67)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD67, SPTL!BD67, NGET!BD67)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE67, SPTL!BE67, NGET!BE67)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF67, SPTL!BF67, NGET!BF67)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E68, SPTL!E68, NGET!E68))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H68, SPTL!H68, NGET!H68)","v":"ARRt"},{"$f":"CHOOSE(m_identity,SHET!I68, SPTL!I68, NGET!I68)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP68, SPTL!AP68, NGET!AP68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ68, SPTL!AQ68, NGET!AQ68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR68, SPTL!AR68, NGET!AR68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS68, SPTL!AS68, NGET!AS68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT68, SPTL!AT68, NGET!AT68)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC68, SPTL!BC68, NGET!BC68)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD68, SPTL!BD68, NGET!BD68)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE68, SPTL!BE68, NGET!BE68)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF68, SPTL!BF68, NGET!BF68)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E69, SPTL!E69, NGET!E69))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H69, SPTL!H69, NGET!H69)","v":"T1OAt"},{"$f":"CHOOSE(m_identity,SHET!I69, SPTL!I69, NGET!I69)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP69, SPTL!AP69, NGET!AP69)","v":-9.6597259271094309},{"$f":"CHOOSE(m_identity,SHET!AQ69, SPTL!AQ69, NGET!AQ69)","v":-9.6597259271094309},{"$f":"CHOOSE(m_identity,SHET!AR69, SPTL!AR69, NGET!AR69)","v":-9.6597259271094309},{"$f":"CHOOSE(m_identity,SHET!AS69, SPTL!AS69, NGET!AS69)","v":-9.6597259271094309},{"$f":"CHOOSE(m_identity,SHET!AT69, SPTL!AT69, NGET!AT69)","v":-9.6597259271094309},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC69, SPTL!BC69, NGET!BC69)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD69, SPTL!BD69, NGET!BD69)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE69, SPTL!BE69, NGET!BE69)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF69, SPTL!BF69, NGET!BF69)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E70, SPTL!E70, NGET!E70))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H70, SPTL!H70, NGET!H70)","v":"PCFREt"},{"$f":"CHOOSE(m_identity,SHET!I70, SPTL!I70, NGET!I70)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP70, SPTL!AP70, NGET!AP70)","v":1.4350000000000001},{"$f":"CHOOSE(m_identity,SHET!AQ70, SPTL!AQ70, NGET!AQ70)","v":13.618050727697916},{"$f":"CHOOSE(m_identity,SHET!AR70, SPTL!AR70, NGET!AR70)","v":33.98182050481816},{"$f":"CHOOSE(m_identity,SHET!AS70, SPTL!AS70, NGET!AS70)","v":16.26305714796888},{"$f":"CHOOSE(m_identity,SHET!AT70, SPTL!AT70, NGET!AT70)","v":6.3002846320280996},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC70, SPTL!BC70, NGET!BC70)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD70, SPTL!BD70, NGET!BD70)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE70, SPTL!BE70, NGET!BE70)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF70, SPTL!BF70, NGET!BF70)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E71, SPTL!E71, NGET!E71))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H71, SPTL!H71, NGET!H71)","v":"PSUPREt"},{"$f":"CHOOSE(m_identity,SHET!I71, SPTL!I71, NGET!I71)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP71, SPTL!AP71, NGET!AP71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ71, SPTL!AQ71, NGET!AQ71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR71, SPTL!AR71, NGET!AR71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS71, SPTL!AS71, NGET!AS71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT71, SPTL!AT71, NGET!AT71)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC71, SPTL!BC71, NGET!BC71)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD71, SPTL!BD71, NGET!BD71)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE71, SPTL!BE71, NGET!BE71)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF71, SPTL!BF71, NGET!BF71)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E72, SPTL!E72, NGET!E72))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H72, SPTL!H72, NGET!H72)","v":"CROTREt"},{"$f":"CHOOSE(m_identity,SHET!I72, SPTL!I72, NGET!I72)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP72, SPTL!AP72, NGET!AP72)","v":3.8000000000000007},{"$f":"CHOOSE(m_identity,SHET!AQ72, SPTL!AQ72, NGET!AQ72)","v":6.0299999999999994},{"$f":"CHOOSE(m_identity,SHET!AR72, SPTL!AR72, NGET!AR72)","v":20.450000000000003},{"$f":"CHOOSE(m_identity,SHET!AS72, SPTL!AS72, NGET!AS72)","v":64.599999999999994},{"$f":"CHOOSE(m_identity,SHET!AT72, SPTL!AT72, NGET!AT72)","v":66},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC72, SPTL!BC72, NGET!BC72)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD72, SPTL!BD72, NGET!BD72)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE72, SPTL!BE72, NGET!BE72)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF72, SPTL!BF72, NGET!BF72)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E73, SPTL!E73, NGET!E73))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H73, SPTL!H73, NGET!H73)","v":"CRITREt"},{"$f":"CHOOSE(m_identity,SHET!I73, SPTL!I73, NGET!I73)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP73, SPTL!AP73, NGET!AP73)","v":0.95705745525182095},{"$f":"CHOOSE(m_identity,SHET!AQ73, SPTL!AQ73, NGET!AQ73)","v":2.2867715797241424},{"$f":"CHOOSE(m_identity,SHET!AR73, SPTL!AR73, NGET!AR73)","v":1.2990417983798932},{"$f":"CHOOSE(m_identity,SHET!AS73, SPTL!AS73, NGET!AS73)","v":15.341452642121665},{"$f":"CHOOSE(m_identity,SHET!AT73, SPTL!AT73, NGET!AT73)","v":15.485829177851668},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC73, SPTL!BC73, NGET!BC73)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD73, SPTL!BD73, NGET!BD73)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE73, SPTL!BE73, NGET!BE73)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF73, SPTL!BF73, NGET!BF73)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E74, SPTL!E74, NGET!E74))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H74, SPTL!H74, NGET!H74)","v":"OEt"},{"$f":"CHOOSE(m_identity,SHET!I74, SPTL!I74, NGET!I74)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP74, SPTL!AP74, NGET!AP74)","v":11.347891603311727},{"$f":"CHOOSE(m_identity,SHET!AQ74, SPTL!AQ74, NGET!AQ74)","v":22.273736928657087},{"$f":"CHOOSE(m_identity,SHET!AR74, SPTL!AR74, NGET!AR74)","v":40.659487573505274},{"$f":"CHOOSE(m_identity,SHET!AS74, SPTL!AS74, NGET!AS74)","v":45.243890732260112},{"$f":"CHOOSE(m_identity,SHET!AT74, SPTL!AT74, NGET!AT74)","v":41.151283579890787},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC74, SPTL!BC74, NGET!BC74)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD74, SPTL!BD74, NGET!BD74)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE74, SPTL!BE74, NGET!BE74)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF74, SPTL!BF74, NGET!BF74)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E75, SPTL!E75, NGET!E75))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H75, SPTL!H75, NGET!H75)","v":"EECAt"},{"$f":"CHOOSE(m_identity,SHET!I75, SPTL!I75, NGET!I75)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP75, SPTL!AP75, NGET!AP75)","v":-28.856763539850348},{"$f":"CHOOSE(m_identity,SHET!AQ75, SPTL!AQ75, NGET!AQ75)","v":-6.4617181331915265},{"$f":"CHOOSE(m_identity,SHET!AR75, SPTL!AR75, NGET!AR75)","v":-12.026856937070184},{"$f":"CHOOSE(m_identity,SHET!AS75, SPTL!AS75, NGET!AS75)","v":-23.43581581011404},{"$f":"CHOOSE(m_identity,SHET!AT75, SPTL!AT75, NGET!AT75)","v":-31.31096119864398},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC75, SPTL!BC75, NGET!BC75)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD75, SPTL!BD75, NGET!BD75)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE75, SPTL!BE75, NGET!BE75)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF75, SPTL!BF75, NGET!BF75)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E76, SPTL!E76, NGET!E76))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H76, SPTL!H76, NGET!H76)","v":"LGCEt"},{"$f":"CHOOSE(m_identity,SHET!I76, SPTL!I76, NGET!I76)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP76, SPTL!AP76, NGET!AP76)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ76, SPTL!AQ76, NGET!AQ76)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR76, SPTL!AR76, NGET!AR76)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS76, SPTL!AS76, NGET!AS76)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT76, SPTL!AT76, NGET!AT76)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC76, SPTL!BC76, NGET!BC76)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD76, SPTL!BD76, NGET!BD76)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE76, SPTL!BE76, NGET!BE76)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF76, SPTL!BF76, NGET!BF76)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E77, SPTL!E77, NGET!E77))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H77, SPTL!H77, NGET!H77)","v":0},{"$f":"CHOOSE(m_identity,SHET!I77, SPTL!I77, NGET!I77)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP77, SPTL!AP77, NGET!AP77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ77, SPTL!AQ77, NGET!AQ77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR77, SPTL!AR77, NGET!AR77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS77, SPTL!AS77, NGET!AS77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT77, SPTL!AT77, NGET!AT77)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC77, SPTL!BC77, NGET!BC77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD77, SPTL!BD77, NGET!BD77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE77, SPTL!BE77, NGET!BE77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF77, SPTL!BF77, NGET!BF77)","v":0}]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H78, SPTL!H78, NGET!H78)","v":"RPEAt (non-variant)"},{"$f":"CHOOSE(m_identity,SHET!I78, SPTL!I78, NGET!I78)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E80))","v":11.113253992436865},{"$f":"SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E80))","v":9.5151974964589474},{"$f":"SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E80))","v":-0.79441053193050959},{"$f":"SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E80))","v":7.6032069479572204},{"$f":"SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E80))","v":21.381900692339844},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC78, SPTL!BC78, NGET!BC78)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD78, SPTL!BD78, NGET!BD78)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE78, SPTL!BE78, NGET!BE78)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF78, SPTL!BF78, NGET!BF78)","v":"Fast/Slow Split"}]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H79, SPTL!H79, NGET!H79)","v":"RPEAt (PCD)"},{"$f":"CHOOSE(m_identity,SHET!I79, SPTL!I79, NGET!I79)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E81))","v":13.781724081084526},{"$f":"SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E81))","v":9.2208202180844498},{"$f":"SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E81))","v":-0.67475826802152628},{"$f":"SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E81))","v":4.9592050660354303},{"$f":"SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E81))","v":9.0257630900079278},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC79, SPTL!BC79, NGET!BC79)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD79, SPTL!BD79, NGET!BD79)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE79, SPTL!BE79, NGET!BE79)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF79, SPTL!BF79, NGET!BF79)","v":"Fast/Slow Split"}]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H80, SPTL!H80, NGET!H80)","v":"RPEAt (UM)"},{"$f":"CHOOSE(m_identity,SHET!I80, SPTL!I80, NGET!I80)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E82))","v":0.63980783959560827},{"$f":"SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E82))","v":0.86873999038630478},{"$f":"SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E82))","v":-0.14124390149581689},{"$f":"SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E82))","v":1.8200271386583922},{"$f":"SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E82))","v":5.0792438003068643},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC80, SPTL!BC80, NGET!BC80)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD80, SPTL!BD80, NGET!BD80)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE80, SPTL!BE80, NGET!BE80)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF80, SPTL!BF80, NGET!BF80)","v":"Fast/Slow Split"}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP22:AP82)","v":959.11321108053255},{"$f":"SUM(AQ22:AQ82)","v":958.71837084579886},{"$f":"SUM(AR22:AR82)","v":970.11433048854258},{"$f":"SUM(AS22:AS82)","v":971.10165855291677},{"$f":"SUM(AT22:AT82)","v":1027.1384488784759}]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H85, SPTL!H85, NGET!H85)","v":"ALC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH85, SPTL!AH85, NGET!AH85)","v":744.90141978245128},{"$f":"CHOOSE(m_identity,SHET!AI85, SPTL!AI85, NGET!AI85)","v":573.68109024053331},{"$f":"CHOOSE(m_identity,SHET!AJ85, SPTL!AJ85, NGET!AJ85)","v":524.2886155118515},{"$f":"CHOOSE(m_identity,SHET!AK85, SPTL!AK85, NGET!AK85)","v":391.62468095243707},{"$f":"CHOOSE(m_identity,SHET!AL85, SPTL!AL85, NGET!AL85)","v":264.53802604458929},{"$f":"CHOOSE(m_identity,SHET!AM85, SPTL!AM85, NGET!AM85)","v":237.07809118565498},{"$f":"CHOOSE(m_identity,SHET!AN85, SPTL!AN85, NGET!AN85)","v":260.43567328919949},{"$f":"CHOOSE(m_identity,SHET!AO85, SPTL!AO85, NGET!AO85)","v":304.45763997011034},{"$f":"CHOOSE(m_identity,SHET!AP85, SPTL!AP85, NGET!AP85)","v":334.16198689336295},{"$f":"CHOOSE(m_identity,SHET!AQ85, SPTL!AQ85, NGET!AQ85)","v":418.27940183883101},{"$f":"CHOOSE(m_identity,SHET!AR85, SPTL!AR85, NGET!AR85)","v":427.121252913879},{"$f":"CHOOSE(m_identity,SHET!AS85, SPTL!AS85, NGET!AS85)","v":415.6470205714333},{"$f":"CHOOSE(m_identity,SHET!AT85, SPTL!AT85, NGET!AT85)","v":392.09008598313756}]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H86, SPTL!H86, NGET!H86)","v":"ARC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH86, SPTL!AH86, NGET!AH86)","v":288.88806850120091},{"$f":"CHOOSE(m_identity,SHET!AI86, SPTL!AI86, NGET!AI86)","v":208.98949606529081},{"$f":"CHOOSE(m_identity,SHET!AJ86, SPTL!AJ86, NGET!AJ86)","v":240.14289529917951},{"$f":"CHOOSE(m_identity,SHET!AK86, SPTL!AK86, NGET!AK86)","v":331.0694605921413},{"$f":"CHOOSE(m_identity,SHET!AL86, SPTL!AL86, NGET!AL86)","v":365.82581973253917},{"$f":"CHOOSE(m_identity,SHET!AM86, SPTL!AM86, NGET!AM86)","v":282.45380960667251},{"$f":"CHOOSE(m_identity,SHET!AN86, SPTL!AN86, NGET!AN86)","v":219.88130152497777},{"$f":"CHOOSE(m_identity,SHET!AO86, SPTL!AO86, NGET!AO86)","v":217.81238559603136},{"$f":"CHOOSE(m_identity,SHET!AP86, SPTL!AP86, NGET!AP86)","v":522.57649183761009},{"$f":"CHOOSE(m_identity,SHET!AQ86, SPTL!AQ86, NGET!AQ86)","v":690.23447026210124},{"$f":"CHOOSE(m_identity,SHET!AR86, SPTL!AR86, NGET!AR86)","v":605.13682717961785},{"$f":"CHOOSE(m_identity,SHET!AS86, SPTL!AS86, NGET!AS86)","v":456.66796915752241},{"$f":"CHOOSE(m_identity,SHET!AT86, SPTL!AT86, NGET!AT86)","v":402.13897080494775}]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H87, SPTL!H87, NGET!H87)","v":"AOC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH87, SPTL!AH87, NGET!AH87)","v":237.88678720930437},{"$f":"CHOOSE(m_identity,SHET!AI87, SPTL!AI87, NGET!AI87)","v":76.995083280132164},{"$f":"CHOOSE(m_identity,SHET!AJ87, SPTL!AJ87, NGET!AJ87)","v":169.05652138721308},{"$f":"CHOOSE(m_identity,SHET!AK87, SPTL!AK87, NGET!AK87)","v":141.45520328230921},{"$f":"CHOOSE(m_identity,SHET!AL87, SPTL!AL87, NGET!AL87)","v":144.05149932579835},{"$f":"CHOOSE(m_identity,SHET!AM87, SPTL!AM87, NGET!AM87)","v":181.55394977562219},{"$f":"CHOOSE(m_identity,SHET!AN87, SPTL!AN87, NGET!AN87)","v":285.14469333362746},{"$f":"CHOOSE(m_identity,SHET!AO87, SPTL!AO87, NGET!AO87)","v":264.35470661663066},{"$f":"CHOOSE(m_identity,SHET!AP87, SPTL!AP87, NGET!AP87)","v":83.363166335749625},{"$f":"CHOOSE(m_identity,SHET!AQ87, SPTL!AQ87, NGET!AQ87)","v":82.622063362553433},{"$f":"CHOOSE(m_identity,SHET!AR87, SPTL!AR87, NGET!AR87)","v":69.832205507198552},{"$f":"CHOOSE(m_identity,SHET!AS87, SPTL!AS87, NGET!AS87)","v":21.776728889315855},{"$f":"CHOOSE(m_identity,SHET!AT87, SPTL!AT87, NGET!AT87)","v":22.985287580441884}]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H88, SPTL!H88, NGET!H88)","v":"ACO"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH88, SPTL!AH88, NGET!AH88)","v":270.21869930151911},{"$f":"CHOOSE(m_identity,SHET!AI88, SPTL!AI88, NGET!AI88)","v":296.19089316132585},{"$f":"CHOOSE(m_identity,SHET!AJ88, SPTL!AJ88, NGET!AJ88)","v":301.3839117615139},{"$f":"CHOOSE(m_identity,SHET!AK88, SPTL!AK88, NGET!AK88)","v":276.49364671077575},{"$f":"CHOOSE(m_identity,SHET!AL88, SPTL!AL88, NGET!AL88)","v":284.86218350403919},{"$f":"CHOOSE(m_identity,SHET!AM88, SPTL!AM88, NGET!AM88)","v":302.92191544827068},{"$f":"CHOOSE(m_identity,SHET!AN88, SPTL!AN88, NGET!AN88)","v":293.72807089076531},{"$f":"CHOOSE(m_identity,SHET!AO88, SPTL!AO88, NGET!AO88)","v":257.95668738696196},{"$f":"CHOOSE(m_identity,SHET!AP88, SPTL!AP88, NGET!AP88)","v":106.89741573992055},{"$f":"CHOOSE(m_identity,SHET!AQ88, SPTL!AQ88, NGET!AQ88)","v":117.80159163832813},{"$f":"CHOOSE(m_identity,SHET!AR88, SPTL!AR88, NGET!AR88)","v":107.48965073174878},{"$f":"CHOOSE(m_identity,SHET!AS88, SPTL!AS88, NGET!AS88)","v":98.068958514577986},{"$f":"CHOOSE(m_identity,SHET!AT88, SPTL!AT88, NGET!AT88)","v":99.151997160337643}]
[null,null,null,null,"Actual indirects (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H89, SPTL!H89, NGET!H89)","v":"AIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP89, SPTL!AP89, NGET!AP89)","v":166.73206971294917},{"$f":"CHOOSE(m_identity,SHET!AQ89, SPTL!AQ89, NGET!AQ89)","v":157.86078814442439},{"$f":"CHOOSE(m_identity,SHET!AR89, SPTL!AR89, NGET!AR89)","v":130.90772281744293},{"$f":"CHOOSE(m_identity,SHET!AS89, SPTL!AS89, NGET!AS89)","v":136.14531449122379},{"$f":"CHOOSE(m_identity,SHET!AT89, SPTL!AT89, NGET!AT89)","v":138.21895531056128}]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H90, SPTL!H90, NGET!H90)","v":"ANC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH90, SPTL!AH90, NGET!AH90)","v":39.922254198865062},{"$f":"CHOOSE(m_identity,SHET!AI90, SPTL!AI90, NGET!AI90)","v":31.819749892736464},{"$f":"CHOOSE(m_identity,SHET!AJ90, SPTL!AJ90, NGET!AJ90)","v":41.207452934306311},{"$f":"CHOOSE(m_identity,SHET!AK90, SPTL!AK90, NGET!AK90)","v":53.874243019015431},{"$f":"CHOOSE(m_identity,SHET!AL90, SPTL!AL90, NGET!AL90)","v":40.354855272309869},{"$f":"CHOOSE(m_identity,SHET!AM90, SPTL!AM90, NGET!AM90)","v":52.146543490286163},{"$f":"CHOOSE(m_identity,SHET!AN90, SPTL!AN90, NGET!AN90)","v":62.758645639465783},{"$f":"CHOOSE(m_identity,SHET!AO90, SPTL!AO90, NGET!AO90)","v":70.529509546371287},{"$f":"CHOOSE(m_identity,SHET!AP90, SPTL!AP90, NGET!AP90)","v":66.466490401837731},{"$f":"CHOOSE(m_identity,SHET!AQ90, SPTL!AQ90, NGET!AQ90)","v":98.213558557077775},{"$f":"CHOOSE(m_identity,SHET!AR90, SPTL!AR90, NGET!AR90)","v":91.941385344181953},{"$f":"CHOOSE(m_identity,SHET!AS90, SPTL!AS90, NGET!AS90)","v":65.714159525998454},{"$f":"CHOOSE(m_identity,SHET!AT90, SPTL!AT90, NGET!AT90)","v":74.954770139303122}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH88:AH93)","v":1581.8172289933409},1187.6763126400185,1276.0793968940643,1194.5172345566787,1099.6323838792757,1056.1543095065065,1121.9483846780358,1115.1109291161056,1280.1976209214301,1565.0118738033159,1432.4290444940689,1194.0201511500718,1129.5400669787291]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H93, SPTL!H93, NGET!H93)","v":"ALCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP93, SPTL!AP93, NGET!AP93)","v":42.149721262493955},{"$f":"CHOOSE(m_identity,SHET!AQ93, SPTL!AQ93, NGET!AQ93)","v":114.69314748418539},{"$f":"CHOOSE(m_identity,SHET!AR93, SPTL!AR93, NGET!AR93)","v":193.80792991523373},{"$f":"CHOOSE(m_identity,SHET!AS93, SPTL!AS93, NGET!AS93)","v":264.15269303077088},{"$f":"CHOOSE(m_identity,SHET!AT93, SPTL!AT93, NGET!AT93)","v":426.79203387583885}]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H94, SPTL!H94, NGET!H94)","v":"ARCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP94, SPTL!AP94, NGET!AP94)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ94, SPTL!AQ94, NGET!AQ94)","v":1.543013606868161},{"$f":"CHOOSE(m_identity,SHET!AR94, SPTL!AR94, NGET!AR94)","v":3.7719555339143964},{"$f":"CHOOSE(m_identity,SHET!AS94, SPTL!AS94, NGET!AS94)","v":1.4511672964059368},{"$f":"CHOOSE(m_identity,SHET!AT94, SPTL!AT94, NGET!AT94)","v":0.91187425255043197}]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H95, SPTL!H95, NGET!H95)","v":"AOCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP95, SPTL!AP95, NGET!AP95)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ95, SPTL!AQ95, NGET!AQ95)","v":0.1806600461161823},{"$f":"CHOOSE(m_identity,SHET!AR95, SPTL!AR95, NGET!AR95)","v":0.44163036390085958},{"$f":"CHOOSE(m_identity,SHET!AS95, SPTL!AS95, NGET!AS95)","v":12.919906441216103},{"$f":"CHOOSE(m_identity,SHET!AT95, SPTL!AT95, NGET!AT95)","v":12.976764609064134}]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H96, SPTL!H96, NGET!H96)","v":"ACOU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP96, SPTL!AP96, NGET!AP96)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ96, SPTL!AQ96, NGET!AQ96)","v":1.6508814905508025E-3},{"$f":"CHOOSE(m_identity,SHET!AR96, SPTL!AR96, NGET!AR96)","v":4.0356426841620212E-3},{"$f":"CHOOSE(m_identity,SHET!AS96, SPTL!AS96, NGET!AS96)","v":1.5526144543804444E-3},{"$f":"CHOOSE(m_identity,SHET!AT96, SPTL!AT96, NGET!AT96)","v":9.7562090090757105E-4}]
[null,null,null,null,"Actual indirects (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H97, SPTL!H97, NGET!H97)","v":"AIOU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP97, SPTL!AP97, NGET!AP97)","v":0.3},{"$f":"CHOOSE(m_identity,SHET!AQ97, SPTL!AQ97, NGET!AQ97)","v":8.7722031598589361},{"$f":"CHOOSE(m_identity,SHET!AR97, SPTL!AR97, NGET!AR97)","v":20.072090689107505},{"$f":"CHOOSE(m_identity,SHET!AS97, SPTL!AS97, NGET!AS97)","v":29.271344377759956},{"$f":"CHOOSE(m_identity,SHET!AT97, SPTL!AT97, NGET!AT97)","v":21.855661644328187}]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H98, SPTL!H98, NGET!H98)","v":"ANCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP98, SPTL!AP98, NGET!AP98)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ98, SPTL!AQ98, NGET!AQ98)","v":2.5603136201452041E-2},{"$f":"CHOOSE(m_identity,SHET!AR98, SPTL!AR98, NGET!AR98)","v":6.258784164363014E-2},{"$f":"CHOOSE(m_identity,SHET!AS98, SPTL!AS98, NGET!AS98)","v":2.407913564442643E-2},{"$f":"CHOOSE(m_identity,SHET!AT98, SPTL!AT98, NGET!AT98)","v":1.5130677126064253E-2}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP97:AP102)","v":42.449721262493952},{"$f":"SUM(AQ97:AQ102)","v":125.21627831472067},{"$f":"SUM(AR97:AR102)","v":218.16022998648427},{"$f":"SUM(AS97:AS102)","v":307.8207428962516},{"$f":"SUM(AT97:AT102)","v":462.55244067980857}]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E102, SPTL!E102, NGET!E102)","v":"Prescribed Rates"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H102, SPTL!H102, NGET!H102)","v":"RBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP102, SPTL!AP102, NGET!AP102)","v":113.43761826296043},{"$f":"CHOOSE(m_identity,SHET!AQ102, SPTL!AQ102, NGET!AQ102)","v":111.13031061226825},{"$f":"CHOOSE(m_identity,SHET!AR102, SPTL!AR102, NGET!AR102)","v":109.14097876880632},{"$f":"CHOOSE(m_identity,SHET!AS102, SPTL!AS102, NGET!AS102)","v":110.63464524107741},{"$f":"CHOOSE(m_identity,SHET!AT102, SPTL!AT102, NGET!AT102)","v":113.25904130880311}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E103, SPTL!E103, NGET!E103)","v":"Pension Scheme Established Deficit repair "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H103, SPTL!H103, NGET!H103)","v":"EDEt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP103, SPTL!AP103, NGET!AP103)","v":31.5},{"$f":"CHOOSE(m_identity,SHET!AQ103, SPTL!AQ103, NGET!AQ103)","v":31.1},{"$f":"CHOOSE(m_identity,SHET!AR103, SPTL!AR103, NGET!AR103)","v":12.6},{"$f":"CHOOSE(m_identity,SHET!AS103, SPTL!AS103, NGET!AS103)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT103, SPTL!AT103, NGET!AT103)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E104, SPTL!E104, NGET!E104)","v":"Temporary physical disconnection costs "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H104, SPTL!H104, NGET!H104)","v":"TPDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP104, SPTL!AP104, NGET!AP104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ104, SPTL!AQ104, NGET!AQ104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR104, SPTL!AR104, NGET!AR104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS104, SPTL!AS104, NGET!AS104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT104, SPTL!AT104, NGET!AT104)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E105, SPTL!E105, NGET!E105)","v":"Energy not supplied compensatory scheme (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H105, SPTL!H105, NGET!H105)","v":"SHCPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP105, SPTL!AP105, NGET!AP105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ105, SPTL!AQ105, NGET!AQ105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR105, SPTL!AR105, NGET!AR105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS105, SPTL!AS105, NGET!AS105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT105, SPTL!AT105, NGET!AT105)","v":0}]
[null,null,null,null,"Pass-through expenditure",null,"£m 18/19 prices","PTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP107:AP110)","v":144.93761826296043},{"$f":"SUM(AQ107:AQ110)","v":142.23031061226825},{"$f":"SUM(AR107:AR110)","v":121.74097876880631},{"$f":"SUM(AS107:AS110)","v":110.63464524107741},{"$f":"SUM(AT107:AT110)","v":113.25904130880311}]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E109, SPTL!E109, NGET!E109))","v":"Business plan incentive"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H109, SPTL!H109, NGET!H109))","v":"BPIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP109, SPTL!AP109, NGET!AP109))","v":-13},{"$f":"(CHOOSE(m_identity,SHET!AQ109, SPTL!AQ109, NGET!AQ109))","v":-13},{"$f":"(CHOOSE(m_identity,SHET!AR109, SPTL!AR109, NGET!AR109))","v":-13},{"$f":"(CHOOSE(m_identity,SHET!AS109, SPTL!AS109, NGET!AS109))","v":-13},{"$f":"(CHOOSE(m_identity,SHET!AT109, SPTL!AT109, NGET!AT109))","v":-13}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E111, SPTL!E111, NGET!E111)","v":"Energy not supplied ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H111, SPTL!H111, NGET!H111)","v":"ENSIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP111, SPTL!AP111, NGET!AP111)","v":0.83399659199999998},{"$f":"CHOOSE(m_identity,SHET!AQ111, SPTL!AQ111, NGET!AQ111)","v":0.83399659199999998},{"$f":"CHOOSE(m_identity,SHET!AR111, SPTL!AR111, NGET!AR111)","v":0.83399659199999998},{"$f":"CHOOSE(m_identity,SHET!AS111, SPTL!AS111, NGET!AS111)","v":0.83399659199999998},{"$f":"CHOOSE(m_identity,SHET!AT111, SPTL!AT111, NGET!AT111)","v":0.83399659199999998}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E112, SPTL!E112, NGET!E112)","v":"Insulation And Interruption Gas emissions ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H112, SPTL!H112, NGET!H112)","v":"IIGIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP112, SPTL!AP112, NGET!AP112)","v":1.667856016922372},{"$f":"CHOOSE(m_identity,SHET!AQ112, SPTL!AQ112, NGET!AQ112)","v":0.93794510457736513},{"$f":"CHOOSE(m_identity,SHET!AR112, SPTL!AR112, NGET!AR112)","v":0.91410906813772486},{"$f":"CHOOSE(m_identity,SHET!AS112, SPTL!AS112, NGET!AS112)","v":-0.60366398373038688},{"$f":"CHOOSE(m_identity,SHET!AT112, SPTL!AT112, NGET!AT112)","v":-0.41381762393381721}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E113, SPTL!E113, NGET!E113)","v":"Timely Connections ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H113, SPTL!H113, NGET!H113)","v":"CONADJt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP113, SPTL!AP113, NGET!AP113)","v":-0.26270833333333332},{"$f":"CHOOSE(m_identity,SHET!AQ113, SPTL!AQ113, NGET!AQ113)","v":-0.26270833333333332},{"$f":"CHOOSE(m_identity,SHET!AR113, SPTL!AR113, NGET!AR113)","v":-0.26270833333333332},{"$f":"CHOOSE(m_identity,SHET!AS113, SPTL!AS113, NGET!AS113)","v":-0.26270833333333332},{"$f":"CHOOSE(m_identity,SHET!AT113, SPTL!AT113, NGET!AT113)","v":-0.26270833333333332}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E114, SPTL!E114, NGET!E114)","v":"Quality of connections satisfaction survey ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H114, SPTL!H114, NGET!H114)","v":"QCSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP114, SPTL!AP114, NGET!AP114)","v":0.2353260416666656},{"$f":"CHOOSE(m_identity,SHET!AQ114, SPTL!AQ114, NGET!AQ114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR114, SPTL!AR114, NGET!AR114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS114, SPTL!AS114, NGET!AS114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT114, SPTL!AT114, NGET!AT114)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E115, SPTL!E115, NGET!E115)","v":"SO-TO Optimisation ODI"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H115, SPTL!H115, NGET!H115)","v":"SOTOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP115, SPTL!AP115, NGET!AP115)","v":4.9484480000000008},{"$f":"CHOOSE(m_identity,SHET!AQ115, SPTL!AQ115, NGET!AQ115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR115, SPTL!AR115, NGET!AR115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS115, SPTL!AS115, NGET!AS115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT115, SPTL!AT115, NGET!AT115)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E116, SPTL!E116, NGET!E116)","v":"Environmental scorecard ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H116, SPTL!H116, NGET!H116)","v":"ESIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP116, SPTL!AP116, NGET!AP116)","v":0.51351564000000005},{"$f":"CHOOSE(m_identity,SHET!AQ116, SPTL!AQ116, NGET!AQ116)","v":1.1154453750000002},{"$f":"CHOOSE(m_identity,SHET!AR116, SPTL!AR116, NGET!AR116)","v":1.1154631950000002},{"$f":"CHOOSE(m_identity,SHET!AS116, SPTL!AS116, NGET!AS116)","v":1.1160393750000002},{"$f":"CHOOSE(m_identity,SHET!AT116, SPTL!AT116, NGET!AT116)","v":1.1160875549999993}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices","ODIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AP117:AP122)","v":7.936433957255705},{"$f":" SUM(AQ117:AQ122)","v":2.624678738244032},{"$f":" SUM(AR117:AR122)","v":2.6008605218043916},{"$f":" SUM(AS117:AS122)","v":1.0836636499362799},{"$f":" SUM(AT117:AT122)","v":1.2735581897328487}]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E128, SPTL!E128, NGET!E128))","v":"Transmission investment for renewable generation (SHET and SPTL only)"},null,"£m nominal",{"$f":"(CHOOSE(m_identity,SHET!H128, SPTL!H128, NGET!H128))","v":"LTIRGt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP128, SPTL!AP128, NGET!AP128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ128, SPTL!AQ128, NGET!AQ128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR128, SPTL!AR128, NGET!AR128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS128, SPTL!AS128, NGET!AS128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT128, SPTL!AT128, NGET!AT128))","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E129, SPTL!E129, NGET!E129))","v":"Pre-RIIO-1 pension true-up"},null,"£m 18/19 prices","PRPNt",{"$f":"(CHOOSE(m_identity,SHET!I129, SPTL!I129, NGET!I129))","v":18.402849086147473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($I$128/9)*(1+$AH$218)*(1+$AI$218)*(1+$AJ$218)*(1+$AK$218)*(1+$AL$218)*(1+$AM$218)*(1+$AN$218)*(1+$AO$218)*(1+$AP$218) * (AP$4 = $I$223)","v":2.9061329903558928},{"$f":"($I$128/9)*(1+$AH$218)*(1+$AI$218)*(1+$AJ$218)*(1+$AK$218)*(1+$AL$218)*(1+$AM$218)*(1+$AN$218)*(1+$AO$218)*(1+$AP$218) * (AQ$4 = $I$223)","v":0},{"$f":"($I$128/9)*(1+$AH$218)*(1+$AI$218)*(1+$AJ$218)*(1+$AK$218)*(1+$AL$218)*(1+$AM$218)*(1+$AN$218)*(1+$AO$218)*(1+$AP$218) * (AR$4 = $I$223)","v":0},{"$f":"($I$128/9)*(1+$AH$218)*(1+$AI$218)*(1+$AJ$218)*(1+$AK$218)*(1+$AL$218)*(1+$AM$218)*(1+$AN$218)*(1+$AO$218)*(1+$AP$218) * (AS$4 = $I$223)","v":0},{"$f":"($I$128/9)*(1+$AH$218)*(1+$AI$218)*(1+$AJ$218)*(1+$AK$218)*(1+$AL$218)*(1+$AM$218)*(1+$AN$218)*(1+$AO$218)*(1+$AP$218) * (AT$4 = $I$223)","v":0}]
[null,null,null,null,null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E120, SPTL!E120, NGET!E120)","v":"RIIO-2 network innovation allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H120, SPTL!H120, NGET!H120)","v":"NIAt"},{"$f":"(CHOOSE(m_identity,SHET!I593, SPTL!I593, NGET!I593))","v":1.1111111111111112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP120, SPTL!AP120, NGET!AP120)","v":2.1257927832978685},{"$f":"CHOOSE(m_identity,SHET!AQ120, SPTL!AQ120, NGET!AQ120)","v":4.9779682761802624},{"$f":"CHOOSE(m_identity,SHET!AR120, SPTL!AR120, NGET!AR120)","v":15.373599004114745},{"$f":"CHOOSE(m_identity,SHET!AS120, SPTL!AS120, NGET!AS120)","v":15.597581940091688},{"$f":"CHOOSE(m_identity,SHET!AT120, SPTL!AT120, NGET!AT120)","v":11.215325141816992}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E121, SPTL!E121, NGET!E121)","v":"Carry-over Network Innovation Allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H121, SPTL!H121, NGET!H121)","v":"CNIAt"},{"$f":"(CHOOSE(m_identity,SHET!I594, SPTL!I594, NGET!I594))","v":1.1111111111111112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP121, SPTL!AP121, NGET!AP121)","v":0.65313215056906282},{"$f":"CHOOSE(m_identity,SHET!AQ121, SPTL!AQ121, NGET!AQ121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR121, SPTL!AR121, NGET!AR121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS121, SPTL!AS121, NGET!AS121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT121, SPTL!AT121, NGET!AT121)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E122, SPTL!E122, NGET!E122)","v":"Net Zero Fund use it or lose it allowance (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H122, SPTL!H122, NGET!H122)","v":"NZFt"},{"$f":"(CHOOSE(m_identity,SHET!I595, SPTL!I595, NGET!I595))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP122, SPTL!AP122, NGET!AP122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ122, SPTL!AQ122, NGET!AQ122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR122, SPTL!AR122, NGET!AR122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS122, SPTL!AS122, NGET!AS122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT122, SPTL!AT122, NGET!AT122)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E123, SPTL!E123, NGET!E123)","v":"Net zero carbon Capital Construction use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H123, SPTL!H123, NGET!H123)","v":"NZ3Ct"},{"$f":"(CHOOSE(m_identity,SHET!I596, SPTL!I596, NGET!I596))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP123, SPTL!AP123, NGET!AP123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ123, SPTL!AQ123, NGET!AQ123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR123, SPTL!AR123, NGET!AR123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS123, SPTL!AS123, NGET!AS123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT123, SPTL!AT123, NGET!AT123)","v":2.5}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E124, SPTL!E124, NGET!E124)","v":"Non-Technical Mitigation Projects allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H124, SPTL!H124, NGET!H124)","v":"NTMPt"},{"$f":"(CHOOSE(m_identity,SHET!I597, SPTL!I597, NGET!I597))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP124, SPTL!AP124, NGET!AP124)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ124, SPTL!AQ124, NGET!AQ124)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR124, SPTL!AR124, NGET!AR124)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS124, SPTL!AS124, NGET!AS124)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT124, SPTL!AT124, NGET!AT124)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E125, SPTL!E125, NGET!E125)","v":"Spare 1"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H125, SPTL!H125, NGET!H125)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I598, SPTL!I598, NGET!I598))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP125, SPTL!AP125, NGET!AP125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ125, SPTL!AQ125, NGET!AQ125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR125, SPTL!AR125, NGET!AR125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS125, SPTL!AS125, NGET!AS125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT125, SPTL!AT125, NGET!AT125)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E126, SPTL!E126, NGET!E126)","v":"Spare 2"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H126, SPTL!H126, NGET!H126)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I599, SPTL!I599, NGET!I599))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP126, SPTL!AP126, NGET!AP126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ126, SPTL!AQ126, NGET!AQ126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR126, SPTL!AR126, NGET!AR126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS126, SPTL!AS126, NGET!AS126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT126, SPTL!AT126, NGET!AT126)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E127, SPTL!E127, NGET!E127)","v":"Spare 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H127, SPTL!H127, NGET!H127)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I600, SPTL!I600, NGET!I600))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP127, SPTL!AP127, NGET!AP127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ127, SPTL!AQ127, NGET!AQ127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR127, SPTL!AR127, NGET!AR127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS127, SPTL!AS127, NGET!AS127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT127, SPTL!AT127, NGET!AT127)","v":0}]
[null,null,null,null,"Transmission investment for renewable generation",null,"£m 18/19 prices","TIRGt",{"$f":"(CHOOSE(m_identity,SHET!I601, SPTL!I601, NGET!I601))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP127/TOpf","v":0},{"$f":"AQ127/TOpf","v":0},{"$f":"AR127/TOpf","v":0},{"$f":"AS127/TOpf","v":0},{"$f":"AT127/TOpf","v":0}]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices",{"$f":"H128","v":"PRPNt"},{"$f":"(CHOOSE(m_identity,SHET!I602, SPTL!I602, NGET!I602))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP128","v":2.9061329903558928},{"$f":"AQ128","v":0},{"$f":"AR128","v":0},{"$f":"AS128","v":0},{"$f":"AT128","v":0}]
[null,null,null,null,"Other revenue allowance",null,"£m 18/19 prices","ORAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP130:AP139)","v":5.6850579242228241},{"$f":"SUM(AQ130:AQ139)","v":4.9779682761802624},{"$f":"SUM(AR130:AR139)","v":15.373599004114745},{"$f":"SUM(AS130:AS139)","v":15.597581940091688},{"$f":"SUM(AT130:AT139)","v":13.715325141816992}]
[]
[null,null,null,null,"Costs associated with \"Other revenue\"",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP130:AP139*$I$130:$I$139))","v":3.0876943709632574},{"$f":"SUMPRODUCT((AQ130:AQ139*$I$130:$I$139))","v":5.5310758624225143},{"$f":"SUMPRODUCT((AR130:AR139*$I$130:$I$139))","v":17.081776671238607},{"$f":"SUMPRODUCT((AS130:AS139*$I$130:$I$139))","v":17.330646600101876},{"$f":"SUMPRODUCT((AT130:AT139*$I$130:$I$139))","v":14.961472379796659}]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E133, SPTL!E133, NGET!E133)","v":"Close-out of RIIO-ET1 pass-through items"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H133, SPTL!H133, NGET!H133)","v":"LPTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP133, SPTL!AP133, NGET!AP133)","v":3.3094231729384038},{"$f":"CHOOSE(m_identity,SHET!AQ133, SPTL!AQ133, NGET!AQ133)","v":3.8421664395004314},{"$f":"CHOOSE(m_identity,SHET!AR133, SPTL!AR133, NGET!AR133)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS133, SPTL!AS133, NGET!AS133)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT133, SPTL!AT133, NGET!AT133)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E134, SPTL!E134, NGET!E134)","v":"Legacy MOD"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H134, SPTL!H134, NGET!H134)","v":"LMODt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP134, SPTL!AP134, NGET!AP134)","v":-41.851656440106218},{"$f":"CHOOSE(m_identity,SHET!AQ134, SPTL!AQ134, NGET!AQ134)","v":-177.65650047090492},{"$f":"$AP$157/3*AR158*AR240","v":-54.69151553621947},{"$f":"$AP$157/3*AS158*AS240","v":-56.658931038011985},-58.28168649641011]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E135, SPTL!E135, NGET!E135)","v":"Legacy K correction"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H135, SPTL!H135, NGET!H135)","v":"LKt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" CHOOSE(m_identity,SHET!AP135, SPTL!AP135, NGET!AP135)","v":-12.093104875182391},{"$f":" CHOOSE(m_identity,SHET!AQ135, SPTL!AQ135, NGET!AQ135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AR135, SPTL!AR135, NGET!AR135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AS135, SPTL!AS135, NGET!AS135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AT135, SPTL!AT135, NGET!AT135)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E136, SPTL!E136, NGET!E136)","v":"Legacy TRU term"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H136, SPTL!H136, NGET!H136)","v":"LTRUt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP136, SPTL!AP136, NGET!AP136)","v":-15.272125323814493},{"$f":"CHOOSE(m_identity,SHET!AQ136, SPTL!AQ136, NGET!AQ136)","v":-23.666244017706838},{"$f":"((AP162-AP161)/AP162)*AP160*(1+AP219)*(1+AQ219)*AR163","v":-1.633338163648562},{"$f":"((AQ162-AQ161)/AQ162)*AQ160*(1+AQ219)*(1+AR219)*AS163","v":-11.524594668693494}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E137, SPTL!E137, NGET!E137)","v":"Close-out of RIIO-ET1 network outputs"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H137, SPTL!H137, NGET!H137)","v":"NOCOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP137, SPTL!AP137, NGET!AP137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ137, SPTL!AQ137, NGET!AQ137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR137, SPTL!AR137, NGET!AR137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS137, SPTL!AS137, NGET!AS137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT137, SPTL!AT137, NGET!AT137)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E138, SPTL!E138, NGET!E138)","v":"Close-out of RIIO-ET1 stakeholder satisfaction output"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H138, SPTL!H138, NGET!H138)","v":"LSSOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP138, SPTL!AP138, NGET!AP138)","v":16.515636737365401},{"$f":"CHOOSE(m_identity,SHET!AQ138, SPTL!AQ138, NGET!AQ138)","v":17.550518432444775},{"$f":"CHOOSE(m_identity,SHET!AR138, SPTL!AR138, NGET!AR138)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS138, SPTL!AS138, NGET!AS138)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT138, SPTL!AT138, NGET!AT138)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E139, SPTL!E139, NGET!E139)","v":"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H139, SPTL!H139, NGET!H139)","v":"LEDRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP139, SPTL!AP139, NGET!AP139)","v":2.0164143999999999},{"$f":"CHOOSE(m_identity,SHET!AQ139, SPTL!AQ139, NGET!AQ139)","v":1.3326613299999999},{"$f":"CHOOSE(m_identity,SHET!AR139, SPTL!AR139, NGET!AR139)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS139, SPTL!AS139, NGET!AS139)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT139, SPTL!AT139, NGET!AT139)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E140, SPTL!E140, NGET!E140)","v":"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H140, SPTL!H140, NGET!H140)","v":"LSFIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP140, SPTL!AP140, NGET!AP140)","v":-3.1966270890450316E-2},{"$f":"CHOOSE(m_identity,SHET!AQ140, SPTL!AQ140, NGET!AQ140)","v":0.85429911904711309},{"$f":"CHOOSE(m_identity,SHET!AR140, SPTL!AR140, NGET!AR140)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS140, SPTL!AS140, NGET!AS140)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT140, SPTL!AT140, NGET!AT140)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E141, SPTL!E141, NGET!E141)","v":"Close-out of RIIO-ET1 energy not supplied reliability incentive"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H141, SPTL!H141, NGET!H141)","v":"LRIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP141, SPTL!AP141, NGET!AP141)","v":3.6512961939362962},{"$f":"CHOOSE(m_identity,SHET!AQ141, SPTL!AQ141, NGET!AQ141)","v":4.5540989046477867},{"$f":"CHOOSE(m_identity,SHET!AR141, SPTL!AR141, NGET!AR141)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS141, SPTL!AS141, NGET!AS141)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT141, SPTL!AT141, NGET!AT141)","v":0}]
[null,null,null,null,"Legacy adjustments",null,"£m nominal","LARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP146:AP154)","v":-43.756082405753453},{"$f":"SUM(AQ146:AQ154)","v":-173.18900026297163},{"$f":"SUM(AR146:AR154)","v":-56.324853699868029},{"$f":"SUM(AS146:AS154)","v":-68.183525706705481},{"$f":"SUM(AT146:AT154)","v":-58.28168649641011}]
[]
[null,null,null,null,"Closeout adjustment",null,"£m 18/19 prices","COAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP143, SPTL!AP143, NGET!AP143)","v":-124.60234429808251}]
[null,null,null,null,"Compound WACC",null,"%","CWACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"PRODUCT(1+$AP$219:AP219)","v":1.0303727523999999},{"$f":"PRODUCT(1+$AP$219:AQ219)","v":1.0608998552855609},{"$f":"PRODUCT(1+$AP$219:AR219)","v":1.0955420310359567},{"$f":"PRODUCT(1+$AP$219:AS219)","v":1.1320240907538237}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E145, SPTL!E145, NGET!E145)","v":"Revenue for TRU term"},null,{"$f":"CHOOSE(m_identity,SHET!G145, SPTL!G145, NGET!G145)","v":"£m 09/10 prices"},{"$f":"CHOOSE(m_identity,SHET!H145, SPTL!H145, NGET!H145)","v":"REVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP145, SPTL!AP145, NGET!AP145)","v":-35.751444920182664},{"$f":"CHOOSE(m_identity,SHET!AQ145, SPTL!AQ145, NGET!AQ145)","v":-67.694320836461713}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E146, SPTL!E146, NGET!E146)","v":"RIIO-1 RPI forecast term"},null,{"$f":"CHOOSE(m_identity,SHET!G146, SPTL!G146, NGET!G146)","v":"scalar"},{"$f":"CHOOSE(m_identity,SHET!H146, SPTL!H146, NGET!H146)","v":"RPIFt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP146, SPTL!AP146, NGET!AP146)","v":1.4039999999999999},{"$f":"CHOOSE(m_identity,SHET!AQ146, SPTL!AQ146, NGET!AQ146)","v":1.4650000000000001}]
[null,null,null,null,"Actual RPI term (09/10 inflation factor)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!AP23/'Annual Inflation'!$AD$23","v":1.4421056697049284},{"$f":"'Annual Inflation'!AQ23/'Annual Inflation'!$AD$23","v":1.6240480096080783}]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (09/10 prices)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!AP29/'Annual Inflation'!$AD$29","v":1.4243544599558251},{"$f":"'Annual Inflation'!AQ29/'Annual Inflation'!$AD$29","v":1.5492060868268824},{"$f":"'Annual Inflation'!AR29/'Annual Inflation'!$AD$29","v":1.6297297979366545},{"$f":"'Annual Inflation'!AS29/'Annual Inflation'!$AD$29","v":1.6349684283907593},{"$f":"'Annual Inflation'!AT29/'Annual Inflation'!$AD$29","v":1.6275954965906891}]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E150, SPTL!E150, NGET!E150))","v":"Pre-vesting directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H150, SPTL!H150, NGET!H150))","v":"PREDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP150, SPTL!AP150, NGET!AP150))","v":21.41072329435994},{"$f":"(CHOOSE(m_identity,SHET!AQ150, SPTL!AQ150, NGET!AQ150))","v":25},{"$f":"(CHOOSE(m_identity,SHET!AR150, SPTL!AR150, NGET!AR150))","v":23.9},{"$f":"(CHOOSE(m_identity,SHET!AS150, SPTL!AS150, NGET!AS150))","v":23.5},{"$f":"(CHOOSE(m_identity,SHET!AT150, SPTL!AT150, NGET!AT150))","v":22.8}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E151, SPTL!E151, NGET!E151))","v":"Post-vesting directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H151, SPTL!H151, NGET!H151))","v":"POSDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP151, SPTL!AP151, NGET!AP151))","v":123.30017581649096},{"$f":"(CHOOSE(m_identity,SHET!AQ151, SPTL!AQ151, NGET!AQ151))","v":126.9},{"$f":"(CHOOSE(m_identity,SHET!AR151, SPTL!AR151, NGET!AR151))","v":123.4},{"$f":"(CHOOSE(m_identity,SHET!AS151, SPTL!AS151, NGET!AS151))","v":120.2},{"$f":"(CHOOSE(m_identity,SHET!AT151, SPTL!AT151, NGET!AT151))","v":119.4}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E152, SPTL!E152, NGET!E152))","v":"Other Income directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H152, SPTL!H152, NGET!H152))","v":"OIDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP152, SPTL!AP152, NGET!AP152))","v":29.416290679929698},{"$f":"(CHOOSE(m_identity,SHET!AQ152, SPTL!AQ152, NGET!AQ152))","v":16.737743999999999},{"$f":"(CHOOSE(m_identity,SHET!AR152, SPTL!AR152, NGET!AR152))","v":13.488448},{"$f":"(CHOOSE(m_identity,SHET!AS152, SPTL!AS152, NGET!AS152))","v":13.603438000000001},{"$f":"(CHOOSE(m_identity,SHET!AT152, SPTL!AT152, NGET!AT152))","v":13.671925}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E153, SPTL!E153, NGET!E153))","v":"Identified directly remunerated services costs"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H153, SPTL!H153, NGET!H153))","v":"IDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP153, SPTL!AP153, NGET!AP153))","v":-22.226485061883857},{"$f":"(CHOOSE(m_identity,SHET!AQ153, SPTL!AQ153, NGET!AQ153))","v":-13.531000000000001},{"$f":"(CHOOSE(m_identity,SHET!AR153, SPTL!AR153, NGET!AR153))","v":-9.5294710000000009},{"$f":"(CHOOSE(m_identity,SHET!AS153, SPTL!AS153, NGET!AS153))","v":-9.5734189999999995},{"$f":"(CHOOSE(m_identity,SHET!AT153, SPTL!AT153, NGET!AT153))","v":-9.5781270000000003}]
[null,null,null,null,"Directly remunerated services net position",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP167:AP170)","v":151.90070472889673},{"$f":"SUM(AQ167:AQ170)","v":155.10674399999999},{"$f":"SUM(AR167:AR170)","v":151.25897700000002},{"$f":"SUM(AS167:AS170)","v":147.730019},{"$f":"SUM(AT167:AT170)","v":146.29379800000001}]
[]
[null,null,null,null,"Directly remunerated services adjustment",null,"£m 18/19 prices","DRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP171","v":-151.90070472889673},{"$f":" - AQ171","v":-155.10674399999999},{"$f":" - AR171","v":-151.25897700000002},{"$f":" - AS171","v":-147.730019},{"$f":" - AT171","v":-146.29379800000001}]
[]
[null,"Finance inputs"]
[]
[null,null,"Allowed return on debt"]
[null,null,"Note: RAV calculations below are for use in the SHET weighted average allowed return on debt calculation and therefore are not applicable to the other operators."]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E157, SPTL!E157, NGET!E157)","v":"iBoxx trailing average"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H157, SPTL!H157, NGET!H157)","v":"iBTAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH157, SPTL!AH157, NGET!AH157)","v":3.7499999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AI157, SPTL!AI157, NGET!AI157)","v":3.6299999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AJ157, SPTL!AJ157, NGET!AJ157)","v":3.5099999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AK157, SPTL!AK157, NGET!AK157)","v":3.3700000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL157, SPTL!AL157, NGET!AL157)","v":3.2300000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AM157, SPTL!AM157, NGET!AM157)","v":2.98E-2},{"$f":"CHOOSE(m_identity,SHET!AN157, SPTL!AN157, NGET!AN157)","v":2.6800000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AO157, SPTL!AO157, NGET!AO157)","v":2.35E-2},{"$f":"CHOOSE(m_identity,SHET!AP157, SPTL!AP157, NGET!AP157)","v":2.0500000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AQ157, SPTL!AQ157, NGET!AQ157)","v":1.9E-2},{"$f":"CHOOSE(m_identity,SHET!AR157, SPTL!AR157, NGET!AR157)","v":1.9199999999999998E-2},{"$f":"CHOOSE(m_identity,SHET!AS157, SPTL!AS157, NGET!AS157)","v":2.06E-2},{"$f":"CHOOSE(m_identity,SHET!AT157, SPTL!AT157, NGET!AT157)","v":2.1999999999999999E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E158, SPTL!E158, NGET!E158)","v":"iBoxx average (Financial Year)"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H158, SPTL!H158, NGET!H158)","v":"iBAFYt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH158, SPTL!AH158, NGET!AH158)","v":2.81E-2},{"$f":"CHOOSE(m_identity,SHET!AI158, SPTL!AI158, NGET!AI158)","v":2.3800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AJ158, SPTL!AJ158, NGET!AJ158)","v":2.3300000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AK158, SPTL!AK158, NGET!AK158)","v":1.4200000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL158, SPTL!AL158, NGET!AL158)","v":1.26E-2},{"$f":"CHOOSE(m_identity,SHET!AM158, SPTL!AM158, NGET!AM158)","v":1.5800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AN158, SPTL!AN158, NGET!AN158)","v":8.5000000000000006E-3},{"$f":"CHOOSE(m_identity,SHET!AO158, SPTL!AO158, NGET!AO158)","v":3.8999999999999998E-3},{"$f":"CHOOSE(m_identity,SHET!AP158, SPTL!AP158, NGET!AP158)","v":7.1000000000000004E-3},{"$f":"CHOOSE(m_identity,SHET!AQ158, SPTL!AQ158, NGET!AQ158)","v":3.3000000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AR158, SPTL!AR158, NGET!AR158)","v":3.9300000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AS158, SPTL!AS158, NGET!AS158)","v":3.9899999999999998E-2},{"$f":"CHOOSE(m_identity,SHET!AT158, SPTL!AT158, NGET!AT158)","v":4.0500000000000001E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E159, SPTL!E159, NGET!E159)","v":"iBoxx average (April - October)"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H159, SPTL!H159, NGET!H159)","v":"iBAAOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH159, SPTL!AH159, NGET!AH159)","v":2.76E-2},{"$f":"CHOOSE(m_identity,SHET!AI159, SPTL!AI159, NGET!AI159)","v":2.6700000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AJ159, SPTL!AJ159, NGET!AJ159)","v":2.2700000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AK159, SPTL!AK159, NGET!AK159)","v":1.4200000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL159, SPTL!AL159, NGET!AL159)","v":1.2E-2},{"$f":"CHOOSE(m_identity,SHET!AM159, SPTL!AM159, NGET!AM159)","v":1.5800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AN159, SPTL!AN159, NGET!AN159)","v":9.4000000000000004E-3},{"$f":"CHOOSE(m_identity,SHET!AO159, SPTL!AO159, NGET!AO159)","v":3.5000000000000001E-3},{"$f":"CHOOSE(m_identity,SHET!AP159, SPTL!AP159, NGET!AP159)","v":5.4999999999999997E-3},{"$f":"CHOOSE(m_identity,SHET!AQ159, SPTL!AQ159, NGET!AQ159)","v":2.9399999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AR159, SPTL!AR159, NGET!AR159)","v":3.9199999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AS159, SPTL!AS159, NGET!AS159)","v":3.9800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AT159, SPTL!AT159, NGET!AT159)","v":4.0399999999999998E-2}]
[]
[null,null,null,null,"Opening RAV (after transfers), core and non-core (for SHET CoD weighted average only)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AH41, NonCore!AH29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AI41, NonCore!AI29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AJ41, NonCore!AJ29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AK41, NonCore!AK29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AL41, NonCore!AL29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AM41, NonCore!AM29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AN41, NonCore!AN29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AO41, NonCore!AO29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AP41, NonCore!AP29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AQ41, NonCore!AQ29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AR41, NonCore!AR29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AS41, NonCore!AS29), \"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AT41, NonCore!AT29), \"NA\")","v":"NA"}]
[null,null,null,null,"Closing RAV, core and non-core",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AH44, NonCore!AH32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AI44, NonCore!AI32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AJ44, NonCore!AJ32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AK44, NonCore!AK32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AL44, NonCore!AL32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AM44, NonCore!AM32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AN44, NonCore!AN32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AO44, NonCore!AO32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AP44, NonCore!AP32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AQ44, NonCore!AQ32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AR44, NonCore!AR32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AS44, NonCore!AS32),\"NA\")","v":"NA"},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AT44, NonCore!AT32),\"NA\")","v":"NA"}]
[]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m nominal (FY start)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH184 * AH242, \"NA\")","v":"NA"},{"$f":"IFERROR(AI184 * AI242, \"NA\")","v":"NA"},"NA","NA","NA","NA",{"$f":"IFERROR(AN184 * AN242, \"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA"]
[null,null,null,null,"Closing RAV",null,"£m nominal (FY end)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH185 * AH243, \"NA\")","v":"NA"},{"$f":"IFERROR(AI185 * AI243, \"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,null,"RAV change in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH188 - AH187, \"NA\")","v":"NA"},{"$f":"IFERROR(AI188 - AI187, \"NA\")","v":"NA"},"NA","NA","NA","NA",{"$f":"IFERROR(AN188 - AN187, \"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA"]
[]
[null,null,null,null,"iBoxx trailing average (rounded to 5 d.p.) - for derivation of WACC at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP180","v":2.0500000000000001E-2},{"$f":"AQ180","v":1.9E-2},1.9199999999999998E-2,2.06E-2,2.1999999999999999E-2]
[null,null,null,null,"Allowed return on debt",null,"annual real %","CDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((($AH187 * AP180) + SUMPRODUCT(($AH181:AN181) * ($AH189:AN189)) + (AO189 * AO182)) / AO188, AP191)","v":2.0500000000000001E-2},{"$f":"IFERROR((($AH187 * AQ180) + SUMPRODUCT(($AH181:AO181) * ($AH189:AO189)) + (AP189 * AP182)) / AP188, AQ191)","v":1.9E-2},{"$f":"IFERROR((($AH187 * AR180) + SUMPRODUCT(($AH181:AP181) * ($AH189:AP189)) + (AQ189 * AQ182)) / AQ188, AR191)","v":1.9199999999999998E-2},{"$f":"IFERROR((($AH187 * AS180) + SUMPRODUCT(($AH181:AQ181) * ($AH189:AQ189)) + (AR189 * AR182)) / AR188, AS191)","v":2.06E-2},{"$f":"IFERROR((($AH187 * AT180) + SUMPRODUCT(($AH181:AR181) * ($AH189:AR189)) + (AS189 * AS182)) / AS188, AT191)","v":2.1999999999999999E-2}]
[]
[null,null,"Allowed return on equity"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E160, SPTL!E160, NGET!E160))","v":"Risk-free rate"},null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP160, SPTL!AP160, NGET!AP160))","v":-1.7100000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ160, SPTL!AQ160, NGET!AQ160))","v":-1.55E-2},{"$f":"(CHOOSE(m_identity,SHET!AR160, SPTL!AR160, NGET!AR160))","v":1.46E-2},{"$f":"(CHOOSE(m_identity,SHET!AS160, SPTL!AS160, NGET!AS160))","v":1.26E-2},{"$f":"(CHOOSE(m_identity,SHET!AT160, SPTL!AT160, NGET!AT160))","v":1.3299999999999999E-2}]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP212, SPTL!AP212, NGET!AP212))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AQ212, SPTL!AQ212, NGET!AQ212))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AR212, SPTL!AR212, NGET!AR212))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AS212, SPTL!AS212, NGET!AS212))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AT212, SPTL!AT212, NGET!AT212))","v":0.75861000000000001}]
[null,null,null,null,"Total Market Return",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP213, SPTL!AP213, NGET!AP213))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ213, SPTL!AQ213, NGET!AQ213))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AR213, SPTL!AR213, NGET!AR213))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AS213, SPTL!AS213, NGET!AS213))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AT213, SPTL!AT213, NGET!AT213))","v":6.5000000000000002E-2}]
[]
[null,null,null,null,"Cost of equity at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP196 + AP197 * (AP198 - AP196)","v":4.5181881000000007E-2},{"$f":"AQ196 + AQ197 * (AQ198 - AQ196)","v":4.5568105000000005E-2},5.2833944000000001E-2,5.2351163999999999E-2,5.2520137000000001E-2]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Allowed return on equity at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP200","v":4.5181881000000007E-2},{"$f":"AQ200","v":4.5568105000000005E-2},5.2833944000000001E-2,5.2351163999999999E-2,5.2520137000000001E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP214, SPTL!AP214, NGET!AP214))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AQ214, SPTL!AQ214, NGET!AQ214))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AR214, SPTL!AR214, NGET!AR214))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AS214, SPTL!AS214, NGET!AS214))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AT214, SPTL!AT214, NGET!AT214))","v":0.6}]
[null,null,null,null,"Vanilla WACC at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP191 * AP203) + (AP200 * (1 - AP203))","v":3.0372752400000001E-2},{"$f":"(AQ191 * AQ203) + (AQ200 * (1 - AQ203))","v":2.9627241999999998E-2},{"$f":"(AR191 * AR203) + (AR200 * (1 - AR203))","v":3.2653577599999997E-2},{"$f":"(AS191 * AS203) + (AS200 * (1 - AS203))","v":3.3300465599999995E-2},{"$f":"(AT191 * AT203) + (AT200 * (1 - AT203))","v":3.4208054799999998E-2}]
[null,null,null,null,"Allowed return on capital at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP191* AP203) + (AP202 * (1 - AP203))","v":3.0372752400000001E-2},{"$f":"(AQ191* AQ203) + (AQ202 * (1 - AQ203))","v":2.9627241999999998E-2},{"$f":"(AR191* AR203) + (AR202 * (1 - AR203))","v":3.2653577599999997E-2},{"$f":"(AS191* AS203) + (AS202 * (1 - AS203))","v":3.3300465599999995E-2},{"$f":"(AT191* AT203) + (AT202 * (1 - AT203))","v":3.4208054799999998E-2}]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AO216, SPTL!AO216, NGET!AO216))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AP216, SPTL!AP216, NGET!AP216))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AQ216, SPTL!AQ216, NGET!AQ216))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AR216, SPTL!AR216, NGET!AR216))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AS216, SPTL!AS216, NGET!AS216))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AT216, SPTL!AT216, NGET!AT216))","v":0.55000000000000004}]
[null,null,null,null,"Cost of equity at notional gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP204 - (AP207 * AP191)) / (1 - AP207)","v":4.2439449777777784E-2},{"$f":"(AQ204 - (AQ207 * AQ191)) / (1 - AQ207)","v":4.2616093333333334E-2},4.909683911111111E-2,4.8823256888888882E-2,4.9129010666666667E-2]
[null,null,null,null,"Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP205 - (AP191 * AP207)) / (1 - AP207)","v":4.2439449777777784E-2},{"$f":"(AQ205 - (AQ191 * AQ207)) / (1 - AQ207)","v":4.2616093333333334E-2},4.909683911111111E-2,4.8823256888888882E-2,{"$f":"(AT205 - (AT191 * AT207)) / (1 - AT207)","v":4.9129010666666667E-2}]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,"Vanilla allowed return on capital"]
[]
[null,null,null,null,"Allowed return on debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192","v":2.0500000000000001E-2},{"$f":"AQ192","v":1.9E-2},{"$f":"AR192","v":1.9199999999999998E-2},{"$f":"AS192","v":2.06E-2},{"$f":"AT192","v":2.1999999999999999E-2}]
[null,null,null,null,"Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP209","v":4.2439449777777784E-2},{"$f":"AQ209","v":4.2616093333333334E-2},{"$f":"AR209","v":4.909683911111111E-2},{"$f":"AS209","v":4.8823256888888882E-2},{"$f":"AT209","v":4.9129010666666667E-2}]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO207","v":0.6},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[null,null,null,null,"Vanilla allowed return on capital",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH220, SPTL!AH220, NGET!AH220))","v":4.5520000000000005E-2},{"$f":"(CHOOSE(m_identity,SHET!AI220, SPTL!AI220, NGET!AI220))","v":4.4319999999999998E-2},{"$f":"(CHOOSE(m_identity,SHET!AJ220, SPTL!AJ220, NGET!AJ220))","v":4.3300000000000005E-2},{"$f":"(CHOOSE(m_identity,SHET!AK220, SPTL!AK220, NGET!AK220))","v":4.2280000000000005E-2},{"$f":"(CHOOSE(m_identity,SHET!AL220, SPTL!AL220, NGET!AL220))","v":4.1320000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AM220, SPTL!AM220, NGET!AM220))","v":3.9460000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AN220, SPTL!AN220, NGET!AN220))","v":3.7480000000000006E-2},{"$f":"(CHOOSE(m_identity,SHET!AO220, SPTL!AO220, NGET!AO220))","v":3.4540000000000001E-2},{"$f":"(AP214 * AP216) + AP215 * (1 - AP216)","v":3.0372752400000001E-2},{"$f":"(AQ214 * AQ216) + AQ215 * (1 - AQ216)","v":2.9627241999999998E-2},{"$f":"(AR214 * AR216) + AR215 * (1 - AR216)","v":3.2653577599999997E-2},{"$f":"(AS214 * AS216) + AS215 * (1 - AS216)","v":3.3300465599999995E-2},{"$f":"(AT214 * AT216) + AT215 * (1 - AT216)","v":3.4208054799999998E-2}]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP214 * AP216) + AP208 * (1 - AP216)","v":3.0372752400000001E-2},{"$f":"(AQ214 * AQ216) + AQ208 * (1 - AQ216)","v":2.9627241999999998E-2},3.2653577599999997E-2,3.3300465599999995E-2,3.4208054799999998E-2]
[]
[null,null,"Inflation and price conversion"]
[]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,{"$f":"'Annual Inflation'!I15","v":"2022-03-31"}]
[]
[null,null,null,"Inflation rates"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V23","v":173.875},{"$f":"'Annual Inflation'!W23","v":177.51666666666665},{"$f":"'Annual Inflation'!X23","v":182.47499999999999},{"$f":"'Annual Inflation'!Y23","v":188.15},{"$f":"'Annual Inflation'!Z23","v":193.10833333333332},{"$f":"'Annual Inflation'!AA23","v":200.31666666666669},{"$f":"'Annual Inflation'!AB23","v":208.5916666666667},{"$f":"'Annual Inflation'!AC23","v":214.78333333333339},{"$f":"'Annual Inflation'!AD23","v":215.76666666666662},{"$f":"'Annual Inflation'!AE23","v":226.47499999999999},{"$f":"'Annual Inflation'!AF23","v":237.3416666666667},{"$f":"'Annual Inflation'!AG23","v":244.67499999999998},{"$f":"'Annual Inflation'!AH23","v":251.73333333333335},{"$f":"'Annual Inflation'!AI23","v":256.66666666666669},{"$f":"'Annual Inflation'!AJ23","v":259.43333333333334},{"$f":"'Annual Inflation'!AK23","v":264.99166666666673},{"$f":"'Annual Inflation'!AL23","v":274.90833333333336},{"$f":"'Annual Inflation'!AM23","v":283.30833333333334},{"$f":"'Annual Inflation'!AN23","v":290.64166666666665},{"$f":"'Annual Inflation'!AO23","v":294.16666666666669},{"$f":"'Annual Inflation'!AP23","v":311.1583333333333},{"$f":"'Annual Inflation'!AQ23","v":350.41542553976961},{"$f":"'Annual Inflation'!AR23","v":377.37686723666167},{"$f":"'Annual Inflation'!AS23","v":381.50562106205416},{"$f":"'Annual Inflation'!AT23","v":381.87542207452321}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W24","v":2.0944164869398429E-2},{"$f":"'Annual Inflation'!X24","v":2.7931649610365206E-2},{"$f":"'Annual Inflation'!Y24","v":3.1100150705576146E-2},{"$f":"'Annual Inflation'!Z24","v":2.635308707591455E-2},{"$f":"'Annual Inflation'!AA24","v":3.7327924739999352E-2},{"$f":"'Annual Inflation'!AB24","v":4.1309593144188472E-2},{"$f":"'Annual Inflation'!AC24","v":2.9683192840877393E-2},{"$f":"'Annual Inflation'!AD24","v":4.57825715837612E-3},{"$f":"'Annual Inflation'!AE24","v":4.9629229105515371E-2},{"$f":"'Annual Inflation'!AF24","v":4.7981749273282803E-2},{"$f":"'Annual Inflation'!AG24","v":3.0897791510129391E-2},{"$f":"'Annual Inflation'!AH24","v":2.8847791287762714E-2},{"$f":"'Annual Inflation'!AI24","v":1.9597457627118731E-2},{"$f":"'Annual Inflation'!AJ24","v":1.0779220779220777E-2},{"$f":"'Annual Inflation'!AK24","v":2.1424900424001248E-2},{"$f":"'Annual Inflation'!AL24","v":3.7422560457875953E-2},{"$f":"'Annual Inflation'!AM24","v":3.0555639758707454E-2},{"$f":"'Annual Inflation'!AN24","v":2.5884636879724532E-2},{"$f":"'Annual Inflation'!AO24","v":1.2128336726209277E-2},{"$f":"'Annual Inflation'!AP24","v":5.7762039660056441E-2},{"$f":"'Annual Inflation'!AQ24","v":0.12616436071593662},{"$f":"'Annual Inflation'!AR24","v":7.6941366537621514E-2},{"$f":"'Annual Inflation'!AS24","v":1.0940664846855297E-2},{"$f":"'Annual Inflation'!AT24","v":9.693199576970013E-4}]
[]
[null,null,null,null,"Consumer Prices Index incl. housing costs (financial year average)",null,"index value","CPIHt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V26","v":74.86666666666666},{"$f":"'Annual Inflation'!W26","v":75.958333333333329},{"$f":"'Annual Inflation'!X26","v":76.974999999999994},{"$f":"'Annual Inflation'!Y26","v":78.124999999999986},{"$f":"'Annual Inflation'!Z26","v":79.825000000000003},{"$f":"'Annual Inflation'!AA26","v":81.916666666666671},{"$f":"'Annual Inflation'!AB26","v":83.825000000000003},{"$f":"'Annual Inflation'!AC26","v":86.858333333333334},{"$f":"'Annual Inflation'!AD26","v":88.433333333333337},{"$f":"'Annual Inflation'!AE26","v":90.908333333333317},{"$f":"'Annual Inflation'!AF26","v":94.308333333333351},{"$f":"'Annual Inflation'!AG26","v":96.583333333333314},{"$f":"'Annual Inflation'!AH26","v":98.600000000000009},{"$f":"'Annual Inflation'!AI26","v":99.72499999999998},{"$f":"'Annual Inflation'!AJ26","v":100.16666666666667},{"$f":"'Annual Inflation'!AK26","v":101.54166666666667},{"$f":"'Annual Inflation'!AL26","v":104.21666666666665},{"$f":"'Annual Inflation'!AM26","v":106.43333333333334},{"$f":"'Annual Inflation'!AN26","v":108.24166666666663},{"$f":"'Annual Inflation'!AO26","v":109.10833333333335},{"$f":"'Annual Inflation'!AP26","v":113.11666666666667},{"$f":"'Annual Inflation'!AQ26","v":123.0318951133852},{"$f":"'Annual Inflation'!AR26","v":129.4267736667542},{"$f":"'Annual Inflation'!AS26","v":129.84280523159737},{"$f":"'Annual Inflation'!AT26","v":129.25727579195879}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W27","v":1.4581478183437246E-2},{"$f":"'Annual Inflation'!X27","v":1.3384530992868848E-2},{"$f":"'Annual Inflation'!Y27","v":1.4939915556998917E-2},{"$f":"'Annual Inflation'!Z27","v":2.1760000000000224E-2},{"$f":"'Annual Inflation'!AA27","v":2.6203152729930013E-2},{"$f":"'Annual Inflation'!AB27","v":2.3296032553407953E-2},{"$f":"'Annual Inflation'!AC27","v":3.6186499652052895E-2},{"$f":"'Annual Inflation'!AD27","v":1.8132975151108122E-2},{"$f":"'Annual Inflation'!AE27","v":2.7987184319637981E-2},{"$f":"'Annual Inflation'!AF27","v":3.7400311669264275E-2},{"$f":"'Annual Inflation'!AG27","v":2.4123000795263305E-2},{"$f":"'Annual Inflation'!AH27","v":2.088006902502193E-2},{"$f":"'Annual Inflation'!AI27","v":1.1409736308316099E-2},{"$f":"'Annual Inflation'!AJ27","v":4.4288459931480784E-3},{"$f":"'Annual Inflation'!AK27","v":1.3727121464226277E-2},{"$f":"'Annual Inflation'!AL27","v":2.6343865408288814E-2},{"$f":"'Annual Inflation'!AM27","v":2.1269790500559882E-2},{"$f":"'Annual Inflation'!AN27","v":1.6990291262135582E-2},{"$f":"'Annual Inflation'!AO27","v":8.0067749634311625E-3},{"$f":"'Annual Inflation'!AP27","v":3.6737187810280236E-2},{"$f":"'Annual Inflation'!AQ27","v":8.7654885340078259E-2},{"$f":"'Annual Inflation'!AR27","v":5.1977404294029084E-2},{"$f":"'Annual Inflation'!AS27","v":3.2144165620195952E-3},{"$f":"'Annual Inflation'!AT27","v":-4.5095254881022395E-3}]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V29","v":173.875},{"$f":"'Annual Inflation'!W29","v":177.51666666666665},{"$f":"'Annual Inflation'!X29","v":182.47499999999999},{"$f":"'Annual Inflation'!Y29","v":188.15},{"$f":"'Annual Inflation'!Z29","v":193.10833333333332},{"$f":"'Annual Inflation'!AA29","v":200.31666666666669},{"$f":"'Annual Inflation'!AB29","v":208.5916666666667},{"$f":"'Annual Inflation'!AC29","v":214.78333333333339},{"$f":"'Annual Inflation'!AD29","v":215.76666666666662},{"$f":"'Annual Inflation'!AE29","v":226.47499999999999},{"$f":"'Annual Inflation'!AF29","v":237.3416666666667},{"$f":"'Annual Inflation'!AG29","v":244.67499999999998},{"$f":"'Annual Inflation'!AH29","v":251.73333333333335},{"$f":"'Annual Inflation'!AI29","v":256.66666666666669},{"$f":"'Annual Inflation'!AJ29","v":259.43333333333334},{"$f":"'Annual Inflation'!AK29","v":264.99166666666673},{"$f":"'Annual Inflation'!AL29","v":274.90833333333336},{"$f":"'Annual Inflation'!AM29","v":283.30833333333334},{"$f":"'Annual Inflation'!AN29","v":290.64166666666665},{"$f":"'Annual Inflation'!AO29","v":294.16666666666669},{"$f":"'Annual Inflation'!AP29","v":307.32821397646848},{"$f":"'Annual Inflation'!AQ29","v":334.26703333434693},{"$f":"'Annual Inflation'!AR29","v":351.64136606813207},{"$f":"'Annual Inflation'!AS29","v":352.77168789911275},{"$f":"'Annual Inflation'!AT29","v":351.18085498105097}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W30","v":2.0944164869398429E-2},{"$f":"'Annual Inflation'!X30","v":2.7931649610365206E-2},{"$f":"'Annual Inflation'!Y30","v":3.1100150705576146E-2},{"$f":"'Annual Inflation'!Z30","v":2.635308707591455E-2},{"$f":"'Annual Inflation'!AA30","v":3.7327924739999352E-2},{"$f":"'Annual Inflation'!AB30","v":4.1309593144188472E-2},{"$f":"'Annual Inflation'!AC30","v":2.9683192840877393E-2},{"$f":"'Annual Inflation'!AD30","v":4.57825715837612E-3},{"$f":"'Annual Inflation'!AE30","v":4.9629229105515371E-2},{"$f":"'Annual Inflation'!AF30","v":4.7981749273282803E-2},{"$f":"'Annual Inflation'!AG30","v":3.0897791510129391E-2},{"$f":"'Annual Inflation'!AH30","v":2.8847791287762714E-2},{"$f":"'Annual Inflation'!AI30","v":1.9597457627118731E-2},{"$f":"'Annual Inflation'!AJ30","v":1.0779220779220777E-2},{"$f":"'Annual Inflation'!AK30","v":2.1424900424001248E-2},{"$f":"'Annual Inflation'!AL30","v":3.7422560457875953E-2},{"$f":"'Annual Inflation'!AM30","v":3.0555639758707454E-2},{"$f":"'Annual Inflation'!AN30","v":2.5884636879724532E-2},{"$f":"'Annual Inflation'!AO30","v":1.2128336726209277E-2},{"$f":"'Annual Inflation'!AP30","v":4.4741803886011677E-2},{"$f":"'Annual Inflation'!AQ30","v":8.7654885340078481E-2},{"$f":"'Annual Inflation'!AR30","v":5.1977404294029306E-2},{"$f":"'Annual Inflation'!AS30","v":3.2144165620198173E-3},{"$f":"'Annual Inflation'!AT30","v":-4.5095254881019065E-3}]
[]
[null,null,null,null,"Forecast Debt inflation (CPIH long term forecast)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!AP$34","v":0.02},{"$f":"'Annual Inflation'!AQ$34","v":0.02},{"$f":"'Annual Inflation'!AR$34","v":0.02},{"$f":"'Annual Inflation'!AS$34","v":0.02},{"$f":"'Annual Inflation'!AT$34","v":0.02}]
[]
[null,null,null,"Price conversion factors"]
[]
[null,null,null,null,"Real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V32","v":0.61373062329029027},{"$f":"'Annual Inflation'!W32","v":0.62658469864988076},{"$f":"'Annual Inflation'!X32","v":0.64408624290378558},{"$f":"'Annual Inflation'!Y32","v":0.66411742212548164},{"$f":"'Annual Inflation'!Z32","v":0.68161896637938635},{"$f":"'Annual Inflation'!AA32","v":0.70706238785775222},{"$f":"'Annual Inflation'!AB32","v":0.73627084742771431},{"$f":"'Annual Inflation'!AC32","v":0.7581257169750274},{"$f":"'Annual Inflation'!AD32","v":0.76159661146571744},{"$f":"'Annual Inflation'!AE32","v":0.79939406418213366},{"$f":"'Annual Inflation'!AF32","v":0.83775038974027127},{"$f":"'Annual Inflation'!AG32","v":0.8636350266199958},{"$f":"'Annual Inflation'!AH32","v":0.8885489896167309},{"$f":"'Annual Inflation'!AI32","v":0.90596229079036394},{"$f":"'Annual Inflation'!AJ32","v":0.91572785834044179},{"$f":"'Annual Inflation'!AK32","v":0.93534723652086971},{"$f":"'Annual Inflation'!AL32","v":0.97035032502867913},{"$f":"'Annual Inflation'!AM32","v":1},{"$f":"'Annual Inflation'!AN32","v":1.0258846368797245},{"$f":"'Annual Inflation'!AO32","v":1.0383269111980469},{"$f":"'Annual Inflation'!AP32","v":1.0847835302284383},{"$f":"'Annual Inflation'!AQ32","v":1.1798701061894177},{"$f":"'Annual Inflation'!AR32","v":1.2411966917132644},{"$f":"'Annual Inflation'!AS32","v":1.2451864149158316},{"$f":"'Annual Inflation'!AT32","v":1.2395712150403304}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: TOpf"]
[null,null,null,null,"Real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V44","v":0.60940671235697264},{"$f":"'Annual Inflation'!W44","v":0.6180545342236079},{"$f":"'Annual Inflation'!X44","v":0.63729152572285797},{"$f":"'Annual Inflation'!Y44","v":0.65352825249286695},{"$f":"'Annual Inflation'!Z44","v":0.67435361943700922},{"$f":"'Annual Inflation'!AA44","v":0.69094331852810542},{"$f":"'Annual Inflation'!AB44","v":0.72324028590758005},{"$f":"'Annual Inflation'!AC44","v":0.75200753007618326},{"$f":"'Annual Inflation'!AD44","v":0.7461834867782452},{"$f":"'Annual Inflation'!AE44","v":0.78271612201076568},{"$f":"'Annual Inflation'!AF44","v":0.82401388357796268},{"$f":"'Annual Inflation'!AG44","v":0.85295761390710945},{"$f":"'Annual Inflation'!AH44","v":0.87925405182810246},{"$f":"'Annual Inflation'!AI44","v":0.9009618495749625},{"$f":"'Annual Inflation'!AJ44","v":0.9090802129599671},{"$f":"'Annual Inflation'!AK44","v":0.92214018884019178},{"$f":"'Annual Inflation'!AL44","v":0.95284878077477442},{"$f":"'Annual Inflation'!AM44","v":0.98479277583316172},{"$f":"'Annual Inflation'!AN44","v":1.0117951583963289},{"$f":"'Annual Inflation'!AO44","v":1.0327970115010148},{"$f":"'Annual Inflation'!AP44","v":1.0533528227824487},{"$f":"'Annual Inflation'!AQ44","v":1.1292169796764278},{"$f":"'Annual Inflation'!AR44","v":1.2223879490900964},{"$f":"'Annual Inflation'!AS44","v":1.2467527246137471},{"$f":"'Annual Inflation'!AT44","v":1.240711341030807}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V45","v":0.6180545342236079},{"$f":"'Annual Inflation'!W45","v":0.63729152572285797},{"$f":"'Annual Inflation'!X45","v":0.65352825249286695},{"$f":"'Annual Inflation'!Y45","v":0.67435361943700922},{"$f":"'Annual Inflation'!Z45","v":0.69094331852810542},{"$f":"'Annual Inflation'!AA45","v":0.72324028590758005},{"$f":"'Annual Inflation'!AB45","v":0.75200753007618326},{"$f":"'Annual Inflation'!AC45","v":0.7461834867782452},{"$f":"'Annual Inflation'!AD45","v":0.78271612201076568},{"$f":"'Annual Inflation'!AE45","v":0.82401388357796268},{"$f":"'Annual Inflation'!AF45","v":0.85295761390710945},{"$f":"'Annual Inflation'!AG45","v":0.87925405182810246},{"$f":"'Annual Inflation'!AH45","v":0.9009618495749625},{"$f":"'Annual Inflation'!AI45","v":0.9090802129599671},{"$f":"'Annual Inflation'!AJ45","v":0.92214018884019178},{"$f":"'Annual Inflation'!AK45","v":0.95284878077477442},{"$f":"'Annual Inflation'!AL45","v":0.98479277583316172},{"$f":"'Annual Inflation'!AM45","v":1.0117951583963289},{"$f":"'Annual Inflation'!AN45","v":1.0327970115010148},{"$f":"'Annual Inflation'!AO45","v":1.0533528227824487},{"$f":"'Annual Inflation'!AP45","v":1.1292169796764278},{"$f":"'Annual Inflation'!AQ45","v":1.2223879490900964},{"$f":"'Annual Inflation'!AR45","v":1.2467527246137471},{"$f":"'Annual Inflation'!AS45","v":1.240711341030807},{"$f":"'Annual Inflation'!AT45","v":1.2403071023206147}]
[]
[null,null,"Real Price Effects indexation"]
[]
[null,null,null,null,"RPE index",null,"index value","RPEIt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(1 + $AN248:AN248)","v":1.0022750051195148},{"$f":"PRODUCT(1 + $AN248:AO248)","v":0.99582571288240362},{"$f":"PRODUCT(1 + $AN248:AP248)","v":1.0171024347806128},{"$f":"PRODUCT(1 + $AN248:AQ248)","v":1.0137747706200908},{"$f":"PRODUCT(1 + $AN248:AR248)","v":0.99868770861782852},{"$f":"PRODUCT(1 + $AN248:AS248)","v":1.0129247925298792},{"$f":"PRODUCT(1 + $AN248:AT248)","v":1.0341922722029269}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E163, SPTL!E163, NGET!E163)","v":"RPE annual growth"},null,"annual %",{"$f":"CHOOSE(m_identity,SHET!H163, SPTL!H163, NGET!H163)","v":"RPEt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AN163, SPTL!AN163, NGET!AN163)","v":2.2750051195147493E-3},{"$f":"CHOOSE(m_identity,SHET!AO163, SPTL!AO163, NGET!AO163)","v":-6.434653367757298E-3},{"$f":"CHOOSE(m_identity,SHET!AP163, SPTL!AP163, NGET!AP163)","v":2.1365909338315798E-2},{"$f":"CHOOSE(m_identity,SHET!AQ163, SPTL!AQ163, NGET!AQ163)","v":-3.2717099544055731E-3},{"$f":"CHOOSE(m_identity,SHET!AR163, SPTL!AR163, NGET!AR163)","v":-1.4882064970934408E-2},{"$f":"CHOOSE(m_identity,SHET!AS163, SPTL!AS163, NGET!AS163)","v":1.4255791664598297E-2},{"$f":"CHOOSE(m_identity,SHET!AT163, SPTL!AT163, NGET!AT163)","v":2.0996109316200971E-2}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E165, SPTL!E165, NGET!E165)","v":"Adjusted net debt"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H165, SPTL!H165, NGET!H165)","v":"ANDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP165, SPTL!AP165, NGET!AP165)","v":8330.8154859799979},{"$f":"CHOOSE(m_identity,SHET!AQ165, SPTL!AQ165, NGET!AQ165)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR165, SPTL!AR165, NGET!AR165)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS165, SPTL!AS165, NGET!AS165)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT165, SPTL!AT165, NGET!AT165)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E166, SPTL!E166, NGET!E166)","v":"Tax deductible net interest cost"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H166, SPTL!H166, NGET!H166)","v":"TDNIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP166, SPTL!AP166, NGET!AP166)","v":334.24852264000003},{"$f":"CHOOSE(m_identity,SHET!AQ166, SPTL!AQ166, NGET!AQ166)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR166, SPTL!AR166, NGET!AR166)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS166, SPTL!AS166, NGET!AS166)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT166, SPTL!AT166, NGET!AT166)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E167, SPTL!E167, NGET!E167)","v":"Tax allowance adjustment"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H167, SPTL!H167, NGET!H167)","v":"TAXAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP167, SPTL!AP167, NGET!AP167)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ167, SPTL!AQ167, NGET!AQ167)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR167, SPTL!AR167, NGET!AR167)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS167, SPTL!AS167, NGET!AS167)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT167, SPTL!AT167, NGET!AT167)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E168, SPTL!E168, NGET!E168)","v":"Tax liability - tax trigger events"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H168, SPTL!H168, NGET!H168)","v":"TTEt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP168, SPTL!AP168, NGET!AP168)","v":-20.507786333364407},{"$f":"CHOOSE(m_identity,SHET!AQ168, SPTL!AQ168, NGET!AQ168)","v":-63.333396211180741},{"$f":"CHOOSE(m_identity,SHET!AR168, SPTL!AR168, NGET!AR168)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS168, SPTL!AS168, NGET!AS168)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT168, SPTL!AT168, NGET!AT168)","v":0}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E170, SPTL!E170, NGET!E170)","v":"General Pool Opening Balance Adjustment"},null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP170, SPTL!AP170, NGET!AP170)","v":0},{"$f":"CHOOSE(m_identity, SHET!AQ170, SPTL!AQ170, NGET!AQ170)","v":0},{"$f":"CHOOSE(m_identity, SHET!AR170, SPTL!AR170, NGET!AR170)","v":-111.14163976411635},{"$f":"CHOOSE(m_identity, SHET!AS170, SPTL!AS170, NGET!AS170)","v":0},{"$f":"CHOOSE(m_identity, SHET!AT170, SPTL!AT170, NGET!AT170)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E171, SPTL!E171, NGET!E171)","v":"Special Rate Pool Opening Balance Adjustment"},null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP171, SPTL!AP171, NGET!AP171)","v":0},{"$f":"CHOOSE(m_identity, SHET!AQ171, SPTL!AQ171, NGET!AQ171)","v":0},{"$f":"CHOOSE(m_identity, SHET!AR171, SPTL!AR171, NGET!AR171)","v":-259.6465832133232},{"$f":"CHOOSE(m_identity, SHET!AS171, SPTL!AS171, NGET!AS171)","v":0},{"$f":"CHOOSE(m_identity, SHET!AT171, SPTL!AT171, NGET!AT171)","v":0}]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP173, SPTL!AP173, NGET!AP173))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AQ173, SPTL!AQ173, NGET!AQ173))","v":0.59},{"$f":"(CHOOSE(m_identity,SHET!AR173, SPTL!AR173, NGET!AR173))","v":0.57999999999999996},{"$f":"(CHOOSE(m_identity,SHET!AS173, SPTL!AS173, NGET!AS173))","v":0.56000000000000005},{"$f":"(CHOOSE(m_identity,SHET!AT173, SPTL!AT173, NGET!AT173))","v":0.55000000000000004}]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP174, SPTL!AP174, NGET!AP174))","v":5.794647515116063},{"$f":"(CHOOSE(m_identity,SHET!AQ174, SPTL!AQ174, NGET!AQ174))","v":5.6654995528096048},{"$f":"(CHOOSE(m_identity,SHET!AR174, SPTL!AR174, NGET!AR174))","v":5.4459801653220365},{"$f":"(CHOOSE(m_identity,SHET!AS174, SPTL!AS174, NGET!AS174))","v":5.2315625946540782},{"$f":"(CHOOSE(m_identity,SHET!AT174, SPTL!AT174, NGET!AT174))","v":5.0709512798558656}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E176, SPTL!E176, NGET!E176)","v":"General pool capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H176, SPTL!H176, NGET!H176)","v":"OGPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP176, SPTL!AP176, NGET!AP176)","v":548.94491955964486}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E177, SPTL!E177, NGET!E177)","v":"Special Rate capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H177, SPTL!H177, NGET!H177)","v":"OSRPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP177, SPTL!AP177, NGET!AP177)","v":4685.3236575974825}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E178, SPTL!E178, NGET!E178)","v":"Structures and buildings capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H178, SPTL!H178, NGET!H178)","v":"OSBPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP178, SPTL!AP178, NGET!AP178)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E179, SPTL!E179, NGET!E179)","v":"Deferred revenue expenditure opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H179, SPTL!H179, NGET!H179)","v":"ODRPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP179, SPTL!AP179, NGET!AP179)","v":2171.3705151980639}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E180, SPTL!E180, NGET!E180)","v":"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H180, SPTL!H180, NGET!H180)","v":"LODRPt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AO180, SPTL!AO180, NGET!AO180)","v":2571.5120195893373}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E181, SPTL!E181, NGET!E181)","v":"Tax loss brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H181, SPTL!H181, NGET!H181)","v":"OTLt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP181, SPTL!AP181, NGET!AP181)","v":0}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E183, SPTL!E183, NGET!E183)","v":"Totex allocation to \"General\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H183, SPTL!H183, NGET!H183)","v":"ARGPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP183, SPTL!AP183, NGET!AP183)","v":0.1322340951769535},{"$f":"CHOOSE(m_identity,SHET!AQ183, SPTL!AQ183, NGET!AQ183)","v":0.10496853495460695},{"$f":"CHOOSE(m_identity,SHET!AR183, SPTL!AR183, NGET!AR183)","v":0.11799047366727941},{"$f":"CHOOSE(m_identity,SHET!AS183, SPTL!AS183, NGET!AS183)","v":0.10734292998227217},{"$f":"CHOOSE(m_identity,SHET!AT183, SPTL!AT183, NGET!AT183)","v":0.11506689285235977}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E184, SPTL!E184, NGET!E184)","v":"Totex allocation to \"Special Rate\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H184, SPTL!H184, NGET!H184)","v":"ARSRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP184, SPTL!AP184, NGET!AP184)","v":0.45035483481315275},{"$f":"CHOOSE(m_identity,SHET!AQ184, SPTL!AQ184, NGET!AQ184)","v":0.47025488360495216},{"$f":"CHOOSE(m_identity,SHET!AR184, SPTL!AR184, NGET!AR184)","v":0.4794611479438497},{"$f":"CHOOSE(m_identity,SHET!AS184, SPTL!AS184, NGET!AS184)","v":0.49712225818631828},{"$f":"CHOOSE(m_identity,SHET!AT184, SPTL!AT184, NGET!AT184)","v":0.51277281278969677}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E185, SPTL!E185, NGET!E185)","v":"Totex allocation to \"Structures and Buildings\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H185, SPTL!H185, NGET!H185)","v":"ARSBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP185, SPTL!AP185, NGET!AP185)","v":5.3132473406258089E-2},{"$f":"CHOOSE(m_identity,SHET!AQ185, SPTL!AQ185, NGET!AQ185)","v":4.9873401617026039E-2},{"$f":"CHOOSE(m_identity,SHET!AR185, SPTL!AR185, NGET!AR185)","v":5.1851649093121142E-2},{"$f":"CHOOSE(m_identity,SHET!AS185, SPTL!AS185, NGET!AS185)","v":5.0320557954873522E-2},{"$f":"CHOOSE(m_identity,SHET!AT185, SPTL!AT185, NGET!AT185)","v":5.0996260257377558E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E186, SPTL!E186, NGET!E186)","v":"Totex allocation to \"Deferred Revenue\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H186, SPTL!H186, NGET!H186)","v":"ARDRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP186, SPTL!AP186, NGET!AP186)","v":6.5440373214141395E-2},{"$f":"CHOOSE(m_identity,SHET!AQ186, SPTL!AQ186, NGET!AQ186)","v":0.11338756097810007},{"$f":"CHOOSE(m_identity,SHET!AR186, SPTL!AR186, NGET!AR186)","v":0.13788265414388243},{"$f":"CHOOSE(m_identity,SHET!AS186, SPTL!AS186, NGET!AS186)","v":0.11171682595102995},{"$f":"CHOOSE(m_identity,SHET!AT186, SPTL!AT186, NGET!AT186)","v":9.3998525094302801E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E187, SPTL!E187, NGET!E187)","v":"Totex allocation to \"Revenue\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H187, SPTL!H187, NGET!H187)","v":"ARRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP187, SPTL!AP187, NGET!AP187)","v":0.20758984317089965},{"$f":"CHOOSE(m_identity,SHET!AQ187, SPTL!AQ187, NGET!AQ187)","v":0.20152667483616551},{"$f":"CHOOSE(m_identity,SHET!AR187, SPTL!AR187, NGET!AR187)","v":0.15659468038305649},{"$f":"CHOOSE(m_identity,SHET!AS187, SPTL!AS187, NGET!AS187)","v":0.17544279892933118},{"$f":"CHOOSE(m_identity,SHET!AT187, SPTL!AT187, NGET!AT187)","v":0.1628219393591453}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E188, SPTL!E188, NGET!E188)","v":"Totex allocation to \"Non Qualifying\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H188, SPTL!H188, NGET!H188)","v":"ARNQt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP188, SPTL!AP188, NGET!AP188)","v":9.1248380218594688E-2},{"$f":"CHOOSE(m_identity,SHET!AQ188, SPTL!AQ188, NGET!AQ188)","v":5.9988944009149295E-2},{"$f":"CHOOSE(m_identity,SHET!AR188, SPTL!AR188, NGET!AR188)","v":5.6219394768810951E-2},{"$f":"CHOOSE(m_identity,SHET!AS188, SPTL!AS188, NGET!AS188)","v":5.805462899617491E-2},{"$f":"CHOOSE(m_identity,SHET!AT188, SPTL!AT188, NGET!AT188)","v":6.4343569647117779E-2}]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP270:AP275)","v":1},{"$f":"SUM(AQ270:AQ275)","v":1},{"$f":"SUM(AR270:AR275)","v":1},{"$f":"SUM(AS270:AS275)","v":0.99999999999999989},{"$f":"SUM(AT270:AT275)","v":1}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E191, SPTL!E191, NGET!E191)","v":"Corporation tax rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H191, SPTL!H191, NGET!H191)","v":"CTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP191, SPTL!AP191, NGET!AP191)","v":0.19},{"$f":"CHOOSE(m_identity,SHET!AQ191, SPTL!AQ191, NGET!AQ191)","v":0.19},{"$f":"CHOOSE(m_identity,SHET!AR191, SPTL!AR191, NGET!AR191)","v":0.25},{"$f":"CHOOSE(m_identity,SHET!AS191, SPTL!AS191, NGET!AS191)","v":0.25},{"$f":"CHOOSE(m_identity,SHET!AT191, SPTL!AT191, NGET!AT191)","v":0.25}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E192, SPTL!E192, NGET!E192)","v":"General pool capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H192, SPTL!H192, NGET!H192)","v":"GCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP192, SPTL!AP192, NGET!AP192)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AQ192, SPTL!AQ192, NGET!AQ192)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AR192, SPTL!AR192, NGET!AR192)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AS192, SPTL!AS192, NGET!AS192)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AT192, SPTL!AT192, NGET!AT192)","v":0.18}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E193, SPTL!E193, NGET!E193)","v":"Special Rates capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H193, SPTL!H193, NGET!H193)","v":"SRCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP193, SPTL!AP193, NGET!AP193)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AQ193, SPTL!AQ193, NGET!AQ193)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AR193, SPTL!AR193, NGET!AR193)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AS193, SPTL!AS193, NGET!AS193)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AT193, SPTL!AT193, NGET!AT193)","v":0.06}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E194, SPTL!E194, NGET!E194)","v":"Structures and buildings capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H194, SPTL!H194, NGET!H194)","v":"SBCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP194, SPTL!AP194, NGET!AP194)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AQ194, SPTL!AQ194, NGET!AQ194)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AR194, SPTL!AR194, NGET!AR194)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AS194, SPTL!AS194, NGET!AS194)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AT194, SPTL!AT194, NGET!AT194)","v":0.03}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E195, SPTL!E195, NGET!E195)","v":"Deferred Revenue Expenditure capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H195, SPTL!H195, NGET!H195)","v":"DRCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP195, SPTL!AP195, NGET!AP195)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AQ195, SPTL!AQ195, NGET!AQ195)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AR195, SPTL!AR195, NGET!AR195)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AS195, SPTL!AS195, NGET!AS195)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AT195, SPTL!AT195, NGET!AT195)","v":0.03}]
[]
[null,null,"Inputs for true ups to allowed revenue"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E161, SPTL!E161, NGET!E161)","v":"Sterling Overnight Index Average (SONIA)"},null,"annual nominal %",{"$f":"CHOOSE(m_identity, SHET!H161, SPTL!H161, NGET!H161)","v":"It"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO161, SPTL!AO161, NGET!AO161)","v":5.5921739130434752E-4},{"$f":"CHOOSE(m_identity, SHET!AP161, SPTL!AP161, NGET!AP161)","v":1.4230988142292492E-3},{"$f":"CHOOSE(m_identity, SHET!AQ161, SPTL!AQ161, NGET!AQ161)","v":2.284147802292566E-2},{"$f":"CHOOSE(m_identity, SHET!AR161, SPTL!AR161, NGET!AR161)","v":4.7753717243732043E-2},{"$f":"CHOOSE(m_identity, SHET!AS161, SPTL!AS161, NGET!AS161)","v":4.5626392568476705E-2},{"$f":"CHOOSE(m_identity, SHET!AT161, SPTL!AT161, NGET!AT161)","v":4.1496841000313651E-2}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E197, SPTL!E197, NGET!E197)","v":"RIIO-1 allowed revenue"},null,"£m nominal",{"$f":"CHOOSE(m_identity, SHET!H197, SPTL!H197, NGET!H197)","v":"RIIO-1 ARt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO197, SPTL!AO197, NGET!AO197)","v":1676.5900479102352}]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E198, SPTL!E198, NGET!E198)","v":"Recovered revenue"},null,"£m nominal",{"$f":"CHOOSE(m_identity, SHET!H198, SPTL!H198, NGET!H198)","v":"RRt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO198, SPTL!AO198, NGET!AO198)","v":1691.8228179600001},{"$f":"CHOOSE(m_identity, SHET!AP198, SPTL!AP198, NGET!AP198)","v":1787.8678879199999},{"$f":"CHOOSE(m_identity, SHET!AQ198, SPTL!AQ198, NGET!AQ198)","v":1658.0480406439044},{"$f":"CHOOSE(m_identity, SHET!AR198, SPTL!AR198, NGET!AR198)","v":0},{"$f":"CHOOSE(m_identity, SHET!AS198, SPTL!AS198, NGET!AS198)","v":0},{"$f":"CHOOSE(m_identity, SHET!AT198, SPTL!AT198, NGET!AT198)","v":0}]
[null,null,null,null,"K rate margin",null,"annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO199, SPTL!AO199, NGET!AO199)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AP199, SPTL!AP199, NGET!AP199)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AQ199, SPTL!AQ199, NGET!AQ199)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AR199, SPTL!AR199, NGET!AR199)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AS199, SPTL!AS199, NGET!AS199)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AT199, SPTL!AT199, NGET!AT199)","v":1.15E-2}]
[]
[null,null,"Other finance inputs"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP224, SPTL!AP224, NGET!AP224))","v":2.5000000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ224, SPTL!AQ224, NGET!AQ224))","v":2.5000000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR224, SPTL!AR224, NGET!AR224))","v":2.5000000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS224, SPTL!AS224, NGET!AS224))","v":2.5000000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT224, SPTL!AT224, NGET!AT224))","v":2.5000000000000001E-2}]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP225, SPTL!AP225, NGET!AP225))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AQ225, SPTL!AQ225, NGET!AQ225))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AR225, SPTL!AR225, NGET!AR225))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AS225, SPTL!AS225, NGET!AS225))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AT225, SPTL!AT225, NGET!AT225))","v":0.05}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP226, SPTL!AP226, NGET!AP226))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AQ226, SPTL!AQ226, NGET!AQ226))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AR226, SPTL!AR226, NGET!AR226))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AS226, SPTL!AS226, NGET!AS226))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AT226, SPTL!AT226, NGET!AT226))","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP227, SPTL!AP227, NGET!AP227))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AQ227, SPTL!AQ227, NGET!AQ227))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AR227, SPTL!AR227, NGET!AR227))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AS227, SPTL!AS227, NGET!AS227))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AT227, SPTL!AT227, NGET!AT227))","v":0.55000000000000004}]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP228, SPTL!AP228, NGET!AP228))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AQ228, SPTL!AQ228, NGET!AQ228))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AR228, SPTL!AR228, NGET!AR228))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AS228, SPTL!AS228, NGET!AS228))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AT228, SPTL!AT228, NGET!AT228))","v":0.3}]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I232, SPTL!I232, NGET!I232))","v":2}]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP234, SPTL!AP234, NGET!AP234))","v":0.78},{"$f":"(CHOOSE(m_identity,SHET!AQ234, SPTL!AQ234, NGET!AQ234))","v":0.78},{"$f":"(CHOOSE(m_identity,SHET!AR234, SPTL!AR234, NGET!AR234))","v":0.78},{"$f":"(CHOOSE(m_identity,SHET!AS234, SPTL!AS234, NGET!AS234))","v":0.78},{"$f":"(CHOOSE(m_identity,SHET!AT234, SPTL!AT234, NGET!AT234))","v":0.78}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP235, SPTL!AP235, NGET!AP235))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ235, SPTL!AQ235, NGET!AQ235))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR235, SPTL!AR235, NGET!AR235))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS235, SPTL!AS235, NGET!AS235))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT235, SPTL!AT235, NGET!AT235))","v":0.85}]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,{"$f":"(CHOOSE(m_identity,SHET!I237, SPTL!I237, NGET!I237))","v":0.66999999999999993}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%",{"$f":"CHOOSE(m_identity, SHET!H215, SPTL!H215, NGET!H215)","v":"G"},{"$f":"CHOOSE(m_identity, SHET!I215, SPTL!I215, NGET!I215)","v":0.55000000000000004}]
[null,null,null,null,"Threshold 1",null,"annual real %",{"$f":"CHOOSE(m_identity, SHET!H203, SPTL!H203, NGET!H203)","v":"T1"},{"$f":"CHOOSE(m_identity, SHET!I203, SPTL!I203, NGET!I203)","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %",{"$f":"CHOOSE(m_identity, SHET!H204, SPTL!H204, NGET!H204)","v":"T2"},{"$f":"CHOOSE(m_identity, SHET!I204, SPTL!I204, NGET!I204)","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%",{"$f":"CHOOSE(m_identity, SHET!H205, SPTL!H205, NGET!H205)","v":"AR1"},{"$f":"CHOOSE(m_identity, SHET!I205, SPTL!I205, NGET!I205)","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%",{"$f":"CHOOSE(m_identity, SHET!H206, SPTL!H206, NGET!H206)","v":"AR2"},{"$f":"CHOOSE(m_identity, SHET!I206, SPTL!I206, NGET!I206)","v":0.9}]
[]
[null,"Variant allowances detailed calculation"]
[]
[null,null,"Variant allowances summary"]
[]
[null,null,null,null,"Variant allowed load related capex expenditure",null,"£m 18/19 prices","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$699) * ($H$334:$H$699 = $H321))","v":441.68826623283263},495.48507268015044,549.05267387058495,613.94446410655792,725.88294753915432]
[null,null,null,null,"Variant allowed asset replacement capex expenditure",null,"£m 18/19 prices","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408.08247906368211,343.46129387406006,275.4274368780695,220.72029859585223,154.76832707063758]
[null,null,null,null,"Variant allowed other capex expenditure",null,"£m 18/19 prices","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.006514996313619,40.355562116681504,32.224123208418021,26.025363747434803,18.844893081300579]
[null,null,null,null,"Variant allowed network operating costs (opex)",null,"£m 18/19 prices","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.378316276525215,1.897002717508131,0.15149343302449997,1.4831362767197762,3.5505975678961401]
[null,null,null,null,"Variant allowed indirects (opex)",null,"£m 18/19 prices","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.032282611367648,55.781173573481873,69.278195724697923,79.243139085865039,71.6212186096012]
[null,null,null,null,"Variant allowed non-operational capex",null,"£m 18/19 prices","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.925351899811318,21.73826588391691,43.980407373747425,29.685256740487098,52.470465009886233]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP321:AP326)","v":959.11321108053255},{"$f":"SUM(AQ321:AQ326)","v":958.71837084579897},{"$f":"SUM(AR321:AR326)","v":970.11433048854235},{"$f":"SUM(AS321:AS326)","v":971.10165855291689},{"$f":"SUM(AT321:AT326)","v":1027.1384488784761}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP327 - SUM(AP334:AP699)","v":0},{"$f":"AQ327 - SUM(AQ334:AQ699)","v":0},{"$f":"AR327 - SUM(AR334:AR699)","v":0},{"$f":"AS327 - SUM(AS334:AS699)","v":0},{"$f":"AT327 - SUM(AT334:AT699)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP327 - AP83","v":0},{"$f":"AQ327 - AQ83","v":0},{"$f":"AR327 - AR83","v":0},{"$f":"AS327 - AS83","v":0},{"$f":"AT327 - AT83","v":0}]
[]
[null,null,"Variant allowances allocation to totex categories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totex allocation percentages:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E241, SPTL!E241, NGET!E241))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H241, SPTL!H241, NGET!H241))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E334, $E$22:$E$82, 0)) * AV334","v":26.344516573136772},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E334, $E$22:$E$82, 0)) * AW334","v":25.581923767108062},{"$f":"INDEX(AR$22:AR$82, MATCH($E334, $E$22:$E$82, 0)) * AX334","v":45.824461437913499},{"$f":"INDEX(AS$22:AS$82, MATCH($E334, $E$22:$E$82, 0)) * AY334","v":73.296972180764115},{"$f":"INDEX(AT$22:AT$82, MATCH($E334, $E$22:$E$82, 0)) * AZ334","v":42.738359942404145},null,{"$f":"(CHOOSE(m_identity,SHET!AP241, SPTL!AP241, NGET!AP241))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ241, SPTL!AQ241, NGET!AQ241))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR241, SPTL!AR241, NGET!AR241))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS241, SPTL!AS241, NGET!AS241))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT241, SPTL!AT241, NGET!AT241))","v":0.85},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E334, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E242, SPTL!E242, NGET!E242))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H242, SPTL!H242, NGET!H242))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP242, SPTL!AP242, NGET!AP242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ242, SPTL!AQ242, NGET!AQ242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR242, SPTL!AR242, NGET!AR242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS242, SPTL!AS242, NGET!AS242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT242, SPTL!AT242, NGET!AT242))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E243, SPTL!E243, NGET!E243))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H243, SPTL!H243, NGET!H243))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP243, SPTL!AP243, NGET!AP243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ243, SPTL!AQ243, NGET!AQ243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR243, SPTL!AR243, NGET!AR243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS243, SPTL!AS243, NGET!AS243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT243, SPTL!AT243, NGET!AT243))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E244, SPTL!E244, NGET!E244))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H244, SPTL!H244, NGET!H244))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP244, SPTL!AP244, NGET!AP244))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ244, SPTL!AQ244, NGET!AQ244))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR244, SPTL!AR244, NGET!AR244))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS244, SPTL!AS244, NGET!AS244))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT244, SPTL!AT244, NGET!AT244))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E245, SPTL!E245, NGET!E245))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H245, SPTL!H245, NGET!H245))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6490323364359005,4.5144571353720107,8.0866696655141475,12.934759796605432,7.5420635192477903,null,{"$f":"(CHOOSE(m_identity,SHET!AP245, SPTL!AP245, NGET!AP245))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ245, SPTL!AQ245, NGET!AQ245))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR245, SPTL!AR245, NGET!AR245))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS245, SPTL!AS245, NGET!AS245))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT245, SPTL!AT245, NGET!AT245))","v":0.15},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E246, SPTL!E246, NGET!E246))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H246, SPTL!H246, NGET!H246))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP246, SPTL!AP246, NGET!AP246))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ246, SPTL!AQ246, NGET!AQ246))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR246, SPTL!AR246, NGET!AR246))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS246, SPTL!AS246, NGET!AS246))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT246, SPTL!AT246, NGET!AT246))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E247, SPTL!E247, NGET!E247))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H247, SPTL!H247, NGET!H247))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114.24,105.05999999999999,66.3,15.214999999999998,12.494999999999999,null,{"$f":"(CHOOSE(m_identity,SHET!AP247, SPTL!AP247, NGET!AP247))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ247, SPTL!AQ247, NGET!AQ247))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR247, SPTL!AR247, NGET!AR247))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS247, SPTL!AS247, NGET!AS247))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT247, SPTL!AT247, NGET!AT247))","v":0.85},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E248, SPTL!E248, NGET!E248))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H248, SPTL!H248, NGET!H248))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP248, SPTL!AP248, NGET!AP248))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ248, SPTL!AQ248, NGET!AQ248))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR248, SPTL!AR248, NGET!AR248))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS248, SPTL!AS248, NGET!AS248))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT248, SPTL!AT248, NGET!AT248))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E249, SPTL!E249, NGET!E249))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H249, SPTL!H249, NGET!H249))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP249, SPTL!AP249, NGET!AP249))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ249, SPTL!AQ249, NGET!AQ249))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR249, SPTL!AR249, NGET!AR249))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS249, SPTL!AS249, NGET!AS249))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT249, SPTL!AT249, NGET!AT249))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E250, SPTL!E250, NGET!E250))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H250, SPTL!H250, NGET!H250))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP250, SPTL!AP250, NGET!AP250))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ250, SPTL!AQ250, NGET!AQ250))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR250, SPTL!AR250, NGET!AR250))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS250, SPTL!AS250, NGET!AS250))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT250, SPTL!AT250, NGET!AT250))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E251, SPTL!E251, NGET!E251))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H251, SPTL!H251, NGET!H251))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16,18.54,11.7,2.6849999999999996,2.2049999999999996,null,{"$f":"(CHOOSE(m_identity,SHET!AP251, SPTL!AP251, NGET!AP251))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ251, SPTL!AQ251, NGET!AQ251))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR251, SPTL!AR251, NGET!AR251))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS251, SPTL!AS251, NGET!AS251))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT251, SPTL!AT251, NGET!AT251))","v":0.15},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E252, SPTL!E252, NGET!E252))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H252, SPTL!H252, NGET!H252))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP252, SPTL!AP252, NGET!AP252))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ252, SPTL!AQ252, NGET!AQ252))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR252, SPTL!AR252, NGET!AR252))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS252, SPTL!AS252, NGET!AS252))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT252, SPTL!AT252, NGET!AT252))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E253, SPTL!E253, NGET!E253))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H253, SPTL!H253, NGET!H253))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.766142360978534,37.205000639598744,14.004475277626947,17.621247093427261,14.450315388980307,null,{"$f":"(CHOOSE(m_identity,SHET!AP253, SPTL!AP253, NGET!AP253))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ253, SPTL!AQ253, NGET!AQ253))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR253, SPTL!AR253, NGET!AR253))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS253, SPTL!AS253, NGET!AS253))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT253, SPTL!AT253, NGET!AT253))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E254, SPTL!E254, NGET!E254))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H254, SPTL!H254, NGET!H254))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.57478099456735,57.84614283469346,21.774085830072938,27.397423969048845,22.467275732489785,null,{"$f":"(CHOOSE(m_identity,SHET!AP254, SPTL!AP254, NGET!AP254))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ254, SPTL!AQ254, NGET!AQ254))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR254, SPTL!AR254, NGET!AR254))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS254, SPTL!AS254, NGET!AS254))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT254, SPTL!AT254, NGET!AT254))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E255, SPTL!E255, NGET!E255))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H255, SPTL!H255, NGET!H255))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.702621950012659,6.7727768476197916,2.5493665983820417,3.2077616527045119,2.63052707498476,null,{"$f":"(CHOOSE(m_identity,SHET!AP255, SPTL!AP255, NGET!AP255))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ255, SPTL!AQ255, NGET!AQ255))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR255, SPTL!AR255, NGET!AR255))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS255, SPTL!AS255, NGET!AS255))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT255, SPTL!AT255, NGET!AT255))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E256, SPTL!E256, NGET!E256))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H256, SPTL!H256, NGET!H256))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13435337232357597,6.1890009317145882E-2,2.3296252936804644E-2,2.9312703347495622E-2,2.4037901859563927E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP256, SPTL!AP256, NGET!AP256))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ256, SPTL!AQ256, NGET!AQ256))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR256, SPTL!AR256, NGET!AR256))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS256, SPTL!AS256, NGET!AS256))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT256, SPTL!AT256, NGET!AT256))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E257, SPTL!E257, NGET!E257))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H257, SPTL!H257, NGET!H257))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4039997973238885,1.1074048033305981,0.41684243848828895,0.52449545320440949,0.43011284494823859,null,{"$f":"(CHOOSE(m_identity,SHET!AP257, SPTL!AP257, NGET!AP257))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ257, SPTL!AQ257, NGET!AQ257))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR257, SPTL!AR257, NGET!AR257))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS257, SPTL!AS257, NGET!AS257))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT257, SPTL!AT257, NGET!AT257))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E258, SPTL!E258, NGET!E258))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H258, SPTL!H258, NGET!H258))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0836551323724821,0.95983772737517381,0.36129615622832112,0.45460388315838024,0.37279821648628114,null,{"$f":"(CHOOSE(m_identity,SHET!AP258, SPTL!AP258, NGET!AP258))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ258, SPTL!AQ258, NGET!AQ258))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR258, SPTL!AR258, NGET!AR258))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS258, SPTL!AS258, NGET!AS258))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT258, SPTL!AT258, NGET!AT258))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E259, SPTL!E259, NGET!E259))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H259, SPTL!H259, NGET!H259))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.13987932026196409,7.3297339408088229,0.23476301829404628,null,{"$f":"(CHOOSE(m_identity,SHET!AP259, SPTL!AP259, NGET!AP259))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ259, SPTL!AQ259, NGET!AQ259))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR259, SPTL!AR259, NGET!AR259))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS259, SPTL!AS259, NGET!AS259))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT259, SPTL!AT259, NGET!AT259))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E260, SPTL!E260, NGET!E260))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H260, SPTL!H260, NGET!H260))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.21748364468192824,11.396232473896299,0.36500832831829827,null,{"$f":"(CHOOSE(m_identity,SHET!AP260, SPTL!AP260, NGET!AP260))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ260, SPTL!AQ260, NGET!AQ260))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR260, SPTL!AR260, NGET!AR260))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS260, SPTL!AS260, NGET!AS260))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT260, SPTL!AT260, NGET!AT260))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E261, SPTL!E261, NGET!E261))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H261, SPTL!H261, NGET!H261))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.546355074437762E-2,1.3343005370274434,4.2736124382348792E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP261, SPTL!AP261, NGET!AP261))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ261, SPTL!AQ261, NGET!AQ261))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR261, SPTL!AR261, NGET!AR261))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS261, SPTL!AS261, NGET!AS261))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT261, SPTL!AT261, NGET!AT261))","v":6.5152265000000001E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E354, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E262, SPTL!E262, NGET!E262))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H262, SPTL!H262, NGET!H262))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3268733464487201E-4,1.2192912084136198E-2,3.9052506759200298E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP262, SPTL!AP262, NGET!AP262))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ262, SPTL!AQ262, NGET!AQ262))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR262, SPTL!AR262, NGET!AR262))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS262, SPTL!AS262, NGET!AS262))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT262, SPTL!AT262, NGET!AT262))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E263, SPTL!E263, NGET!E263))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H263, SPTL!H263, NGET!H263))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.1635002951686201E-3,0.21816912870975147,6.9877083626901336E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP263, SPTL!AP263, NGET!AP263))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ263, SPTL!AQ263, NGET!AQ263))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR263, SPTL!AR263, NGET!AR263))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS263, SPTL!AS263, NGET!AS263))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT263, SPTL!AT263, NGET!AT263))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E264, SPTL!E264, NGET!E264))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H264, SPTL!H264, NGET!H264))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.6086936314718939E-3,0.18909703123409205,6.0565622383368942E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP264, SPTL!AP264, NGET!AP264))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ264, SPTL!AQ264, NGET!AQ264))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR264, SPTL!AR264, NGET!AR264))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS264, SPTL!AS264, NGET!AS264))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT264, SPTL!AT264, NGET!AT264))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E265, SPTL!E265, NGET!E265))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H265, SPTL!H265, NGET!H265))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.861922484960999,13.680086349519,6.7808104015380009,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP265, SPTL!AP265, NGET!AP265))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ265, SPTL!AQ265, NGET!AQ265))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR265, SPTL!AR265, NGET!AR265))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS265, SPTL!AS265, NGET!AS265))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT265, SPTL!AT265, NGET!AT265))","v":0.35790195299999999},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E266, SPTL!E266, NGET!E266))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H266, SPTL!H266, NGET!H266))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.997650649196,21.269727600084,10.542768990168002,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP266, SPTL!AP266, NGET!AP266))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ266, SPTL!AQ266, NGET!AQ266))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR266, SPTL!AR266, NGET!AR266))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS266, SPTL!AS266, NGET!AS266))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT266, SPTL!AT266, NGET!AT266))","v":0.55646410800000001},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E267, SPTL!E267, NGET!E267))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H267, SPTL!H267, NGET!H267))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3413769473049997,2.4903150250950001,1.23437481269,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP267, SPTL!AP267, NGET!AP267))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ267, SPTL!AQ267, NGET!AQ267))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR267, SPTL!AR267, NGET!AR267))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS267, SPTL!AS267, NGET!AS267))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT267, SPTL!AT267, NGET!AT267))","v":6.5152265000000001E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E268, SPTL!E268, NGET!E268))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H268, SPTL!H268, NGET!H268))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1395632005000002E-2,2.2756636395000002E-2,1.1279785290000002E-2,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP268, SPTL!AP268, NGET!AP268))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ268, SPTL!AQ268, NGET!AQ268))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR268, SPTL!AR268, NGET!AR268))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS268, SPTL!AS268, NGET!AS268))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT268, SPTL!AT268, NGET!AT268))","v":5.9536500000000004E-4},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E269, SPTL!E269, NGET!E269))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H269, SPTL!H269, NGET!H269))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38283441728399997,0.40718701983600003,0.20183044967200003,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP269, SPTL!AP269, NGET!AP269))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ269, SPTL!AQ269, NGET!AQ269))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR269, SPTL!AR269, NGET!AR269))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS269, SPTL!AS269, NGET!AS269))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT269, SPTL!AT269, NGET!AT269))","v":1.0652932E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E270, SPTL!E270, NGET!E270))","v":"Cyber Resilience OT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H270, SPTL!H270, NGET!H270))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33181986924899998,0.35292736907099997,0.174935560642,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP270, SPTL!AP270, NGET!AP270))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ270, SPTL!AQ270, NGET!AQ270))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR270, SPTL!AR270, NGET!AR270))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS270, SPTL!AS270, NGET!AS270))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT270, SPTL!AT270, NGET!AT270))","v":9.2333769999999992E-3},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E271, SPTL!E271, NGET!E271))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H271, SPTL!H271, NGET!H271))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1919461133075036,3.7896116820197965,3.3536334094423381,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP271, SPTL!AP271, NGET!AP271))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ271, SPTL!AQ271, NGET!AQ271))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR271, SPTL!AR271, NGET!AR271))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS271, SPTL!AS271, NGET!AS271))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT271, SPTL!AT271, NGET!AT271))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E272, SPTL!E272, NGET!E272))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H272, SPTL!H272, NGET!H272))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.517616166027814,5.8920686702749725,5.2142119038515826,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP272, SPTL!AP272, NGET!AP272))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ272, SPTL!AQ272, NGET!AQ272))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR272, SPTL!AR272, NGET!AR272))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS272, SPTL!AS272, NGET!AS272))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT272, SPTL!AT272, NGET!AT272))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E273, SPTL!E273, NGET!E273))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H273, SPTL!H273, NGET!H273))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76309945154149661,0.68985872383336655,0.61049349067072778,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP273, SPTL!AP273, NGET!AP273))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ273, SPTL!AQ273, NGET!AQ273))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR273, SPTL!AR273, NGET!AR273))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS273, SPTL!AS273, NGET!AS273))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT273, SPTL!AT273, NGET!AT273))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E274, SPTL!E274, NGET!E274))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H274, SPTL!H274, NGET!H274))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9732449818437348E-3,6.3039671623857175E-3,5.5787232734453339E-3,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP274, SPTL!AP274, NGET!AP274))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ274, SPTL!AQ274, NGET!AQ274))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR274, SPTL!AR274, NGET!AR274))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS274, SPTL!AS274, NGET!AS274))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT274, SPTL!AT274, NGET!AT274))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E275, SPTL!E275, NGET!E275))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H275, SPTL!H275, NGET!H275))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12477304613291432,0.11279758385381741,9.9820714484107301E-2,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP275, SPTL!AP275, NGET!AP275))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ275, SPTL!AQ275, NGET!AQ275))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR275, SPTL!AR275, NGET!AR275))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS275, SPTL!AS275, NGET!AS275))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT275, SPTL!AT275, NGET!AT275))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E276, SPTL!E276, NGET!E276))","v":"Cyber Resilience IT Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H276, SPTL!H276, NGET!H276))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10814643089654472,9.7766757209321237E-2,8.6519118796695882E-2,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP276, SPTL!AP276, NGET!AP276))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ276, SPTL!AQ276, NGET!AQ276))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR276, SPTL!AR276, NGET!AR276))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS276, SPTL!AS276, NGET!AS276))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT276, SPTL!AT276, NGET!AT276))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E277, SPTL!E277, NGET!E277))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H277, SPTL!H277, NGET!H277))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.954049301787769,26.007551709299733,25.548736819407473,11.270661454676299,17.555364802689109,null,{"$f":"(CHOOSE(m_identity,SHET!AP277, SPTL!AP277, NGET!AP277))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ277, SPTL!AQ277, NGET!AQ277))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR277, SPTL!AR277, NGET!AR277))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS277, SPTL!AS277, NGET!AS277))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT277, SPTL!AT277, NGET!AT277))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E278, SPTL!E278, NGET!E278))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H278, SPTL!H278, NGET!H278))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.12034949612962,40.436407071462256,39.723044050386441,17.523566217998336,27.294990523683985,null,{"$f":"(CHOOSE(m_identity,SHET!AP278, SPTL!AP278, NGET!AP278))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ278, SPTL!AQ278, NGET!AQ278))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR278, SPTL!AR278, NGET!AR278))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS278, SPTL!AS278, NGET!AS278))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT278, SPTL!AT278, NGET!AT278))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E279, SPTL!E279, NGET!E279))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H279, SPTL!H279, NGET!H279))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2732120797707465,4.7343997057358864,4.6508773079349277,2.0517047075749142,3.1957684785153253,null,{"$f":"(CHOOSE(m_identity,SHET!AP279, SPTL!AP279, NGET!AP279))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ279, SPTL!AQ279, NGET!AQ279))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR279, SPTL!AR279, NGET!AR279))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS279, SPTL!AS279, NGET!AS279))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT279, SPTL!AT279, NGET!AT279))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E280, SPTL!E280, NGET!E280))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H280, SPTL!H280, NGET!H280))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6463014138843993E-2,4.326320628769309E-2,4.2499973998427809E-2,1.8748591061651332E-2,2.9203109058622549E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP280, SPTL!AP280, NGET!AP280))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ280, SPTL!AQ280, NGET!AQ280))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR280, SPTL!AR280, NGET!AR280))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS280, SPTL!AS280, NGET!AS280))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT280, SPTL!AT280, NGET!AT280))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E281, SPTL!E281, NGET!E281))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H281, SPTL!H281, NGET!H281))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1892300859743916,0.77411335010416615,0.76045675007267732,0.33547061999878969,0.52253447043425461,null,{"$f":"(CHOOSE(m_identity,SHET!AP281, SPTL!AP281, NGET!AP281))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ281, SPTL!AQ281, NGET!AQ281))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR281, SPTL!AR281, NGET!AR281))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS281, SPTL!AS281, NGET!AS281))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT281, SPTL!AT281, NGET!AT281))","v":1.0652932E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E374, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E282, SPTL!E282, NGET!E282))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H282, SPTL!H282, NGET!H282))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0307593931458465,0.67095898126870179,0.65912218961087954,0.29076752830794045,0.45290421087967392,null,{"$f":"(CHOOSE(m_identity,SHET!AP282, SPTL!AP282, NGET!AP282))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ282, SPTL!AQ282, NGET!AQ282))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR282, SPTL!AR282, NGET!AR282))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS282, SPTL!AS282, NGET!AS282))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT282, SPTL!AT282, NGET!AT282))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E283, SPTL!E283, NGET!E283))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H283, SPTL!H283, NGET!H283))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2837029029197531,1.9114536500776262,1.0409058836419098,0.50434698923423371,0.28343214396688826,null,{"$f":"(CHOOSE(m_identity,SHET!AP283, SPTL!AP283, NGET!AP283))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ283, SPTL!AQ283, NGET!AQ283))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR283, SPTL!AR283, NGET!AR283))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS283, SPTL!AS283, NGET!AS283))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT283, SPTL!AT283, NGET!AT283))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E284, SPTL!E284, NGET!E284))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H284, SPTL!H284, NGET!H284))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2150739837126601,2.971918262691879,1.6183950917215228,0.784156093964409,0.44067883354372767,null,{"$f":"(CHOOSE(m_identity,SHET!AP284, SPTL!AP284, NGET!AP284))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ284, SPTL!AQ284, NGET!AQ284))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR284, SPTL!AR284, NGET!AR284))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS284, SPTL!AS284, NGET!AS284))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT284, SPTL!AT284, NGET!AT284))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E285, SPTL!E285, NGET!E285))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H285, SPTL!H285, NGET!H285))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9618422275340226,0.34795991947290317,0.1894859064127456,9.1811034891281937E-2,5.1595823935749394E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP285, SPTL!AP285, NGET!AP285))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ285, SPTL!AQ285, NGET!AQ285))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR285, SPTL!AR285, NGET!AR285))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS285, SPTL!AS285, NGET!AS285))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT285, SPTL!AT285, NGET!AT285))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E286, SPTL!E286, NGET!E286))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H286, SPTL!H286, NGET!H286))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7893674578434586E-3,3.1796769837086252E-3,1.7315326899444601E-3,8.3897431329590878E-4,4.7148549198569595E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP286, SPTL!AP286, NGET!AP286))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ286, SPTL!AQ286, NGET!AQ286))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR286, SPTL!AR286, NGET!AR286))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS286, SPTL!AS286, NGET!AS286))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT286, SPTL!AT286, NGET!AT286))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E287, SPTL!E287, NGET!E287))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H287, SPTL!H287, NGET!H287))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15726912709248819,5.6894313050671587E-2,3.0982506532556357E-2,1.5011860470951452E-2,8.4363422188240226E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP287, SPTL!AP287, NGET!AP287))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ287, SPTL!AQ287, NGET!AQ287))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR287, SPTL!AR287, NGET!AR287))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS287, SPTL!AS287, NGET!AS287))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT287, SPTL!AT287, NGET!AT287))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E288, SPTL!E288, NGET!E288))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H288, SPTL!H288, NGET!H288))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1363122510221465,4.9312869128693475E-2,2.6853936852319679E-2,1.3011457052358195E-2,7.3121585876469199E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP288, SPTL!AP288, NGET!AP288))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ288, SPTL!AQ288, NGET!AQ288))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR288, SPTL!AR288, NGET!AR288))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS288, SPTL!AS288, NGET!AS288))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT288, SPTL!AT288, NGET!AT288))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E289, SPTL!E289, NGET!E289))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H289, SPTL!H289, NGET!H289))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP289, SPTL!AP289, NGET!AP289))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ289, SPTL!AQ289, NGET!AQ289))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR289, SPTL!AR289, NGET!AR289))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS289, SPTL!AS289, NGET!AS289))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT289, SPTL!AT289, NGET!AT289))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E290, SPTL!E290, NGET!E290))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H290, SPTL!H290, NGET!H290))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP290, SPTL!AP290, NGET!AP290))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ290, SPTL!AQ290, NGET!AQ290))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR290, SPTL!AR290, NGET!AR290))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS290, SPTL!AS290, NGET!AS290))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT290, SPTL!AT290, NGET!AT290))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E291, SPTL!E291, NGET!E291))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H291, SPTL!H291, NGET!H291))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP291, SPTL!AP291, NGET!AP291))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ291, SPTL!AQ291, NGET!AQ291))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR291, SPTL!AR291, NGET!AR291))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS291, SPTL!AS291, NGET!AS291))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT291, SPTL!AT291, NGET!AT291))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E292, SPTL!E292, NGET!E292))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H292, SPTL!H292, NGET!H292))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP292, SPTL!AP292, NGET!AP292))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ292, SPTL!AQ292, NGET!AQ292))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR292, SPTL!AR292, NGET!AR292))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS292, SPTL!AS292, NGET!AS292))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT292, SPTL!AT292, NGET!AT292))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E293, SPTL!E293, NGET!E293))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H293, SPTL!H293, NGET!H293))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP293, SPTL!AP293, NGET!AP293))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ293, SPTL!AQ293, NGET!AQ293))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR293, SPTL!AR293, NGET!AR293))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS293, SPTL!AS293, NGET!AS293))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT293, SPTL!AT293, NGET!AT293))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E294, SPTL!E294, NGET!E294))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H294, SPTL!H294, NGET!H294))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP294, SPTL!AP294, NGET!AP294))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ294, SPTL!AQ294, NGET!AQ294))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR294, SPTL!AR294, NGET!AR294))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS294, SPTL!AS294, NGET!AS294))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT294, SPTL!AT294, NGET!AT294))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E295, SPTL!E295, NGET!E295))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H295, SPTL!H295, NGET!H295))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0844429175900001,1.57834761273,0.75875214035999983,2.2476242648399998,3.1996434598200003,null,{"$f":"(CHOOSE(m_identity,SHET!AP295, SPTL!AP295, NGET!AP295))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ295, SPTL!AQ295, NGET!AQ295))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR295, SPTL!AR295, NGET!AR295))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS295, SPTL!AS295, NGET!AS295))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT295, SPTL!AT295, NGET!AT295))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E296, SPTL!E296, NGET!E296))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H296, SPTL!H296, NGET!H296))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6860862472400002,2.4540067162800003,1.1797039089599999,3.4945945982399995,4.974789125520001,null,{"$f":"(CHOOSE(m_identity,SHET!AP296, SPTL!AP296, NGET!AP296))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ296, SPTL!AQ296, NGET!AQ296))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR296, SPTL!AR296, NGET!AR296))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS296, SPTL!AS296, NGET!AS296))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT296, SPTL!AT296, NGET!AT296))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E297, SPTL!E297, NGET!E297))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H297, SPTL!H297, NGET!H297))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19741136295000003,0.28732148865000001,0.13812280179999997,0.40915622419999997,0.58246124910000008,null,{"$f":"(CHOOSE(m_identity,SHET!AP297, SPTL!AP297, NGET!AP297))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ297, SPTL!AQ297, NGET!AQ297))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR297, SPTL!AR297, NGET!AR297))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS297, SPTL!AS297, NGET!AS297))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT297, SPTL!AT297, NGET!AT297))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E298, SPTL!E298, NGET!E298))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H298, SPTL!H298, NGET!H298))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8039559500000002E-3,2.6255596500000004E-3,1.2621738E-3,3.7388921999999998E-3,5.3225631000000011E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP298, SPTL!AP298, NGET!AP298))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ298, SPTL!AQ298, NGET!AQ298))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR298, SPTL!AR298, NGET!AR298))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS298, SPTL!AS298, NGET!AS298))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT298, SPTL!AT298, NGET!AT298))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E299, SPTL!E299, NGET!E299))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H299, SPTL!H299, NGET!H299))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2278383960000004E-2,4.6979430120000006E-2,2.2584215839999998E-2,6.6900412959999989E-2,9.5237212080000022E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP299, SPTL!AP299, NGET!AP299))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ299, SPTL!AQ299, NGET!AQ299))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR299, SPTL!AR299, NGET!AR299))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS299, SPTL!AS299, NGET!AS299))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT299, SPTL!AT299, NGET!AT299))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E300, SPTL!E300, NGET!E300))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H300, SPTL!H300, NGET!H300))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.797713231E-2,4.071919257E-2,1.9574759239999996E-2,5.7985607559999992E-2,8.2546390380000001E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP300, SPTL!AP300, NGET!AP300))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ300, SPTL!AQ300, NGET!AQ300))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR300, SPTL!AR300, NGET!AR300))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS300, SPTL!AS300, NGET!AS300))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT300, SPTL!AT300, NGET!AT300))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E301, SPTL!E301, NGET!E301))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H301, SPTL!H301, NGET!H301))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP301, SPTL!AP301, NGET!AP301))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ301, SPTL!AQ301, NGET!AQ301))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR301, SPTL!AR301, NGET!AR301))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS301, SPTL!AS301, NGET!AS301))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT301, SPTL!AT301, NGET!AT301))","v":0.35790195299999999},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E394, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E302, SPTL!E302, NGET!E302))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H302, SPTL!H302, NGET!H302))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP302, SPTL!AP302, NGET!AP302))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ302, SPTL!AQ302, NGET!AQ302))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR302, SPTL!AR302, NGET!AR302))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS302, SPTL!AS302, NGET!AS302))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT302, SPTL!AT302, NGET!AT302))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E303, SPTL!E303, NGET!E303))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H303, SPTL!H303, NGET!H303))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP303, SPTL!AP303, NGET!AP303))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ303, SPTL!AQ303, NGET!AQ303))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR303, SPTL!AR303, NGET!AR303))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS303, SPTL!AS303, NGET!AS303))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT303, SPTL!AT303, NGET!AT303))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E304, SPTL!E304, NGET!E304))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H304, SPTL!H304, NGET!H304))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP304, SPTL!AP304, NGET!AP304))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ304, SPTL!AQ304, NGET!AQ304))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR304, SPTL!AR304, NGET!AR304))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS304, SPTL!AS304, NGET!AS304))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT304, SPTL!AT304, NGET!AT304))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E305, SPTL!E305, NGET!E305))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H305, SPTL!H305, NGET!H305))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E398, $E$22:$E$82, 0)) * AV398","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E398, $E$22:$E$82, 0)) * AW398","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E398, $E$22:$E$82, 0)) * AX398","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E398, $E$22:$E$82, 0)) * AY398","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E398, $E$22:$E$82, 0)) * AZ398","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP305, SPTL!AP305, NGET!AP305))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ305, SPTL!AQ305, NGET!AQ305))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR305, SPTL!AR305, NGET!AR305))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS305, SPTL!AS305, NGET!AS305))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT305, SPTL!AT305, NGET!AT305))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E306, SPTL!E306, NGET!E306))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H306, SPTL!H306, NGET!H306))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP306, SPTL!AP306, NGET!AP306))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ306, SPTL!AQ306, NGET!AQ306))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR306, SPTL!AR306, NGET!AR306))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS306, SPTL!AS306, NGET!AS306))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT306, SPTL!AT306, NGET!AT306))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E307, SPTL!E307, NGET!E307))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H307, SPTL!H307, NGET!H307))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP307, SPTL!AP307, NGET!AP307))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ307, SPTL!AQ307, NGET!AQ307))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR307, SPTL!AR307, NGET!AR307))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS307, SPTL!AS307, NGET!AS307))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT307, SPTL!AT307, NGET!AT307))","v":0.35790195299999999},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E308, SPTL!E308, NGET!E308))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H308, SPTL!H308, NGET!H308))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP308, SPTL!AP308, NGET!AP308))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ308, SPTL!AQ308, NGET!AQ308))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR308, SPTL!AR308, NGET!AR308))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS308, SPTL!AS308, NGET!AS308))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT308, SPTL!AT308, NGET!AT308))","v":0.55646410800000001},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E309, SPTL!E309, NGET!E309))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H309, SPTL!H309, NGET!H309))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP309, SPTL!AP309, NGET!AP309))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ309, SPTL!AQ309, NGET!AQ309))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR309, SPTL!AR309, NGET!AR309))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS309, SPTL!AS309, NGET!AS309))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT309, SPTL!AT309, NGET!AT309))","v":6.5152265000000001E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E310, SPTL!E310, NGET!E310))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H310, SPTL!H310, NGET!H310))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP310, SPTL!AP310, NGET!AP310))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ310, SPTL!AQ310, NGET!AQ310))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR310, SPTL!AR310, NGET!AR310))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS310, SPTL!AS310, NGET!AS310))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT310, SPTL!AT310, NGET!AT310))","v":5.9536500000000004E-4},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E311, SPTL!E311, NGET!E311))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H311, SPTL!H311, NGET!H311))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP311, SPTL!AP311, NGET!AP311))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ311, SPTL!AQ311, NGET!AQ311))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR311, SPTL!AR311, NGET!AR311))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS311, SPTL!AS311, NGET!AS311))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT311, SPTL!AT311, NGET!AT311))","v":1.0652932E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E312, SPTL!E312, NGET!E312))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H312, SPTL!H312, NGET!H312))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP312, SPTL!AP312, NGET!AP312))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ312, SPTL!AQ312, NGET!AQ312))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR312, SPTL!AR312, NGET!AR312))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS312, SPTL!AS312, NGET!AS312))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT312, SPTL!AT312, NGET!AT312))","v":9.2333769999999992E-3},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E313, SPTL!E313, NGET!E313))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H313, SPTL!H313, NGET!H313))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3501619026013678,7.7440055023581058,11.497621665219091,2.4908789287447251,4.4619917843677195,null,{"$f":"(CHOOSE(m_identity,SHET!AP313, SPTL!AP313, NGET!AP313))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ313, SPTL!AQ313, NGET!AQ313))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR313, SPTL!AR313, NGET!AR313))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS313, SPTL!AS313, NGET!AS313))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT313, SPTL!AT313, NGET!AT313))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E314, SPTL!E314, NGET!E314))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H314, SPTL!H314, NGET!H314))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.982788598492652,12.040339758125867,17.876442781125636,3.8728056932953621,6.937481780635915,null,{"$f":"(CHOOSE(m_identity,SHET!AP314, SPTL!AP314, NGET!AP314))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ314, SPTL!AQ314, NGET!AQ314))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR314, SPTL!AR314, NGET!AR314))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS314, SPTL!AS314, NGET!AS314))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT314, SPTL!AT314, NGET!AT314))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E315, SPTL!E315, NGET!E315))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H315, SPTL!H315, NGET!H315))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5200586543633321,1.4097142930401765,2.0930204133367654,0.45343816284928867,0.81225840967385987,null,{"$f":"(CHOOSE(m_identity,SHET!AP315, SPTL!AP315, NGET!AP315))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ315, SPTL!AQ315, NGET!AQ315))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR315, SPTL!AR315, NGET!AR315))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS315, SPTL!AS315, NGET!AS315))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT315, SPTL!AT315, NGET!AT315))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E316, SPTL!E316, NGET!E316))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H316, SPTL!H316, NGET!H316))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3890380031377655E-2,1.2882047156393791E-2,1.9126136265350764E-2,4.1435430038351964E-3,7.4224622593777453E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP316, SPTL!AP316, NGET!AP316))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ316, SPTL!AQ316, NGET!AQ316))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR316, SPTL!AR316, NGET!AR316))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS316, SPTL!AS316, NGET!AS316))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT316, SPTL!AT316, NGET!AT316))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E317, SPTL!E317, NGET!E317))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H317, SPTL!H317, NGET!H317))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2485421110216825,0.2304998990163285,0.3422260782167505,7.4140874688522318E-2,0.13281094071992389,null,{"$f":"(CHOOSE(m_identity,SHET!AP317, SPTL!AP317, NGET!AP317))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ317, SPTL!AQ317, NGET!AQ317))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR317, SPTL!AR317, NGET!AR317))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS317, SPTL!AS317, NGET!AS317))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT317, SPTL!AT317, NGET!AT317))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E318, SPTL!E318, NGET!E318))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H318, SPTL!H318, NGET!H318))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2154226659326324,0.19978466642607781,0.2966227888628919,6.4261242548894898E-2,0.11511323693718391,null,{"$f":"(CHOOSE(m_identity,SHET!AP318, SPTL!AP318, NGET!AP318))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ318, SPTL!AQ318, NGET!AQ318))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR318, SPTL!AR318, NGET!AR318))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS318, SPTL!AS318, NGET!AS318))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT318, SPTL!AT318, NGET!AT318))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E319, SPTL!E319, NGET!E319))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H319, SPTL!H319, NGET!H319))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.50504857078041,2.4761696606305548,2.4475758996918451,2.419266159543314,2.391012149278426,null,{"$f":"(CHOOSE(m_identity,SHET!AP319, SPTL!AP319, NGET!AP319))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ319, SPTL!AQ319, NGET!AQ319))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR319, SPTL!AR319, NGET!AR319))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS319, SPTL!AS319, NGET!AS319))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT319, SPTL!AT319, NGET!AT319))","v":0.35790195299999999},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E320, SPTL!E320, NGET!E320))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H320, SPTL!H320, NGET!H320))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8948365795477948,3.8499357992032093,3.8054783673793477,3.7614625296131203,3.7175333403821416,null,{"$f":"(CHOOSE(m_identity,SHET!AP320, SPTL!AP320, NGET!AP320))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ320, SPTL!AQ320, NGET!AQ320))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR320, SPTL!AR320, NGET!AR320))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS320, SPTL!AS320, NGET!AS320))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT320, SPTL!AT320, NGET!AT320))","v":0.55646410800000001},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E321, SPTL!E321, NGET!E321))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H321, SPTL!H321, NGET!H321))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45601759630899952,0.45076049616963665,0.44555530442812785,0.44040181566737158,0.43525847194247519,null,{"$f":"(CHOOSE(m_identity,SHET!AP321, SPTL!AP321, NGET!AP321))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ321, SPTL!AQ321, NGET!AQ321))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR321, SPTL!AR321, NGET!AR321))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS321, SPTL!AS321, NGET!AS321))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT321, SPTL!AT321, NGET!AT321))","v":6.5152265000000001E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E414, $E$22:$E$82, 0))","v":"Non-Tim"},"RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E322, SPTL!E322, NGET!E322))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H322, SPTL!H322, NGET!H322))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1671140094132952E-3,4.1190743376617184E-3,4.0715090077198752E-3,4.0244161424749349E-3,3.977415983128626E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP322, SPTL!AP322, NGET!AP322))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ322, SPTL!AQ322, NGET!AQ322))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR322, SPTL!AR322, NGET!AR322))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS322, SPTL!AS322, NGET!AS322))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT322, SPTL!AT322, NGET!AT322))","v":5.9536500000000004E-4},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E323, SPTL!E323, NGET!E323))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H323, SPTL!H323, NGET!H323))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4562633306504741E-2,7.3703054129912446E-2,7.2851962403949352E-2,7.2009324541227299E-2,7.116834547543506E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP323, SPTL!AP323, NGET!AP323))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ323, SPTL!AQ323, NGET!AQ323))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR323, SPTL!AR323, NGET!AR323))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS323, SPTL!AS323, NGET!AS323))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT323, SPTL!AT323, NGET!AT323))","v":1.0652932E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E324, SPTL!E324, NGET!E324))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H324, SPTL!H324, NGET!H324))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4626799779789704E-2,6.3881763709079192E-2,6.3144084094922462E-2,6.2413731825614167E-2,6.1684817310477161E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP324, SPTL!AP324, NGET!AP324))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ324, SPTL!AQ324, NGET!AQ324))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR324, SPTL!AR324, NGET!AR324))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS324, SPTL!AS324, NGET!AS324))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT324, SPTL!AT324, NGET!AT324))","v":9.2333769999999992E-3},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E325, SPTL!E325, NGET!E325))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H325, SPTL!H325, NGET!H325))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1975639285714421,3.1607015050365304,3.1242030596066561,3.0880671519112726,3.0520023805075205,null,{"$f":"(CHOOSE(m_identity,SHET!AP325, SPTL!AP325, NGET!AP325))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ325, SPTL!AQ325, NGET!AQ325))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR325, SPTL!AR325, NGET!AR325))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS325, SPTL!AS325, NGET!AS325))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT325, SPTL!AT325, NGET!AT325))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E326, SPTL!E326, NGET!E326))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H326, SPTL!H326, NGET!H326))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.971555881075294,4.9142423753535942,4.8574947809096995,4.8013108582629247,4.7452375379549663,null,{"$f":"(CHOOSE(m_identity,SHET!AP326, SPTL!AP326, NGET!AP326))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ326, SPTL!AQ326, NGET!AQ326))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR326, SPTL!AR326, NGET!AR326))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS326, SPTL!AS326, NGET!AS326))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT326, SPTL!AT326, NGET!AT326))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E327, SPTL!E327, NGET!E327))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H327, SPTL!H327, NGET!H327))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58208269243148747,0.57537227812232383,0.5687281221773709,0.56214996239240556,0.55558475221692016,null,{"$f":"(CHOOSE(m_identity,SHET!AP327, SPTL!AP327, NGET!AP327))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ327, SPTL!AQ327, NGET!AQ327))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR327, SPTL!AR327, NGET!AR327))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS327, SPTL!AS327, NGET!AS327))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT327, SPTL!AT327, NGET!AT327))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E328, SPTL!E328, NGET!E328))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H328, SPTL!H328, NGET!H328))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3191038282317978E-3,5.2577836912392432E-3,5.1970690268424349E-3,5.1369574390046843E-3,5.0769641854143781E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP328, SPTL!AP328, NGET!AP328))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ328, SPTL!AQ328, NGET!AQ328))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR328, SPTL!AR328, NGET!AR328))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS328, SPTL!AS328, NGET!AS328))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT328, SPTL!AT328, NGET!AT328))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E329, SPTL!E329, NGET!E329))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H329, SPTL!H329, NGET!H329))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5175314946449679E-2,9.407810693184962E-2,9.299173270558167E-2,9.1916149395095528E-2,9.0842683452427936E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP329, SPTL!AP329, NGET!AP329))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ329, SPTL!AQ329, NGET!AQ329))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR329, SPTL!AR329, NGET!AR329))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS329, SPTL!AS329, NGET!AS329))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT329, SPTL!AT329, NGET!AT329))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E330, SPTL!E330, NGET!E330))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H330, SPTL!H330, NGET!H330))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2492741340534664E-2,8.1541741630199158E-2,8.06001320532099E-2,7.9667875449992445E-2,7.8737454065033796E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP330, SPTL!AP330, NGET!AP330))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ330, SPTL!AQ330, NGET!AQ330))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR330, SPTL!AR330, NGET!AR330))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS330, SPTL!AS330, NGET!AS330))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT330, SPTL!AT330, NGET!AT330))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E331, SPTL!E331, NGET!E331))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H331, SPTL!H331, NGET!H331))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8392251026272781,4.783437143637661,4.7282000327380418,4.6735115900572897,4.6189308057489287,null,{"$f":"(CHOOSE(m_identity,SHET!AP331, SPTL!AP331, NGET!AP331))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ331, SPTL!AQ331, NGET!AQ331))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR331, SPTL!AR331, NGET!AR331))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS331, SPTL!AS331, NGET!AS331))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT331, SPTL!AT331, NGET!AT331))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E332, SPTL!E332, NGET!E332))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H332, SPTL!H332, NGET!H332))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5240021954970917,7.4372633649987341,7.3513809902656373,7.2663516820454221,7.1814897605065573,null,{"$f":"(CHOOSE(m_identity,SHET!AP332, SPTL!AP332, NGET!AP332))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ332, SPTL!AQ332, NGET!AQ332))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR332, SPTL!AR332, NGET!AR332))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS332, SPTL!AS332, NGET!AS332))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT332, SPTL!AT332, NGET!AT332))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E333, SPTL!E333, NGET!E333))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H333, SPTL!H333, NGET!H333))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88092974525071854,0.87077413738819121,0.8607188055941053,0.85076335304597772,0.84082749856583694,null,{"$f":"(CHOOSE(m_identity,SHET!AP333, SPTL!AP333, NGET!AP333))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ333, SPTL!AQ333, NGET!AQ333))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR333, SPTL!AR333, NGET!AR333))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS333, SPTL!AS333, NGET!AS333))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT333, SPTL!AT333, NGET!AT333))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E334, SPTL!E334, NGET!E334))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H334, SPTL!H334, NGET!H334))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0499847208872037E-3,7.957182214710732E-3,7.8652960367921899E-3,7.7743225609457865E-3,7.683528173328273E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP334, SPTL!AP334, NGET!AP334))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ334, SPTL!AQ334, NGET!AQ334))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR334, SPTL!AR334, NGET!AR334))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS334, SPTL!AS334, NGET!AS334))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT334, SPTL!AT334, NGET!AT334))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E335, SPTL!E335, NGET!E335))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H335, SPTL!H335, NGET!H335))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14403926974654263,0.14237874420720537,0.14073461463105272,0.13910681613433998,0.13748222208317637,null,{"$f":"(CHOOSE(m_identity,SHET!AP335, SPTL!AP335, NGET!AP335))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ335, SPTL!AQ335, NGET!AQ335))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR335, SPTL!AR335, NGET!AR335))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS335, SPTL!AS335, NGET!AS335))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT335, SPTL!AT335, NGET!AT335))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E336, SPTL!E336, NGET!E336))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H336, SPTL!H336, NGET!H336))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12484533651153713,0.12340608407635505,0.12198104276252072,0.12057015633236404,0.1191620473398021,null,{"$f":"(CHOOSE(m_identity,SHET!AP336, SPTL!AP336, NGET!AP336))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ336, SPTL!AQ336, NGET!AQ336))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR336, SPTL!AR336, NGET!AR336))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS336, SPTL!AS336, NGET!AS336))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT336, SPTL!AT336, NGET!AT336))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E337, SPTL!E337, NGET!E337))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H337, SPTL!H337, NGET!H337))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.623414047314359,24.546189257533474,25.614046243163255,32.399336293291221,23.951984768093254,null,{"$f":"(CHOOSE(m_identity,SHET!AP337, SPTL!AP337, NGET!AP337))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ337, SPTL!AQ337, NGET!AQ337))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR337, SPTL!AR337, NGET!AR337))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS337, SPTL!AS337, NGET!AS337))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT337, SPTL!AT337, NGET!AT337))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E338, SPTL!E338, NGET!E338))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H338, SPTL!H338, NGET!H338))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.83915181863636,38.164288279233133,39.824586805125904,50.374320729784692,37.240422208052607,null,{"$f":"(CHOOSE(m_identity,SHET!AP338, SPTL!AP338, NGET!AP338))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ338, SPTL!AQ338, NGET!AQ338))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR338, SPTL!AR338, NGET!AR338))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS338, SPTL!AS338, NGET!AS338))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT338, SPTL!AT338, NGET!AT338))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E339, SPTL!E339, NGET!E339))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H339, SPTL!H339, NGET!H339))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.664471507411271,4.4683741282824858,4.6627661977492112,5.897956483083588,4.3602054859051727,null,{"$f":"(CHOOSE(m_identity,SHET!AP339, SPTL!AP339, NGET!AP339))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ339, SPTL!AQ339, NGET!AQ339))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR339, SPTL!AR339, NGET!AR339))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS339, SPTL!AS339, NGET!AS339))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT339, SPTL!AT339, NGET!AT339))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E340, SPTL!E340, NGET!E340))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H340, SPTL!H340, NGET!H340))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2624198544899572E-2,4.0832249851711251E-2,4.260861533091688E-2,5.3895852455030695E-2,3.9843798816755385E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP340, SPTL!AP340, NGET!AP340))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ340, SPTL!AQ340, NGET!AQ340))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR340, SPTL!AR340, NGET!AR340))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS340, SPTL!AS340, NGET!AS340))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT340, SPTL!AT340, NGET!AT340))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E341, SPTL!E341, NGET!E341))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H341, SPTL!H341, NGET!H341))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76267951366525422,0.73061597688357571,0.7624006814885238,0.96436446765509398,0.71292951284770778,null,{"$f":"(CHOOSE(m_identity,SHET!AP341, SPTL!AP341, NGET!AP341))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ341, SPTL!AQ341, NGET!AQ341))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR341, SPTL!AR341, NGET!AR341))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS341, SPTL!AS341, NGET!AS341))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT341, SPTL!AT341, NGET!AT341))","v":1.0652932E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E434, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E342, SPTL!E342, NGET!E342))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H342, SPTL!H342, NGET!H342))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66104875914423777,0.63325784458112933,0.66080708271116917,0.83585821211135003,0.61792818789693094,null,{"$f":"(CHOOSE(m_identity,SHET!AP342, SPTL!AP342, NGET!AP342))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ342, SPTL!AQ342, NGET!AQ342))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR342, SPTL!AR342, NGET!AR342))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS342, SPTL!AS342, NGET!AS342))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT342, SPTL!AT342, NGET!AT342))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E343, SPTL!E343, NGET!E343))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H343, SPTL!H343, NGET!H343))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.527437927022596,40.239638287037934,28.983743819486573,19.07734553836595,12.19677433135822,null,{"$f":"(CHOOSE(m_identity,SHET!AP343, SPTL!AP343, NGET!AP343))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ343, SPTL!AQ343, NGET!AQ343))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR343, SPTL!AR343, NGET!AR343))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS343, SPTL!AS343, NGET!AS343))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT343, SPTL!AT343, NGET!AT343))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E344, SPTL!E344, NGET!E344))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H344, SPTL!H344, NGET!H344))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.580338972293895,62.564381775360729,45.063775192674377,29.661358310650481,18.963481735391785,null,{"$f":"(CHOOSE(m_identity,SHET!AP344, SPTL!AP344, NGET!AP344))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ344, SPTL!AQ344, NGET!AQ344))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR344, SPTL!AR344, NGET!AR344))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS344, SPTL!AS344, NGET!AS344))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT344, SPTL!AT344, NGET!AT344))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E345, SPTL!E345, NGET!E345))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H345, SPTL!H345, NGET!H345))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2829212239376266,7.3252005338491166,5.2761840000892688,3.4728289733925704,2.2202937612409412,null,{"$f":"(CHOOSE(m_identity,SHET!AP345, SPTL!AP345, NGET!AP345))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ345, SPTL!AQ345, NGET!AQ345))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR345, SPTL!AR345, NGET!AR345))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS345, SPTL!AS345, NGET!AS345))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT345, SPTL!AT345, NGET!AT345))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E346, SPTL!E346, NGET!E346))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H346, SPTL!H346, NGET!H346))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9137570957657804E-2,6.6938087506782457E-2,4.8214061126088982E-2,3.1734903180171373E-2,2.0289167155757563E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP346, SPTL!AP346, NGET!AP346))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ346, SPTL!AQ346, NGET!AQ346))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR346, SPTL!AR346, NGET!AR346))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS346, SPTL!AS346, NGET!AS346))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT346, SPTL!AT346, NGET!AT346))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E347, SPTL!E347, NGET!E347))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H347, SPTL!H347, NGET!H347))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70029289940977968,1.1977306264557086,0.86269954501871848,0.56783614355050993,0.36303631897561783,null,{"$f":"(CHOOSE(m_identity,SHET!AP347, SPTL!AP347, NGET!AP347))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ347, SPTL!AQ347, NGET!AQ347))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR347, SPTL!AR347, NGET!AR347))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS347, SPTL!AS347, NGET!AS347))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT347, SPTL!AT347, NGET!AT347))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E348, SPTL!E348, NGET!E348))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H348, SPTL!H348, NGET!H348))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60697546465832808,1.0381271952652782,0.74774063486806253,0.49216921572652261,0.31465996382912548,null,{"$f":"(CHOOSE(m_identity,SHET!AP348, SPTL!AP348, NGET!AP348))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ348, SPTL!AQ348, NGET!AQ348))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR348, SPTL!AR348, NGET!AR348))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS348, SPTL!AS348, NGET!AS348))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT348, SPTL!AT348, NGET!AT348))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E349, SPTL!E349, NGET!E349))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H349, SPTL!H349, NGET!H349))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.489467052020636,44.37665704540602,37.316644876254138,30.21673367131994,5.2093204576115744,null,{"$f":"(CHOOSE(m_identity,SHET!AP349, SPTL!AP349, NGET!AP349))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ349, SPTL!AQ349, NGET!AQ349))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR349, SPTL!AR349, NGET!AR349))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS349, SPTL!AS349, NGET!AS349))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT349, SPTL!AT349, NGET!AT349))","v":0.35790195299999999},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E350, SPTL!E350, NGET!E350))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H350, SPTL!H350, NGET!H350))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.617198754146102,68.996597173622504,58.019726717215008,46.980821446047308,8.0994245419246891,null,{"$f":"(CHOOSE(m_identity,SHET!AP350, SPTL!AP350, NGET!AP350))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ350, SPTL!AQ350, NGET!AQ350))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR350, SPTL!AR350, NGET!AR350))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS350, SPTL!AS350, NGET!AS350))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT350, SPTL!AT350, NGET!AT350))","v":0.55646410800000001},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E351, SPTL!E351, NGET!E351))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H351, SPTL!H351, NGET!H351))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9167974869419542,8.0783010413927805,6.793100500037232,5.5006367612312514,0.94830169011184628,null,{"$f":"(CHOOSE(m_identity,SHET!AP351, SPTL!AP351, NGET!AP351))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ351, SPTL!AQ351, NGET!AQ351))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR351, SPTL!AR351, NGET!AR351))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS351, SPTL!AS351, NGET!AS351))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT351, SPTL!AT351, NGET!AT351))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E352, SPTL!E352, NGET!E352))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H352, SPTL!H352, NGET!H352))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2344133175004682E-2,7.3819961585507632E-2,6.2075727976681497E-2,5.0265122867953163E-2,8.6656332781897827E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP352, SPTL!AP352, NGET!AP352))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ352, SPTL!AQ352, NGET!AQ352))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR352, SPTL!AR352, NGET!AR352))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS352, SPTL!AS352, NGET!AS352))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT352, SPTL!AT352, NGET!AT352))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E353, SPTL!E353, NGET!E353))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H353, SPTL!H353, NGET!H353))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2944616013911954,1.3208687628816356,1.1107278879109213,0.89939942032862186,0.15505513768779292,null,{"$f":"(CHOOSE(m_identity,SHET!AP353, SPTL!AP353, NGET!AP353))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ353, SPTL!AQ353, NGET!AQ353))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR353, SPTL!AR353, NGET!AR353))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS353, SPTL!AS353, NGET!AS353))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT353, SPTL!AT353, NGET!AT353))","v":1.0652932E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E354, SPTL!E354, NGET!E354))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H354, SPTL!H354, NGET!H354))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1219682973352905,1.1448565761247462,0.96271799477320197,0.77955007330147497,0.13439328647346102,null,{"$f":"(CHOOSE(m_identity,SHET!AP354, SPTL!AP354, NGET!AP354))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ354, SPTL!AQ354, NGET!AQ354))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR354, SPTL!AR354, NGET!AR354))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS354, SPTL!AS354, NGET!AS354))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT354, SPTL!AT354, NGET!AT354))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E355, SPTL!E355, NGET!E355))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H355, SPTL!H355, NGET!H355))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.72,2.72,2.72,2.72,2.72,null,{"$f":"(CHOOSE(m_identity,SHET!AP355, SPTL!AP355, NGET!AP355))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ355, SPTL!AQ355, NGET!AQ355))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR355, SPTL!AR355, NGET!AR355))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS355, SPTL!AS355, NGET!AS355))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT355, SPTL!AT355, NGET!AT355))","v":0.85},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E356, SPTL!E356, NGET!E356))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H356, SPTL!H356, NGET!H356))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP356, SPTL!AP356, NGET!AP356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ356, SPTL!AQ356, NGET!AQ356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR356, SPTL!AR356, NGET!AR356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS356, SPTL!AS356, NGET!AS356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT356, SPTL!AT356, NGET!AT356))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E357, SPTL!E357, NGET!E357))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H357, SPTL!H357, NGET!H357))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP357, SPTL!AP357, NGET!AP357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ357, SPTL!AQ357, NGET!AQ357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR357, SPTL!AR357, NGET!AR357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS357, SPTL!AS357, NGET!AS357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT357, SPTL!AT357, NGET!AT357))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E358, SPTL!E358, NGET!E358))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H358, SPTL!H358, NGET!H358))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP358, SPTL!AP358, NGET!AP358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ358, SPTL!AQ358, NGET!AQ358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR358, SPTL!AR358, NGET!AR358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS358, SPTL!AS358, NGET!AS358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT358, SPTL!AT358, NGET!AT358))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E359, SPTL!E359, NGET!E359))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H359, SPTL!H359, NGET!H359))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.48,0.48,0.48,0.48,null,{"$f":"(CHOOSE(m_identity,SHET!AP359, SPTL!AP359, NGET!AP359))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ359, SPTL!AQ359, NGET!AQ359))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR359, SPTL!AR359, NGET!AR359))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS359, SPTL!AS359, NGET!AS359))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT359, SPTL!AT359, NGET!AT359))","v":0.15},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E360, SPTL!E360, NGET!E360))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H360, SPTL!H360, NGET!H360))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP360, SPTL!AP360, NGET!AP360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ360, SPTL!AQ360, NGET!AQ360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR360, SPTL!AR360, NGET!AR360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS360, SPTL!AS360, NGET!AS360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT360, SPTL!AT360, NGET!AT360))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E361, SPTL!E361, NGET!E361))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H361, SPTL!H361, NGET!H361))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP361, SPTL!AP361, NGET!AP361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ361, SPTL!AQ361, NGET!AQ361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR361, SPTL!AR361, NGET!AR361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS361, SPTL!AS361, NGET!AS361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT361, SPTL!AT361, NGET!AT361))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E454, $E$22:$E$82, 0))","v":0},0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E362, SPTL!E362, NGET!E362))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H362, SPTL!H362, NGET!H362))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP362, SPTL!AP362, NGET!AP362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ362, SPTL!AQ362, NGET!AQ362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR362, SPTL!AR362, NGET!AR362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS362, SPTL!AS362, NGET!AS362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT362, SPTL!AT362, NGET!AT362))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E363, SPTL!E363, NGET!E363))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H363, SPTL!H363, NGET!H363))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP363, SPTL!AP363, NGET!AP363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ363, SPTL!AQ363, NGET!AQ363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR363, SPTL!AR363, NGET!AR363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS363, SPTL!AS363, NGET!AS363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT363, SPTL!AT363, NGET!AT363))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E364, SPTL!E364, NGET!E364))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H364, SPTL!H364, NGET!H364))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP364, SPTL!AP364, NGET!AP364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ364, SPTL!AQ364, NGET!AQ364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR364, SPTL!AR364, NGET!AR364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS364, SPTL!AS364, NGET!AS364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT364, SPTL!AT364, NGET!AT364))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E365, SPTL!E365, NGET!E365))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H365, SPTL!H365, NGET!H365))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP365, SPTL!AP365, NGET!AP365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ365, SPTL!AQ365, NGET!AQ365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR365, SPTL!AR365, NGET!AR365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS365, SPTL!AS365, NGET!AS365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT365, SPTL!AT365, NGET!AT365))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E366, SPTL!E366, NGET!E366))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H366, SPTL!H366, NGET!H366))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP366, SPTL!AP366, NGET!AP366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ366, SPTL!AQ366, NGET!AQ366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR366, SPTL!AR366, NGET!AR366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS366, SPTL!AS366, NGET!AS366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT366, SPTL!AT366, NGET!AT366))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E367, SPTL!E367, NGET!E367))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H367, SPTL!H367, NGET!H367))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP367, SPTL!AP367, NGET!AP367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ367, SPTL!AQ367, NGET!AQ367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR367, SPTL!AR367, NGET!AR367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS367, SPTL!AS367, NGET!AS367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT367, SPTL!AT367, NGET!AT367))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E368, SPTL!E368, NGET!E368))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H368, SPTL!H368, NGET!H368))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP368, SPTL!AP368, NGET!AP368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ368, SPTL!AQ368, NGET!AQ368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR368, SPTL!AR368, NGET!AR368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS368, SPTL!AS368, NGET!AS368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT368, SPTL!AT368, NGET!AT368))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E369, SPTL!E369, NGET!E369))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H369, SPTL!H369, NGET!H369))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E462, $E$22:$E$82, 0)) * AV462","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E462, $E$22:$E$82, 0)) * AW462","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E462, $E$22:$E$82, 0)) * AX462","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E462, $E$22:$E$82, 0)) * AY462","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E462, $E$22:$E$82, 0)) * AZ462","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP369, SPTL!AP369, NGET!AP369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ369, SPTL!AQ369, NGET!AQ369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR369, SPTL!AR369, NGET!AR369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS369, SPTL!AS369, NGET!AS369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT369, SPTL!AT369, NGET!AT369))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E370, SPTL!E370, NGET!E370))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H370, SPTL!H370, NGET!H370))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP370, SPTL!AP370, NGET!AP370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ370, SPTL!AQ370, NGET!AQ370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR370, SPTL!AR370, NGET!AR370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS370, SPTL!AS370, NGET!AS370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT370, SPTL!AT370, NGET!AT370))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E371, SPTL!E371, NGET!E371))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H371, SPTL!H371, NGET!H371))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP371, SPTL!AP371, NGET!AP371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ371, SPTL!AQ371, NGET!AQ371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR371, SPTL!AR371, NGET!AR371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS371, SPTL!AS371, NGET!AS371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT371, SPTL!AT371, NGET!AT371))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E372, SPTL!E372, NGET!E372))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H372, SPTL!H372, NGET!H372))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP372, SPTL!AP372, NGET!AP372))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ372, SPTL!AQ372, NGET!AQ372))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR372, SPTL!AR372, NGET!AR372))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS372, SPTL!AS372, NGET!AS372))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT372, SPTL!AT372, NGET!AT372))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E373, SPTL!E373, NGET!E373))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H373, SPTL!H373, NGET!H373))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP373, SPTL!AP373, NGET!AP373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ373, SPTL!AQ373, NGET!AQ373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR373, SPTL!AR373, NGET!AR373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS373, SPTL!AS373, NGET!AS373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT373, SPTL!AT373, NGET!AT373))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E374, SPTL!E374, NGET!E374))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H374, SPTL!H374, NGET!H374))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP374, SPTL!AP374, NGET!AP374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ374, SPTL!AQ374, NGET!AQ374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR374, SPTL!AR374, NGET!AR374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS374, SPTL!AS374, NGET!AS374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT374, SPTL!AT374, NGET!AT374))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E375, SPTL!E375, NGET!E375))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H375, SPTL!H375, NGET!H375))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP375, SPTL!AP375, NGET!AP375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ375, SPTL!AQ375, NGET!AQ375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR375, SPTL!AR375, NGET!AR375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS375, SPTL!AS375, NGET!AS375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT375, SPTL!AT375, NGET!AT375))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E376, SPTL!E376, NGET!E376))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H376, SPTL!H376, NGET!H376))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP376, SPTL!AP376, NGET!AP376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ376, SPTL!AQ376, NGET!AQ376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR376, SPTL!AR376, NGET!AR376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS376, SPTL!AS376, NGET!AS376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT376, SPTL!AT376, NGET!AT376))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E377, SPTL!E377, NGET!E377))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H377, SPTL!H377, NGET!H377))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP377, SPTL!AP377, NGET!AP377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ377, SPTL!AQ377, NGET!AQ377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR377, SPTL!AR377, NGET!AR377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS377, SPTL!AS377, NGET!AS377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT377, SPTL!AT377, NGET!AT377))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E378, SPTL!E378, NGET!E378))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H378, SPTL!H378, NGET!H378))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP378, SPTL!AP378, NGET!AP378))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ378, SPTL!AQ378, NGET!AQ378))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR378, SPTL!AR378, NGET!AR378))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS378, SPTL!AS378, NGET!AS378))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT378, SPTL!AT378, NGET!AT378))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E379, SPTL!E379, NGET!E379))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H379, SPTL!H379, NGET!H379))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83,12.5,31.6,10.3,0.5,null,{"$f":"(CHOOSE(m_identity,SHET!AP379, SPTL!AP379, NGET!AP379))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ379, SPTL!AQ379, NGET!AQ379))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR379, SPTL!AR379, NGET!AR379))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS379, SPTL!AS379, NGET!AS379))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT379, SPTL!AT379, NGET!AT379))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E380, SPTL!E380, NGET!E380))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H380, SPTL!H380, NGET!H380))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP380, SPTL!AP380, NGET!AP380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ380, SPTL!AQ380, NGET!AQ380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR380, SPTL!AR380, NGET!AR380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS380, SPTL!AS380, NGET!AS380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT380, SPTL!AT380, NGET!AT380))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E381, SPTL!E381, NGET!E381))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H381, SPTL!H381, NGET!H381))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP381, SPTL!AP381, NGET!AP381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ381, SPTL!AQ381, NGET!AQ381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR381, SPTL!AR381, NGET!AR381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS381, SPTL!AS381, NGET!AS381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT381, SPTL!AT381, NGET!AT381))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E474, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E382, SPTL!E382, NGET!E382))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H382, SPTL!H382, NGET!H382))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP382, SPTL!AP382, NGET!AP382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ382, SPTL!AQ382, NGET!AQ382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR382, SPTL!AR382, NGET!AR382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS382, SPTL!AS382, NGET!AS382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT382, SPTL!AT382, NGET!AT382))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E383, SPTL!E383, NGET!E383))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H383, SPTL!H383, NGET!H383))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP383, SPTL!AP383, NGET!AP383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ383, SPTL!AQ383, NGET!AQ383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR383, SPTL!AR383, NGET!AR383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS383, SPTL!AS383, NGET!AS383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT383, SPTL!AT383, NGET!AT383))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E384, SPTL!E384, NGET!E384))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H384, SPTL!H384, NGET!H384))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP384, SPTL!AP384, NGET!AP384))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ384, SPTL!AQ384, NGET!AQ384))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR384, SPTL!AR384, NGET!AR384))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS384, SPTL!AS384, NGET!AS384))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT384, SPTL!AT384, NGET!AT384))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E385, SPTL!E385, NGET!E385))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H385, SPTL!H385, NGET!H385))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8670000000000009,23.663999999999994,31.118000000000002,32.452000000000005,27.973999999999997,null,{"$f":"(CHOOSE(m_identity,SHET!AP385, SPTL!AP385, NGET!AP385))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ385, SPTL!AQ385, NGET!AQ385))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR385, SPTL!AR385, NGET!AR385))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS385, SPTL!AS385, NGET!AS385))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT385, SPTL!AT385, NGET!AT385))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E386, SPTL!E386, NGET!E386))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H386, SPTL!H386, NGET!H386))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP386, SPTL!AP386, NGET!AP386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ386, SPTL!AQ386, NGET!AQ386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR386, SPTL!AR386, NGET!AR386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS386, SPTL!AS386, NGET!AS386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT386, SPTL!AT386, NGET!AT386))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E387, SPTL!E387, NGET!E387))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H387, SPTL!H387, NGET!H387))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP387, SPTL!AP387, NGET!AP387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ387, SPTL!AQ387, NGET!AQ387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR387, SPTL!AR387, NGET!AR387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS387, SPTL!AS387, NGET!AS387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT387, SPTL!AT387, NGET!AT387))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E388, SPTL!E388, NGET!E388))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H388, SPTL!H388, NGET!H388))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP388, SPTL!AP388, NGET!AP388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ388, SPTL!AQ388, NGET!AQ388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR388, SPTL!AR388, NGET!AR388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS388, SPTL!AS388, NGET!AS388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT388, SPTL!AT388, NGET!AT388))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E389, SPTL!E389, NGET!E389))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H389, SPTL!H389, NGET!H389))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP389, SPTL!AP389, NGET!AP389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ389, SPTL!AQ389, NGET!AQ389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR389, SPTL!AR389, NGET!AR389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS389, SPTL!AS389, NGET!AS389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT389, SPTL!AT389, NGET!AT389))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E390, SPTL!E390, NGET!E390))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H390, SPTL!H390, NGET!H390))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP390, SPTL!AP390, NGET!AP390))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ390, SPTL!AQ390, NGET!AQ390))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR390, SPTL!AR390, NGET!AR390))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS390, SPTL!AS390, NGET!AS390))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT390, SPTL!AT390, NGET!AT390))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E391, SPTL!E391, NGET!E391))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H391, SPTL!H391, NGET!H391))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,52.258358034487166,178.98181424083154,null,{"$f":"(CHOOSE(m_identity,SHET!AP391, SPTL!AP391, NGET!AP391))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ391, SPTL!AQ391, NGET!AQ391))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR391, SPTL!AR391, NGET!AR391))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS391, SPTL!AS391, NGET!AS391))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT391, SPTL!AT391, NGET!AT391))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E392, SPTL!E392, NGET!E392))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H392, SPTL!H392, NGET!H392))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP392, SPTL!AP392, NGET!AP392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ392, SPTL!AQ392, NGET!AQ392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR392, SPTL!AR392, NGET!AR392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS392, SPTL!AS392, NGET!AS392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT392, SPTL!AT392, NGET!AT392))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E393, SPTL!E393, NGET!E393))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H393, SPTL!H393, NGET!H393))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP393, SPTL!AP393, NGET!AP393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ393, SPTL!AQ393, NGET!AQ393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR393, SPTL!AR393, NGET!AR393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS393, SPTL!AS393, NGET!AS393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT393, SPTL!AT393, NGET!AT393))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E394, SPTL!E394, NGET!E394))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H394, SPTL!H394, NGET!H394))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP394, SPTL!AP394, NGET!AP394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ394, SPTL!AQ394, NGET!AQ394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR394, SPTL!AR394, NGET!AR394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS394, SPTL!AS394, NGET!AS394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT394, SPTL!AT394, NGET!AT394))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E395, SPTL!E395, NGET!E395))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H395, SPTL!H395, NGET!H395))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP395, SPTL!AP395, NGET!AP395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ395, SPTL!AQ395, NGET!AQ395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR395, SPTL!AR395, NGET!AR395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS395, SPTL!AS395, NGET!AS395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT395, SPTL!AT395, NGET!AT395))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E396, SPTL!E396, NGET!E396))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H396, SPTL!H396, NGET!H396))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP396, SPTL!AP396, NGET!AP396))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ396, SPTL!AQ396, NGET!AQ396))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR396, SPTL!AR396, NGET!AR396))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS396, SPTL!AS396, NGET!AS396))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT396, SPTL!AT396, NGET!AT396))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E397, SPTL!E397, NGET!E397))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H397, SPTL!H397, NGET!H397))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,63.762435931110808,null,{"$f":"(CHOOSE(m_identity,SHET!AP397, SPTL!AP397, NGET!AP397))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ397, SPTL!AQ397, NGET!AQ397))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR397, SPTL!AR397, NGET!AR397))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS397, SPTL!AS397, NGET!AS397))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT397, SPTL!AT397, NGET!AT397))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E398, SPTL!E398, NGET!E398))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H398, SPTL!H398, NGET!H398))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP398, SPTL!AP398, NGET!AP398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ398, SPTL!AQ398, NGET!AQ398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR398, SPTL!AR398, NGET!AR398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS398, SPTL!AS398, NGET!AS398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT398, SPTL!AT398, NGET!AT398))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E399, SPTL!E399, NGET!E399))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H399, SPTL!H399, NGET!H399))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP399, SPTL!AP399, NGET!AP399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ399, SPTL!AQ399, NGET!AQ399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR399, SPTL!AR399, NGET!AR399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS399, SPTL!AS399, NGET!AS399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT399, SPTL!AT399, NGET!AT399))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E400, SPTL!E400, NGET!E400))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H400, SPTL!H400, NGET!H400))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP400, SPTL!AP400, NGET!AP400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ400, SPTL!AQ400, NGET!AQ400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR400, SPTL!AR400, NGET!AR400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS400, SPTL!AS400, NGET!AS400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT400, SPTL!AT400, NGET!AT400))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E401, SPTL!E401, NGET!E401))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H401, SPTL!H401, NGET!H401))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP401, SPTL!AP401, NGET!AP401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ401, SPTL!AQ401, NGET!AQ401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR401, SPTL!AR401, NGET!AR401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS401, SPTL!AS401, NGET!AS401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT401, SPTL!AT401, NGET!AT401))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E494, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E402, SPTL!E402, NGET!E402))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H402, SPTL!H402, NGET!H402))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP402, SPTL!AP402, NGET!AP402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ402, SPTL!AQ402, NGET!AQ402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR402, SPTL!AR402, NGET!AR402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS402, SPTL!AS402, NGET!AS402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT402, SPTL!AT402, NGET!AT402))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E403, SPTL!E403, NGET!E403))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H403, SPTL!H403, NGET!H403))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0208034725628474,0.32939021277181318,24.239593492173196,null,{"$f":"(CHOOSE(m_identity,SHET!AP403, SPTL!AP403, NGET!AP403))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ403, SPTL!AQ403, NGET!AQ403))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR403, SPTL!AR403, NGET!AR403))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS403, SPTL!AS403, NGET!AS403))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT403, SPTL!AT403, NGET!AT403))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E404, SPTL!E404, NGET!E404))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H404, SPTL!H404, NGET!H404))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP404, SPTL!AP404, NGET!AP404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ404, SPTL!AQ404, NGET!AQ404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR404, SPTL!AR404, NGET!AR404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS404, SPTL!AS404, NGET!AS404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT404, SPTL!AT404, NGET!AT404))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E405, SPTL!E405, NGET!E405))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H405, SPTL!H405, NGET!H405))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP405, SPTL!AP405, NGET!AP405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ405, SPTL!AQ405, NGET!AQ405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR405, SPTL!AR405, NGET!AR405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS405, SPTL!AS405, NGET!AS405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT405, SPTL!AT405, NGET!AT405))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E406, SPTL!E406, NGET!E406))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H406, SPTL!H406, NGET!H406))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP406, SPTL!AP406, NGET!AP406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ406, SPTL!AQ406, NGET!AQ406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR406, SPTL!AR406, NGET!AR406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS406, SPTL!AS406, NGET!AS406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT406, SPTL!AT406, NGET!AT406))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E407, SPTL!E407, NGET!E407))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H407, SPTL!H407, NGET!H407))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP407, SPTL!AP407, NGET!AP407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ407, SPTL!AQ407, NGET!AQ407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR407, SPTL!AR407, NGET!AR407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS407, SPTL!AS407, NGET!AS407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT407, SPTL!AT407, NGET!AT407))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E408, SPTL!E408, NGET!E408))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H408, SPTL!H408, NGET!H408))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP408, SPTL!AP408, NGET!AP408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ408, SPTL!AQ408, NGET!AQ408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR408, SPTL!AR408, NGET!AR408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS408, SPTL!AS408, NGET!AS408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT408, SPTL!AT408, NGET!AT408))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E409, SPTL!E409, NGET!E409))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H409, SPTL!H409, NGET!H409))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP409, SPTL!AP409, NGET!AP409))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ409, SPTL!AQ409, NGET!AQ409))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR409, SPTL!AR409, NGET!AR409))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS409, SPTL!AS409, NGET!AS409))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT409, SPTL!AT409, NGET!AT409))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E410, SPTL!E410, NGET!E410))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H410, SPTL!H410, NGET!H410))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP410, SPTL!AP410, NGET!AP410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ410, SPTL!AQ410, NGET!AQ410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR410, SPTL!AR410, NGET!AR410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS410, SPTL!AS410, NGET!AS410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT410, SPTL!AT410, NGET!AT410))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E411, SPTL!E411, NGET!E411))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H411, SPTL!H411, NGET!H411))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP411, SPTL!AP411, NGET!AP411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ411, SPTL!AQ411, NGET!AQ411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR411, SPTL!AR411, NGET!AR411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS411, SPTL!AS411, NGET!AS411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT411, SPTL!AT411, NGET!AT411))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E412, SPTL!E412, NGET!E412))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H412, SPTL!H412, NGET!H412))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP412, SPTL!AP412, NGET!AP412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ412, SPTL!AQ412, NGET!AQ412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR412, SPTL!AR412, NGET!AR412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS412, SPTL!AS412, NGET!AS412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT412, SPTL!AT412, NGET!AT412))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E413, SPTL!E413, NGET!E413))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H413, SPTL!H413, NGET!H413))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP413, SPTL!AP413, NGET!AP413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ413, SPTL!AQ413, NGET!AQ413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR413, SPTL!AR413, NGET!AR413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS413, SPTL!AS413, NGET!AS413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT413, SPTL!AT413, NGET!AT413))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E414, SPTL!E414, NGET!E414))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H414, SPTL!H414, NGET!H414))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP414, SPTL!AP414, NGET!AP414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ414, SPTL!AQ414, NGET!AQ414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR414, SPTL!AR414, NGET!AR414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS414, SPTL!AS414, NGET!AS414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT414, SPTL!AT414, NGET!AT414))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E415, SPTL!E415, NGET!E415))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H415, SPTL!H415, NGET!H415))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP415, SPTL!AP415, NGET!AP415))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ415, SPTL!AQ415, NGET!AQ415))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR415, SPTL!AR415, NGET!AR415))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS415, SPTL!AS415, NGET!AS415))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT415, SPTL!AT415, NGET!AT415))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E416, SPTL!E416, NGET!E416))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H416, SPTL!H416, NGET!H416))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP416, SPTL!AP416, NGET!AP416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ416, SPTL!AQ416, NGET!AQ416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR416, SPTL!AR416, NGET!AR416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS416, SPTL!AS416, NGET!AS416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT416, SPTL!AT416, NGET!AT416))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E417, SPTL!E417, NGET!E417))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H417, SPTL!H417, NGET!H417))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP417, SPTL!AP417, NGET!AP417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ417, SPTL!AQ417, NGET!AQ417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR417, SPTL!AR417, NGET!AR417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS417, SPTL!AS417, NGET!AS417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT417, SPTL!AT417, NGET!AT417))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E418, SPTL!E418, NGET!E418))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H418, SPTL!H418, NGET!H418))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP418, SPTL!AP418, NGET!AP418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ418, SPTL!AQ418, NGET!AQ418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR418, SPTL!AR418, NGET!AR418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS418, SPTL!AS418, NGET!AS418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT418, SPTL!AT418, NGET!AT418))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E419, SPTL!E419, NGET!E419))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H419, SPTL!H419, NGET!H419))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP419, SPTL!AP419, NGET!AP419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ419, SPTL!AQ419, NGET!AQ419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR419, SPTL!AR419, NGET!AR419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS419, SPTL!AS419, NGET!AS419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT419, SPTL!AT419, NGET!AT419))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E420, SPTL!E420, NGET!E420))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H420, SPTL!H420, NGET!H420))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP420, SPTL!AP420, NGET!AP420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ420, SPTL!AQ420, NGET!AQ420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR420, SPTL!AR420, NGET!AR420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS420, SPTL!AS420, NGET!AS420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT420, SPTL!AT420, NGET!AT420))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E421, SPTL!E421, NGET!E421))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H421, SPTL!H421, NGET!H421))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP421, SPTL!AP421, NGET!AP421))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ421, SPTL!AQ421, NGET!AQ421))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR421, SPTL!AR421, NGET!AR421))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS421, SPTL!AS421, NGET!AS421))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT421, SPTL!AT421, NGET!AT421))","v":1},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E514, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E422, SPTL!E422, NGET!E422))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H422, SPTL!H422, NGET!H422))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP422, SPTL!AP422, NGET!AP422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ422, SPTL!AQ422, NGET!AQ422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR422, SPTL!AR422, NGET!AR422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS422, SPTL!AS422, NGET!AS422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT422, SPTL!AT422, NGET!AT422))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E423, SPTL!E423, NGET!E423))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H423, SPTL!H423, NGET!H423))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP423, SPTL!AP423, NGET!AP423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ423, SPTL!AQ423, NGET!AQ423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR423, SPTL!AR423, NGET!AR423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS423, SPTL!AS423, NGET!AS423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT423, SPTL!AT423, NGET!AT423))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E424, SPTL!E424, NGET!E424))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H424, SPTL!H424, NGET!H424))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP424, SPTL!AP424, NGET!AP424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ424, SPTL!AQ424, NGET!AQ424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR424, SPTL!AR424, NGET!AR424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS424, SPTL!AS424, NGET!AS424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT424, SPTL!AT424, NGET!AT424))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E425, SPTL!E425, NGET!E425))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H425, SPTL!H425, NGET!H425))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP425, SPTL!AP425, NGET!AP425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ425, SPTL!AQ425, NGET!AQ425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR425, SPTL!AR425, NGET!AR425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS425, SPTL!AS425, NGET!AS425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT425, SPTL!AT425, NGET!AT425))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E426, SPTL!E426, NGET!E426))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H426, SPTL!H426, NGET!H426))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP426, SPTL!AP426, NGET!AP426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ426, SPTL!AQ426, NGET!AQ426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR426, SPTL!AR426, NGET!AR426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS426, SPTL!AS426, NGET!AS426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT426, SPTL!AT426, NGET!AT426))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E427, SPTL!E427, NGET!E427))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H427, SPTL!H427, NGET!H427))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP427, SPTL!AP427, NGET!AP427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ427, SPTL!AQ427, NGET!AQ427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR427, SPTL!AR427, NGET!AR427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS427, SPTL!AS427, NGET!AS427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT427, SPTL!AT427, NGET!AT427))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E428, SPTL!E428, NGET!E428))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H428, SPTL!H428, NGET!H428))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP428, SPTL!AP428, NGET!AP428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ428, SPTL!AQ428, NGET!AQ428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR428, SPTL!AR428, NGET!AR428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS428, SPTL!AS428, NGET!AS428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT428, SPTL!AT428, NGET!AT428))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E429, SPTL!E429, NGET!E429))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H429, SPTL!H429, NGET!H429))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP429, SPTL!AP429, NGET!AP429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ429, SPTL!AQ429, NGET!AQ429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR429, SPTL!AR429, NGET!AR429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS429, SPTL!AS429, NGET!AS429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT429, SPTL!AT429, NGET!AT429))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E430, SPTL!E430, NGET!E430))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H430, SPTL!H430, NGET!H430))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP430, SPTL!AP430, NGET!AP430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ430, SPTL!AQ430, NGET!AQ430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR430, SPTL!AR430, NGET!AR430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS430, SPTL!AS430, NGET!AS430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT430, SPTL!AT430, NGET!AT430))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E431, SPTL!E431, NGET!E431))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H431, SPTL!H431, NGET!H431))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP431, SPTL!AP431, NGET!AP431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ431, SPTL!AQ431, NGET!AQ431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR431, SPTL!AR431, NGET!AR431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS431, SPTL!AS431, NGET!AS431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT431, SPTL!AT431, NGET!AT431))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E432, SPTL!E432, NGET!E432))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H432, SPTL!H432, NGET!H432))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP432, SPTL!AP432, NGET!AP432))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ432, SPTL!AQ432, NGET!AQ432))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR432, SPTL!AR432, NGET!AR432))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS432, SPTL!AS432, NGET!AS432))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT432, SPTL!AT432, NGET!AT432))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E433, SPTL!E433, NGET!E433))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H433, SPTL!H433, NGET!H433))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E526, $E$22:$E$82, 0)) * AV526","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E526, $E$22:$E$82, 0)) * AW526","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E526, $E$22:$E$82, 0)) * AX526","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E526, $E$22:$E$82, 0)) * AY526","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E526, $E$22:$E$82, 0)) * AZ526","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP433, SPTL!AP433, NGET!AP433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ433, SPTL!AQ433, NGET!AQ433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR433, SPTL!AR433, NGET!AR433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS433, SPTL!AS433, NGET!AS433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT433, SPTL!AT433, NGET!AT433))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E434, SPTL!E434, NGET!E434))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H434, SPTL!H434, NGET!H434))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP434, SPTL!AP434, NGET!AP434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ434, SPTL!AQ434, NGET!AQ434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR434, SPTL!AR434, NGET!AR434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS434, SPTL!AS434, NGET!AS434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT434, SPTL!AT434, NGET!AT434))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E435, SPTL!E435, NGET!E435))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H435, SPTL!H435, NGET!H435))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP435, SPTL!AP435, NGET!AP435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ435, SPTL!AQ435, NGET!AQ435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR435, SPTL!AR435, NGET!AR435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS435, SPTL!AS435, NGET!AS435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT435, SPTL!AT435, NGET!AT435))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E436, SPTL!E436, NGET!E436))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H436, SPTL!H436, NGET!H436))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP436, SPTL!AP436, NGET!AP436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ436, SPTL!AQ436, NGET!AQ436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR436, SPTL!AR436, NGET!AR436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS436, SPTL!AS436, NGET!AS436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT436, SPTL!AT436, NGET!AT436))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E437, SPTL!E437, NGET!E437))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H437, SPTL!H437, NGET!H437))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP437, SPTL!AP437, NGET!AP437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ437, SPTL!AQ437, NGET!AQ437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR437, SPTL!AR437, NGET!AR437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS437, SPTL!AS437, NGET!AS437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT437, SPTL!AT437, NGET!AT437))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E438, SPTL!E438, NGET!E438))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H438, SPTL!H438, NGET!H438))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP438, SPTL!AP438, NGET!AP438))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ438, SPTL!AQ438, NGET!AQ438))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR438, SPTL!AR438, NGET!AR438))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS438, SPTL!AS438, NGET!AS438))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT438, SPTL!AT438, NGET!AT438))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E439, SPTL!E439, NGET!E439))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H439, SPTL!H439, NGET!H439))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8385150266541483,9.0995505300000019,31.363644215000004,53.069101349999983,55.890328785000001,null,{"$f":"(CHOOSE(m_identity,SHET!AP439, SPTL!AP439, NGET!AP439))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ439, SPTL!AQ439, NGET!AQ439))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR439, SPTL!AR439, NGET!AR439))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS439, SPTL!AS439, NGET!AS439))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT439, SPTL!AT439, NGET!AT439))","v":1},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E440, SPTL!E440, NGET!E440))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H440, SPTL!H440, NGET!H440))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP440, SPTL!AP440, NGET!AP440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ440, SPTL!AQ440, NGET!AQ440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR440, SPTL!AR440, NGET!AR440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS440, SPTL!AS440, NGET!AS440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT440, SPTL!AT440, NGET!AT440))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E441, SPTL!E441, NGET!E441))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H441, SPTL!H441, NGET!H441))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP441, SPTL!AP441, NGET!AP441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ441, SPTL!AQ441, NGET!AQ441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR441, SPTL!AR441, NGET!AR441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS441, SPTL!AS441, NGET!AS441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT441, SPTL!AT441, NGET!AT441))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E534, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E442, SPTL!E442, NGET!E442))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H442, SPTL!H442, NGET!H442))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP442, SPTL!AP442, NGET!AP442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ442, SPTL!AQ442, NGET!AQ442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR442, SPTL!AR442, NGET!AR442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS442, SPTL!AS442, NGET!AS442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT442, SPTL!AT442, NGET!AT442))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E443, SPTL!E443, NGET!E443))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H443, SPTL!H443, NGET!H443))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP443, SPTL!AP443, NGET!AP443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ443, SPTL!AQ443, NGET!AQ443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR443, SPTL!AR443, NGET!AR443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS443, SPTL!AS443, NGET!AS443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT443, SPTL!AT443, NGET!AT443))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E444, SPTL!E444, NGET!E444))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H444, SPTL!H444, NGET!H444))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP444, SPTL!AP444, NGET!AP444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ444, SPTL!AQ444, NGET!AQ444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR444, SPTL!AR444, NGET!AR444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS444, SPTL!AS444, NGET!AS444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT444, SPTL!AT444, NGET!AT444))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E445, SPTL!E445, NGET!E445))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H445, SPTL!H445, NGET!H445))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.070363500000003,34.836928499999992,52.487142999999996,52.885554999999989,36.899819999999998,null,{"$f":"(CHOOSE(m_identity,SHET!AP445, SPTL!AP445, NGET!AP445))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ445, SPTL!AQ445, NGET!AQ445))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR445, SPTL!AR445, NGET!AR445))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS445, SPTL!AS445, NGET!AS445))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT445, SPTL!AT445, NGET!AT445))","v":1},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E446, SPTL!E446, NGET!E446))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H446, SPTL!H446, NGET!H446))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP446, SPTL!AP446, NGET!AP446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ446, SPTL!AQ446, NGET!AQ446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR446, SPTL!AR446, NGET!AR446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS446, SPTL!AS446, NGET!AS446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT446, SPTL!AT446, NGET!AT446))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E447, SPTL!E447, NGET!E447))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H447, SPTL!H447, NGET!H447))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP447, SPTL!AP447, NGET!AP447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ447, SPTL!AQ447, NGET!AQ447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR447, SPTL!AR447, NGET!AR447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS447, SPTL!AS447, NGET!AS447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT447, SPTL!AT447, NGET!AT447))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E448, SPTL!E448, NGET!E448))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H448, SPTL!H448, NGET!H448))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP448, SPTL!AP448, NGET!AP448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ448, SPTL!AQ448, NGET!AQ448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR448, SPTL!AR448, NGET!AR448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS448, SPTL!AS448, NGET!AS448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT448, SPTL!AT448, NGET!AT448))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E449, SPTL!E449, NGET!E449))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H449, SPTL!H449, NGET!H449))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP449, SPTL!AP449, NGET!AP449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ449, SPTL!AQ449, NGET!AQ449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR449, SPTL!AR449, NGET!AR449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS449, SPTL!AS449, NGET!AS449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT449, SPTL!AT449, NGET!AT449))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E450, SPTL!E450, NGET!E450))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H450, SPTL!H450, NGET!H450))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP450, SPTL!AP450, NGET!AP450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ450, SPTL!AQ450, NGET!AQ450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR450, SPTL!AR450, NGET!AR450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS450, SPTL!AS450, NGET!AS450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT450, SPTL!AT450, NGET!AT450))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E451, SPTL!E451, NGET!E451))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H451, SPTL!H451, NGET!H451))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP451, SPTL!AP451, NGET!AP451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ451, SPTL!AQ451, NGET!AQ451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR451, SPTL!AR451, NGET!AR451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS451, SPTL!AS451, NGET!AS451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT451, SPTL!AT451, NGET!AT451))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E452, SPTL!E452, NGET!E452))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H452, SPTL!H452, NGET!H452))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP452, SPTL!AP452, NGET!AP452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ452, SPTL!AQ452, NGET!AQ452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR452, SPTL!AR452, NGET!AR452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS452, SPTL!AS452, NGET!AS452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT452, SPTL!AT452, NGET!AT452))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E453, SPTL!E453, NGET!E453))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H453, SPTL!H453, NGET!H453))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP453, SPTL!AP453, NGET!AP453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ453, SPTL!AQ453, NGET!AQ453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR453, SPTL!AR453, NGET!AR453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS453, SPTL!AS453, NGET!AS453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT453, SPTL!AT453, NGET!AT453))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E454, SPTL!E454, NGET!E454))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H454, SPTL!H454, NGET!H454))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP454, SPTL!AP454, NGET!AP454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ454, SPTL!AQ454, NGET!AQ454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR454, SPTL!AR454, NGET!AR454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS454, SPTL!AS454, NGET!AS454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT454, SPTL!AT454, NGET!AT454))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E455, SPTL!E455, NGET!E455))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H455, SPTL!H455, NGET!H455))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP455, SPTL!AP455, NGET!AP455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ455, SPTL!AQ455, NGET!AQ455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR455, SPTL!AR455, NGET!AR455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS455, SPTL!AS455, NGET!AS455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT455, SPTL!AT455, NGET!AT455))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E456, SPTL!E456, NGET!E456))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H456, SPTL!H456, NGET!H456))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP456, SPTL!AP456, NGET!AP456))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ456, SPTL!AQ456, NGET!AQ456))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR456, SPTL!AR456, NGET!AR456))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS456, SPTL!AS456, NGET!AS456))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT456, SPTL!AT456, NGET!AT456))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E457, SPTL!E457, NGET!E457))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H457, SPTL!H457, NGET!H457))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP457, SPTL!AP457, NGET!AP457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ457, SPTL!AQ457, NGET!AQ457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR457, SPTL!AR457, NGET!AR457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS457, SPTL!AS457, NGET!AS457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT457, SPTL!AT457, NGET!AT457))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E458, SPTL!E458, NGET!E458))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H458, SPTL!H458, NGET!H458))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP458, SPTL!AP458, NGET!AP458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ458, SPTL!AQ458, NGET!AQ458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR458, SPTL!AR458, NGET!AR458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS458, SPTL!AS458, NGET!AS458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT458, SPTL!AT458, NGET!AT458))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E459, SPTL!E459, NGET!E459))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H459, SPTL!H459, NGET!H459))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP459, SPTL!AP459, NGET!AP459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ459, SPTL!AQ459, NGET!AQ459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR459, SPTL!AR459, NGET!AR459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS459, SPTL!AS459, NGET!AS459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT459, SPTL!AT459, NGET!AT459))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E460, SPTL!E460, NGET!E460))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H460, SPTL!H460, NGET!H460))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP460, SPTL!AP460, NGET!AP460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ460, SPTL!AQ460, NGET!AQ460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR460, SPTL!AR460, NGET!AR460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS460, SPTL!AS460, NGET!AS460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT460, SPTL!AT460, NGET!AT460))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E461, SPTL!E461, NGET!E461))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H461, SPTL!H461, NGET!H461))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP461, SPTL!AP461, NGET!AP461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ461, SPTL!AQ461, NGET!AQ461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR461, SPTL!AR461, NGET!AR461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS461, SPTL!AS461, NGET!AS461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT461, SPTL!AT461, NGET!AT461))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E554, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E462, SPTL!E462, NGET!E462))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H462, SPTL!H462, NGET!H462))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP462, SPTL!AP462, NGET!AP462))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ462, SPTL!AQ462, NGET!AQ462))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR462, SPTL!AR462, NGET!AR462))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS462, SPTL!AS462, NGET!AS462))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT462, SPTL!AT462, NGET!AT462))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E463, SPTL!E463, NGET!E463))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H463, SPTL!H463, NGET!H463))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.01478277455216,28.413888658613487,42.211590253303214,62.911489984717051,47.046614640648912,null,{"$f":"(CHOOSE(m_identity,SHET!AP463, SPTL!AP463, NGET!AP463))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ463, SPTL!AQ463, NGET!AQ463))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR463, SPTL!AR463, NGET!AR463))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS463, SPTL!AS463, NGET!AS463))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT463, SPTL!AT463, NGET!AT463))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E464, SPTL!E464, NGET!E464))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H464, SPTL!H464, NGET!H464))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP464, SPTL!AP464, NGET!AP464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ464, SPTL!AQ464, NGET!AQ464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR464, SPTL!AR464, NGET!AR464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS464, SPTL!AS464, NGET!AS464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT464, SPTL!AT464, NGET!AT464))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E465, SPTL!E465, NGET!E465))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H465, SPTL!H465, NGET!H465))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP465, SPTL!AP465, NGET!AP465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ465, SPTL!AQ465, NGET!AQ465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR465, SPTL!AR465, NGET!AR465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS465, SPTL!AS465, NGET!AS465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT465, SPTL!AT465, NGET!AT465))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E466, SPTL!E466, NGET!E466))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H466, SPTL!H466, NGET!H466))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP466, SPTL!AP466, NGET!AP466))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ466, SPTL!AQ466, NGET!AQ466))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR466, SPTL!AR466, NGET!AR466))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS466, SPTL!AS466, NGET!AS466))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT466, SPTL!AT466, NGET!AT466))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E467, SPTL!E467, NGET!E467))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H467, SPTL!H467, NGET!H467))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP467, SPTL!AP467, NGET!AP467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ467, SPTL!AQ467, NGET!AQ467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR467, SPTL!AR467, NGET!AR467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS467, SPTL!AS467, NGET!AS467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT467, SPTL!AT467, NGET!AT467))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E468, SPTL!E468, NGET!E468))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H468, SPTL!H468, NGET!H468))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP468, SPTL!AP468, NGET!AP468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ468, SPTL!AQ468, NGET!AQ468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR468, SPTL!AR468, NGET!AR468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS468, SPTL!AS468, NGET!AS468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT468, SPTL!AT468, NGET!AT468))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E469, SPTL!E469, NGET!E469))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H469, SPTL!H469, NGET!H469))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP469, SPTL!AP469, NGET!AP469))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ469, SPTL!AQ469, NGET!AQ469))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR469, SPTL!AR469, NGET!AR469))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS469, SPTL!AS469, NGET!AS469))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT469, SPTL!AT469, NGET!AT469))","v":0.85},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E470, SPTL!E470, NGET!E470))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H470, SPTL!H470, NGET!H470))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP470, SPTL!AP470, NGET!AP470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ470, SPTL!AQ470, NGET!AQ470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR470, SPTL!AR470, NGET!AR470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS470, SPTL!AS470, NGET!AS470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT470, SPTL!AT470, NGET!AT470))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E471, SPTL!E471, NGET!E471))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H471, SPTL!H471, NGET!H471))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP471, SPTL!AP471, NGET!AP471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ471, SPTL!AQ471, NGET!AQ471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR471, SPTL!AR471, NGET!AR471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS471, SPTL!AS471, NGET!AS471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT471, SPTL!AT471, NGET!AT471))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E472, SPTL!E472, NGET!E472))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H472, SPTL!H472, NGET!H472))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP472, SPTL!AP472, NGET!AP472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ472, SPTL!AQ472, NGET!AQ472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR472, SPTL!AR472, NGET!AR472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS472, SPTL!AS472, NGET!AS472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT472, SPTL!AT472, NGET!AT472))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E473, SPTL!E473, NGET!E473))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H473, SPTL!H473, NGET!H473))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP473, SPTL!AP473, NGET!AP473))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ473, SPTL!AQ473, NGET!AQ473))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR473, SPTL!AR473, NGET!AR473))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS473, SPTL!AS473, NGET!AS473))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT473, SPTL!AT473, NGET!AT473))","v":0.15},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E474, SPTL!E474, NGET!E474))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H474, SPTL!H474, NGET!H474))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP474, SPTL!AP474, NGET!AP474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ474, SPTL!AQ474, NGET!AQ474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR474, SPTL!AR474, NGET!AR474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS474, SPTL!AS474, NGET!AS474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT474, SPTL!AT474, NGET!AT474))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E475, SPTL!E475, NGET!E475))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H475, SPTL!H475, NGET!H475))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP475, SPTL!AP475, NGET!AP475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ475, SPTL!AQ475, NGET!AQ475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR475, SPTL!AR475, NGET!AR475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS475, SPTL!AS475, NGET!AS475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT475, SPTL!AT475, NGET!AT475))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E476, SPTL!E476, NGET!E476))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H476, SPTL!H476, NGET!H476))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP476, SPTL!AP476, NGET!AP476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ476, SPTL!AQ476, NGET!AQ476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR476, SPTL!AR476, NGET!AR476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS476, SPTL!AS476, NGET!AS476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT476, SPTL!AT476, NGET!AT476))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E477, SPTL!E477, NGET!E477))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H477, SPTL!H477, NGET!H477))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP477, SPTL!AP477, NGET!AP477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ477, SPTL!AQ477, NGET!AQ477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR477, SPTL!AR477, NGET!AR477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS477, SPTL!AS477, NGET!AS477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT477, SPTL!AT477, NGET!AT477))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E478, SPTL!E478, NGET!E478))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H478, SPTL!H478, NGET!H478))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP478, SPTL!AP478, NGET!AP478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ478, SPTL!AQ478, NGET!AQ478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR478, SPTL!AR478, NGET!AR478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS478, SPTL!AS478, NGET!AS478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT478, SPTL!AT478, NGET!AT478))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E479, SPTL!E479, NGET!E479))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H479, SPTL!H479, NGET!H479))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP479, SPTL!AP479, NGET!AP479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ479, SPTL!AQ479, NGET!AQ479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR479, SPTL!AR479, NGET!AR479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS479, SPTL!AS479, NGET!AS479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT479, SPTL!AT479, NGET!AT479))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E480, SPTL!E480, NGET!E480))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H480, SPTL!H480, NGET!H480))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP480, SPTL!AP480, NGET!AP480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ480, SPTL!AQ480, NGET!AQ480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR480, SPTL!AR480, NGET!AR480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS480, SPTL!AS480, NGET!AS480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT480, SPTL!AT480, NGET!AT480))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E481, SPTL!E481, NGET!E481))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H481, SPTL!H481, NGET!H481))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP481, SPTL!AP481, NGET!AP481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ481, SPTL!AQ481, NGET!AQ481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR481, SPTL!AR481, NGET!AR481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS481, SPTL!AS481, NGET!AS481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT481, SPTL!AT481, NGET!AT481))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E574, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E482, SPTL!E482, NGET!E482))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H482, SPTL!H482, NGET!H482))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP482, SPTL!AP482, NGET!AP482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ482, SPTL!AQ482, NGET!AQ482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR482, SPTL!AR482, NGET!AR482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS482, SPTL!AS482, NGET!AS482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT482, SPTL!AT482, NGET!AT482))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E483, SPTL!E483, NGET!E483))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H483, SPTL!H483, NGET!H483))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP483, SPTL!AP483, NGET!AP483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ483, SPTL!AQ483, NGET!AQ483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR483, SPTL!AR483, NGET!AR483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS483, SPTL!AS483, NGET!AS483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT483, SPTL!AT483, NGET!AT483))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E484, SPTL!E484, NGET!E484))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H484, SPTL!H484, NGET!H484))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP484, SPTL!AP484, NGET!AP484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ484, SPTL!AQ484, NGET!AQ484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR484, SPTL!AR484, NGET!AR484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS484, SPTL!AS484, NGET!AS484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT484, SPTL!AT484, NGET!AT484))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E485, SPTL!E485, NGET!E485))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H485, SPTL!H485, NGET!H485))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP485, SPTL!AP485, NGET!AP485))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ485, SPTL!AQ485, NGET!AQ485))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR485, SPTL!AR485, NGET!AR485))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS485, SPTL!AS485, NGET!AS485))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT485, SPTL!AT485, NGET!AT485))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E486, SPTL!E486, NGET!E486))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H486, SPTL!H486, NGET!H486))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP486, SPTL!AP486, NGET!AP486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ486, SPTL!AQ486, NGET!AQ486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR486, SPTL!AR486, NGET!AR486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS486, SPTL!AS486, NGET!AS486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT486, SPTL!AT486, NGET!AT486))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E487, SPTL!E487, NGET!E487))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H487, SPTL!H487, NGET!H487))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP487, SPTL!AP487, NGET!AP487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ487, SPTL!AQ487, NGET!AQ487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR487, SPTL!AR487, NGET!AR487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS487, SPTL!AS487, NGET!AS487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT487, SPTL!AT487, NGET!AT487))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E488, SPTL!E488, NGET!E488))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H488, SPTL!H488, NGET!H488))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP488, SPTL!AP488, NGET!AP488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ488, SPTL!AQ488, NGET!AQ488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR488, SPTL!AR488, NGET!AR488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS488, SPTL!AS488, NGET!AS488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT488, SPTL!AT488, NGET!AT488))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E489, SPTL!E489, NGET!E489))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H489, SPTL!H489, NGET!H489))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP489, SPTL!AP489, NGET!AP489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ489, SPTL!AQ489, NGET!AQ489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR489, SPTL!AR489, NGET!AR489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS489, SPTL!AS489, NGET!AS489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT489, SPTL!AT489, NGET!AT489))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E490, SPTL!E490, NGET!E490))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H490, SPTL!H490, NGET!H490))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP490, SPTL!AP490, NGET!AP490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ490, SPTL!AQ490, NGET!AQ490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR490, SPTL!AR490, NGET!AR490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS490, SPTL!AS490, NGET!AS490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT490, SPTL!AT490, NGET!AT490))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E491, SPTL!E491, NGET!E491))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H491, SPTL!H491, NGET!H491))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP491, SPTL!AP491, NGET!AP491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ491, SPTL!AQ491, NGET!AQ491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR491, SPTL!AR491, NGET!AR491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS491, SPTL!AS491, NGET!AS491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT491, SPTL!AT491, NGET!AT491))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E492, SPTL!E492, NGET!E492))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H492, SPTL!H492, NGET!H492))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.069,15.284000000000001,39.47,25.64,48.859000000000002,null,{"$f":"(CHOOSE(m_identity,SHET!AP492, SPTL!AP492, NGET!AP492))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ492, SPTL!AQ492, NGET!AQ492))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR492, SPTL!AR492, NGET!AR492))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS492, SPTL!AS492, NGET!AS492))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT492, SPTL!AT492, NGET!AT492))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E493, SPTL!E493, NGET!E493))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H493, SPTL!H493, NGET!H493))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP493, SPTL!AP493, NGET!AP493))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ493, SPTL!AQ493, NGET!AQ493))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR493, SPTL!AR493, NGET!AR493))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS493, SPTL!AS493, NGET!AS493))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT493, SPTL!AT493, NGET!AT493))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E494, SPTL!E494, NGET!E494))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H494, SPTL!H494, NGET!H494))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP494, SPTL!AP494, NGET!AP494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ494, SPTL!AQ494, NGET!AQ494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR494, SPTL!AR494, NGET!AR494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS494, SPTL!AS494, NGET!AS494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT494, SPTL!AT494, NGET!AT494))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E495, SPTL!E495, NGET!E495))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H495, SPTL!H495, NGET!H495))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP495, SPTL!AP495, NGET!AP495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ495, SPTL!AQ495, NGET!AQ495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR495, SPTL!AR495, NGET!AR495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS495, SPTL!AS495, NGET!AS495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT495, SPTL!AT495, NGET!AT495))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E496, SPTL!E496, NGET!E496))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H496, SPTL!H496, NGET!H496))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP496, SPTL!AP496, NGET!AP496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ496, SPTL!AQ496, NGET!AQ496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR496, SPTL!AR496, NGET!AR496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS496, SPTL!AS496, NGET!AS496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT496, SPTL!AT496, NGET!AT496))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E497, SPTL!E497, NGET!E497))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H497, SPTL!H497, NGET!H497))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E590, $E$22:$E$82, 0)) * AV590","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E590, $E$22:$E$82, 0)) * AW590","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E590, $E$22:$E$82, 0)) * AX590","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E590, $E$22:$E$82, 0)) * AY590","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E590, $E$22:$E$82, 0)) * AZ590","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP497, SPTL!AP497, NGET!AP497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ497, SPTL!AQ497, NGET!AQ497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR497, SPTL!AR497, NGET!AR497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS497, SPTL!AS497, NGET!AS497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT497, SPTL!AT497, NGET!AT497))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E498, SPTL!E498, NGET!E498))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H498, SPTL!H498, NGET!H498))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP498, SPTL!AP498, NGET!AP498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ498, SPTL!AQ498, NGET!AQ498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR498, SPTL!AR498, NGET!AR498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS498, SPTL!AS498, NGET!AS498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT498, SPTL!AT498, NGET!AT498))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E499, SPTL!E499, NGET!E499))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H499, SPTL!H499, NGET!H499))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.4,10.96,22.09,18.47,16.84,null,{"$f":"(CHOOSE(m_identity,SHET!AP499, SPTL!AP499, NGET!AP499))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ499, SPTL!AQ499, NGET!AQ499))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR499, SPTL!AR499, NGET!AR499))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS499, SPTL!AS499, NGET!AS499))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT499, SPTL!AT499, NGET!AT499))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E500, SPTL!E500, NGET!E500))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H500, SPTL!H500, NGET!H500))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP500, SPTL!AP500, NGET!AP500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ500, SPTL!AQ500, NGET!AQ500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR500, SPTL!AR500, NGET!AR500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS500, SPTL!AS500, NGET!AS500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT500, SPTL!AT500, NGET!AT500))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E501, SPTL!E501, NGET!E501))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H501, SPTL!H501, NGET!H501))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP501, SPTL!AP501, NGET!AP501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ501, SPTL!AQ501, NGET!AQ501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR501, SPTL!AR501, NGET!AR501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS501, SPTL!AS501, NGET!AS501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT501, SPTL!AT501, NGET!AT501))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E594, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E502, SPTL!E502, NGET!E502))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H502, SPTL!H502, NGET!H502))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP502, SPTL!AP502, NGET!AP502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ502, SPTL!AQ502, NGET!AQ502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR502, SPTL!AR502, NGET!AR502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS502, SPTL!AS502, NGET!AS502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT502, SPTL!AT502, NGET!AT502))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E503, SPTL!E503, NGET!E503))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H503, SPTL!H503, NGET!H503))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP503, SPTL!AP503, NGET!AP503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ503, SPTL!AQ503, NGET!AQ503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR503, SPTL!AR503, NGET!AR503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS503, SPTL!AS503, NGET!AS503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT503, SPTL!AT503, NGET!AT503))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E504, SPTL!E504, NGET!E504))","v":"Bengeworth Road GSP Project Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H504, SPTL!H504, NGET!H504))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP504, SPTL!AP504, NGET!AP504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ504, SPTL!AQ504, NGET!AQ504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR504, SPTL!AR504, NGET!AR504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS504, SPTL!AS504, NGET!AS504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT504, SPTL!AT504, NGET!AT504))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E505, SPTL!E505, NGET!E505))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H505, SPTL!H505, NGET!H505))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3000000000000007,16.600000000000001,16.600000000000001,16.600000000000001,null,{"$f":"(CHOOSE(m_identity,SHET!AP505, SPTL!AP505, NGET!AP505))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ505, SPTL!AQ505, NGET!AQ505))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR505, SPTL!AR505, NGET!AR505))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS505, SPTL!AS505, NGET!AS505))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT505, SPTL!AT505, NGET!AT505))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E506, SPTL!E506, NGET!E506))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H506, SPTL!H506, NGET!H506))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP506, SPTL!AP506, NGET!AP506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ506, SPTL!AQ506, NGET!AQ506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR506, SPTL!AR506, NGET!AR506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS506, SPTL!AS506, NGET!AS506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT506, SPTL!AT506, NGET!AT506))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E507, SPTL!E507, NGET!E507))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H507, SPTL!H507, NGET!H507))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP507, SPTL!AP507, NGET!AP507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ507, SPTL!AQ507, NGET!AQ507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR507, SPTL!AR507, NGET!AR507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS507, SPTL!AS507, NGET!AS507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT507, SPTL!AT507, NGET!AT507))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E508, SPTL!E508, NGET!E508))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H508, SPTL!H508, NGET!H508))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP508, SPTL!AP508, NGET!AP508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ508, SPTL!AQ508, NGET!AQ508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR508, SPTL!AR508, NGET!AR508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS508, SPTL!AS508, NGET!AS508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT508, SPTL!AT508, NGET!AT508))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E509, SPTL!E509, NGET!E509))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H509, SPTL!H509, NGET!H509))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP509, SPTL!AP509, NGET!AP509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ509, SPTL!AQ509, NGET!AQ509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR509, SPTL!AR509, NGET!AR509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS509, SPTL!AS509, NGET!AS509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT509, SPTL!AT509, NGET!AT509))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E510, SPTL!E510, NGET!E510))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H510, SPTL!H510, NGET!H510))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP510, SPTL!AP510, NGET!AP510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ510, SPTL!AQ510, NGET!AQ510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR510, SPTL!AR510, NGET!AR510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS510, SPTL!AS510, NGET!AS510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT510, SPTL!AT510, NGET!AT510))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E511, SPTL!E511, NGET!E511))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H511, SPTL!H511, NGET!H511))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,7.2,8.6999999999999993,6.2,null,{"$f":"(CHOOSE(m_identity,SHET!AP511, SPTL!AP511, NGET!AP511))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ511, SPTL!AQ511, NGET!AQ511))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR511, SPTL!AR511, NGET!AR511))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS511, SPTL!AS511, NGET!AS511))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT511, SPTL!AT511, NGET!AT511))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E512, SPTL!E512, NGET!E512))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H512, SPTL!H512, NGET!H512))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP512, SPTL!AP512, NGET!AP512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ512, SPTL!AQ512, NGET!AQ512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR512, SPTL!AR512, NGET!AR512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS512, SPTL!AS512, NGET!AS512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT512, SPTL!AT512, NGET!AT512))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E513, SPTL!E513, NGET!E513))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H513, SPTL!H513, NGET!H513))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP513, SPTL!AP513, NGET!AP513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ513, SPTL!AQ513, NGET!AQ513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR513, SPTL!AR513, NGET!AR513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS513, SPTL!AS513, NGET!AS513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT513, SPTL!AT513, NGET!AT513))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E514, SPTL!E514, NGET!E514))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H514, SPTL!H514, NGET!H514))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP514, SPTL!AP514, NGET!AP514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ514, SPTL!AQ514, NGET!AQ514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR514, SPTL!AR514, NGET!AR514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS514, SPTL!AS514, NGET!AS514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT514, SPTL!AT514, NGET!AT514))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E515, SPTL!E515, NGET!E515))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H515, SPTL!H515, NGET!H515))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP515, SPTL!AP515, NGET!AP515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ515, SPTL!AQ515, NGET!AQ515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR515, SPTL!AR515, NGET!AR515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS515, SPTL!AS515, NGET!AS515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT515, SPTL!AT515, NGET!AT515))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E516, SPTL!E516, NGET!E516))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H516, SPTL!H516, NGET!H516))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP516, SPTL!AP516, NGET!AP516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ516, SPTL!AQ516, NGET!AQ516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR516, SPTL!AR516, NGET!AR516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS516, SPTL!AS516, NGET!AS516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT516, SPTL!AT516, NGET!AT516))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E517, SPTL!E517, NGET!E517))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H517, SPTL!H517, NGET!H517))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.501457943150141,19.130995147699089,23.780721621167931,34.862082831762429,55.75931789455224,null,{"$f":"(CHOOSE(m_identity,SHET!AP517, SPTL!AP517, NGET!AP517))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ517, SPTL!AQ517, NGET!AQ517))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR517, SPTL!AR517, NGET!AR517))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS517, SPTL!AS517, NGET!AS517))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT517, SPTL!AT517, NGET!AT517))","v":1},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E518, SPTL!E518, NGET!E518))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H518, SPTL!H518, NGET!H518))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP518, SPTL!AP518, NGET!AP518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ518, SPTL!AQ518, NGET!AQ518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR518, SPTL!AR518, NGET!AR518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS518, SPTL!AS518, NGET!AS518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT518, SPTL!AT518, NGET!AT518))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E519, SPTL!E519, NGET!E519))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H519, SPTL!H519, NGET!H519))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP519, SPTL!AP519, NGET!AP519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ519, SPTL!AQ519, NGET!AQ519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR519, SPTL!AR519, NGET!AR519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS519, SPTL!AS519, NGET!AS519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT519, SPTL!AT519, NGET!AT519))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E520, SPTL!E520, NGET!E520))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H520, SPTL!H520, NGET!H520))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP520, SPTL!AP520, NGET!AP520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ520, SPTL!AQ520, NGET!AQ520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR520, SPTL!AR520, NGET!AR520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS520, SPTL!AS520, NGET!AS520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT520, SPTL!AT520, NGET!AT520))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E521, SPTL!E521, NGET!E521))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H521, SPTL!H521, NGET!H521))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP521, SPTL!AP521, NGET!AP521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ521, SPTL!AQ521, NGET!AQ521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR521, SPTL!AR521, NGET!AR521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS521, SPTL!AS521, NGET!AS521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT521, SPTL!AT521, NGET!AT521))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E614, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E522, SPTL!E522, NGET!E522))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H522, SPTL!H522, NGET!H522))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP522, SPTL!AP522, NGET!AP522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ522, SPTL!AQ522, NGET!AQ522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR522, SPTL!AR522, NGET!AR522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS522, SPTL!AS522, NGET!AS522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT522, SPTL!AT522, NGET!AT522))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E523, SPTL!E523, NGET!E523))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H523, SPTL!H523, NGET!H523))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP523, SPTL!AP523, NGET!AP523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ523, SPTL!AQ523, NGET!AQ523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR523, SPTL!AR523, NGET!AR523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS523, SPTL!AS523, NGET!AS523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT523, SPTL!AT523, NGET!AT523))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E524, SPTL!E524, NGET!E524))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H524, SPTL!H524, NGET!H524))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP524, SPTL!AP524, NGET!AP524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ524, SPTL!AQ524, NGET!AQ524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR524, SPTL!AR524, NGET!AR524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS524, SPTL!AS524, NGET!AS524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT524, SPTL!AT524, NGET!AT524))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E525, SPTL!E525, NGET!E525))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H525, SPTL!H525, NGET!H525))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP525, SPTL!AP525, NGET!AP525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ525, SPTL!AQ525, NGET!AQ525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR525, SPTL!AR525, NGET!AR525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS525, SPTL!AS525, NGET!AS525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT525, SPTL!AT525, NGET!AT525))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E526, SPTL!E526, NGET!E526))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H526, SPTL!H526, NGET!H526))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP526, SPTL!AP526, NGET!AP526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ526, SPTL!AQ526, NGET!AQ526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR526, SPTL!AR526, NGET!AR526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS526, SPTL!AS526, NGET!AS526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT526, SPTL!AT526, NGET!AT526))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E527, SPTL!E527, NGET!E527))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H527, SPTL!H527, NGET!H527))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP527, SPTL!AP527, NGET!AP527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ527, SPTL!AQ527, NGET!AQ527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR527, SPTL!AR527, NGET!AR527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS527, SPTL!AS527, NGET!AS527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT527, SPTL!AT527, NGET!AT527))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E528, SPTL!E528, NGET!E528))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H528, SPTL!H528, NGET!H528))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP528, SPTL!AP528, NGET!AP528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ528, SPTL!AQ528, NGET!AQ528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR528, SPTL!AR528, NGET!AR528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS528, SPTL!AS528, NGET!AS528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT528, SPTL!AT528, NGET!AT528))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E529, SPTL!E529, NGET!E529))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H529, SPTL!H529, NGET!H529))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP529, SPTL!AP529, NGET!AP529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ529, SPTL!AQ529, NGET!AQ529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR529, SPTL!AR529, NGET!AR529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS529, SPTL!AS529, NGET!AS529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT529, SPTL!AT529, NGET!AT529))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E530, SPTL!E530, NGET!E530))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H530, SPTL!H530, NGET!H530))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP530, SPTL!AP530, NGET!AP530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ530, SPTL!AQ530, NGET!AQ530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR530, SPTL!AR530, NGET!AR530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS530, SPTL!AS530, NGET!AS530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT530, SPTL!AT530, NGET!AT530))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E531, SPTL!E531, NGET!E531))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H531, SPTL!H531, NGET!H531))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP531, SPTL!AP531, NGET!AP531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ531, SPTL!AQ531, NGET!AQ531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR531, SPTL!AR531, NGET!AR531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS531, SPTL!AS531, NGET!AS531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT531, SPTL!AT531, NGET!AT531))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E532, SPTL!E532, NGET!E532))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H532, SPTL!H532, NGET!H532))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP532, SPTL!AP532, NGET!AP532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ532, SPTL!AQ532, NGET!AQ532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR532, SPTL!AR532, NGET!AR532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS532, SPTL!AS532, NGET!AS532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT532, SPTL!AT532, NGET!AT532))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E533, SPTL!E533, NGET!E533))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H533, SPTL!H533, NGET!H533))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP533, SPTL!AP533, NGET!AP533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ533, SPTL!AQ533, NGET!AQ533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR533, SPTL!AR533, NGET!AR533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS533, SPTL!AS533, NGET!AS533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT533, SPTL!AT533, NGET!AT533))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E534, SPTL!E534, NGET!E534))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H534, SPTL!H534, NGET!H534))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP534, SPTL!AP534, NGET!AP534))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ534, SPTL!AQ534, NGET!AQ534))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR534, SPTL!AR534, NGET!AR534))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS534, SPTL!AS534, NGET!AS534))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT534, SPTL!AT534, NGET!AT534))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E535, SPTL!E535, NGET!E535))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H535, SPTL!H535, NGET!H535))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,null,{"$f":"(CHOOSE(m_identity,SHET!AP535, SPTL!AP535, NGET!AP535))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ535, SPTL!AQ535, NGET!AQ535))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR535, SPTL!AR535, NGET!AR535))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS535, SPTL!AS535, NGET!AS535))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT535, SPTL!AT535, NGET!AT535))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E536, SPTL!E536, NGET!E536))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H536, SPTL!H536, NGET!H536))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP536, SPTL!AP536, NGET!AP536))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ536, SPTL!AQ536, NGET!AQ536))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR536, SPTL!AR536, NGET!AR536))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS536, SPTL!AS536, NGET!AS536))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT536, SPTL!AT536, NGET!AT536))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E537, SPTL!E537, NGET!E537))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H537, SPTL!H537, NGET!H537))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP537, SPTL!AP537, NGET!AP537))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ537, SPTL!AQ537, NGET!AQ537))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR537, SPTL!AR537, NGET!AR537))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS537, SPTL!AS537, NGET!AS537))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT537, SPTL!AT537, NGET!AT537))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E538, SPTL!E538, NGET!E538))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H538, SPTL!H538, NGET!H538))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP538, SPTL!AP538, NGET!AP538))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ538, SPTL!AQ538, NGET!AQ538))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR538, SPTL!AR538, NGET!AR538))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS538, SPTL!AS538, NGET!AS538))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT538, SPTL!AT538, NGET!AT538))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E539, SPTL!E539, NGET!E539))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H539, SPTL!H539, NGET!H539))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP539, SPTL!AP539, NGET!AP539))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ539, SPTL!AQ539, NGET!AQ539))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR539, SPTL!AR539, NGET!AR539))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS539, SPTL!AS539, NGET!AS539))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT539, SPTL!AT539, NGET!AT539))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E540, SPTL!E540, NGET!E540))","v":"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H540, SPTL!H540, NGET!H540))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP540, SPTL!AP540, NGET!AP540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ540, SPTL!AQ540, NGET!AQ540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR540, SPTL!AR540, NGET!AR540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS540, SPTL!AS540, NGET!AS540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT540, SPTL!AT540, NGET!AT540))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E541, SPTL!E541, NGET!E541))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H541, SPTL!H541, NGET!H541))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51358930255500002,4.8739269514961556,12.162159925169865,5.8205799150086719,2.2548841742587431,null,{"$f":"(CHOOSE(m_identity,SHET!AP541, SPTL!AP541, NGET!AP541))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AQ541, SPTL!AQ541, NGET!AQ541))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AR541, SPTL!AR541, NGET!AR541))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AS541, SPTL!AS541, NGET!AS541))","v":0.35790195299999999},{"$f":"(CHOOSE(m_identity,SHET!AT541, SPTL!AT541, NGET!AT541))","v":0.35790195299999999},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E634, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E542, SPTL!E542, NGET!E542))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H542, SPTL!H542, NGET!H542))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7985259949800001,7.5779564508871724,18.909663435429746,9.0498075891975276,3.5058822679076247,null,{"$f":"(CHOOSE(m_identity,SHET!AP542, SPTL!AP542, NGET!AP542))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AQ542, SPTL!AQ542, NGET!AQ542))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AR542, SPTL!AR542, NGET!AR542))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AS542, SPTL!AS542, NGET!AS542))","v":0.55646410800000001},{"$f":"(CHOOSE(m_identity,SHET!AT542, SPTL!AT542, NGET!AT542))","v":0.55646410800000001},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E543, SPTL!E543, NGET!E543))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H543, SPTL!H543, NGET!H543))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3493500275000002E-2,0.88724684979441748,2.2139925747123463,1.0595750090146128,0.41047781392132227,null,{"$f":"(CHOOSE(m_identity,SHET!AP543, SPTL!AP543, NGET!AP543))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ543, SPTL!AQ543, NGET!AQ543))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AR543, SPTL!AR543, NGET!AR543))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AS543, SPTL!AS543, NGET!AS543))","v":6.5152265000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AT543, SPTL!AT543, NGET!AT543))","v":6.5152265000000001E-2},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E544, SPTL!E544, NGET!E544))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H544, SPTL!H544, NGET!H544))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5434877500000005E-4,8.1077107714958713E-3,2.0231586564851065E-2,9.6824550189004936E-3,3.7509689599474097E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP544, SPTL!AP544, NGET!AP544))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AQ544, SPTL!AQ544, NGET!AQ544))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AR544, SPTL!AR544, NGET!AR544))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AS544, SPTL!AS544, NGET!AS544))","v":5.9536500000000004E-4},{"$f":"(CHOOSE(m_identity,SHET!AT544, SPTL!AT544, NGET!AT544))","v":5.9536500000000004E-4},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E545, SPTL!E545, NGET!E545))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H545, SPTL!H545, NGET!H545))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.528695742E-2,0.14507216837471643,0.36200602307403357,0.17324924190942642,6.7116503765640365E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP545, SPTL!AP545, NGET!AP545))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ545, SPTL!AQ545, NGET!AQ545))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AR545, SPTL!AR545, NGET!AR545))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AS545, SPTL!AS545, NGET!AS545))","v":1.0652932E-2},{"$f":"(CHOOSE(m_identity,SHET!AT545, SPTL!AT545, NGET!AT545))","v":1.0652932E-2},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E546, SPTL!E546, NGET!E546))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H546, SPTL!H546, NGET!H546))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3249895995E-2,0.12574059637395918,0.31376695986731634,0.15016293781974144,5.8172903214821714E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP546, SPTL!AP546, NGET!AP546))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ546, SPTL!AQ546, NGET!AQ546))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AR546, SPTL!AR546, NGET!AR546))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AS546, SPTL!AS546, NGET!AS546))","v":9.2333769999999992E-3},{"$f":"(CHOOSE(m_identity,SHET!AT546, SPTL!AT546, NGET!AT546))","v":9.2333769999999992E-3},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E547, SPTL!E547, NGET!E547))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H547, SPTL!H547, NGET!H547))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP547, SPTL!AP547, NGET!AP547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ547, SPTL!AQ547, NGET!AQ547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR547, SPTL!AR547, NGET!AR547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS547, SPTL!AS547, NGET!AS547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT547, SPTL!AT547, NGET!AT547))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E548, SPTL!E548, NGET!E548))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H548, SPTL!H548, NGET!H548))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP548, SPTL!AP548, NGET!AP548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ548, SPTL!AQ548, NGET!AQ548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR548, SPTL!AR548, NGET!AR548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS548, SPTL!AS548, NGET!AS548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT548, SPTL!AT548, NGET!AT548))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E549, SPTL!E549, NGET!E549))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H549, SPTL!H549, NGET!H549))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP549, SPTL!AP549, NGET!AP549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ549, SPTL!AQ549, NGET!AQ549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR549, SPTL!AR549, NGET!AR549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS549, SPTL!AS549, NGET!AS549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT549, SPTL!AT549, NGET!AT549))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E550, SPTL!E550, NGET!E550))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H550, SPTL!H550, NGET!H550))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP550, SPTL!AP550, NGET!AP550))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ550, SPTL!AQ550, NGET!AQ550))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR550, SPTL!AR550, NGET!AR550))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS550, SPTL!AS550, NGET!AS550))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT550, SPTL!AT550, NGET!AT550))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E551, SPTL!E551, NGET!E551))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H551, SPTL!H551, NGET!H551))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP551, SPTL!AP551, NGET!AP551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ551, SPTL!AQ551, NGET!AQ551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR551, SPTL!AR551, NGET!AR551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS551, SPTL!AS551, NGET!AS551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT551, SPTL!AT551, NGET!AT551))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E552, SPTL!E552, NGET!E552))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H552, SPTL!H552, NGET!H552))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP552, SPTL!AP552, NGET!AP552))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ552, SPTL!AQ552, NGET!AQ552))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR552, SPTL!AR552, NGET!AR552))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS552, SPTL!AS552, NGET!AS552))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT552, SPTL!AT552, NGET!AT552))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E553, SPTL!E553, NGET!E553))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H553, SPTL!H553, NGET!H553))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2300000000000004,5.1254999999999997,17.3825,54.91,56.1,null,{"$f":"(CHOOSE(m_identity,SHET!AP553, SPTL!AP553, NGET!AP553))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ553, SPTL!AQ553, NGET!AQ553))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR553, SPTL!AR553, NGET!AR553))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS553, SPTL!AS553, NGET!AS553))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT553, SPTL!AT553, NGET!AT553))","v":0.85},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E554, SPTL!E554, NGET!E554))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H554, SPTL!H554, NGET!H554))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP554, SPTL!AP554, NGET!AP554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ554, SPTL!AQ554, NGET!AQ554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR554, SPTL!AR554, NGET!AR554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS554, SPTL!AS554, NGET!AS554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT554, SPTL!AT554, NGET!AT554))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E555, SPTL!E555, NGET!E555))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H555, SPTL!H555, NGET!H555))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP555, SPTL!AP555, NGET!AP555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ555, SPTL!AQ555, NGET!AQ555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR555, SPTL!AR555, NGET!AR555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS555, SPTL!AS555, NGET!AS555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT555, SPTL!AT555, NGET!AT555))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E556, SPTL!E556, NGET!E556))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H556, SPTL!H556, NGET!H556))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP556, SPTL!AP556, NGET!AP556))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ556, SPTL!AQ556, NGET!AQ556))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR556, SPTL!AR556, NGET!AR556))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS556, SPTL!AS556, NGET!AS556))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT556, SPTL!AT556, NGET!AT556))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E557, SPTL!E557, NGET!E557))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H557, SPTL!H557, NGET!H557))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57000000000000006,0.90449999999999986,3.0675000000000003,9.69,9.9,null,{"$f":"(CHOOSE(m_identity,SHET!AP557, SPTL!AP557, NGET!AP557))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ557, SPTL!AQ557, NGET!AQ557))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR557, SPTL!AR557, NGET!AR557))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS557, SPTL!AS557, NGET!AS557))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT557, SPTL!AT557, NGET!AT557))","v":0.15},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E558, SPTL!E558, NGET!E558))","v":"Cyber Resilience OT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H558, SPTL!H558, NGET!H558))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP558, SPTL!AP558, NGET!AP558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ558, SPTL!AQ558, NGET!AQ558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR558, SPTL!AR558, NGET!AR558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS558, SPTL!AS558, NGET!AS558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT558, SPTL!AT558, NGET!AT558))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E559, SPTL!E559, NGET!E559))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H559, SPTL!H559, NGET!H559))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81349883696404779,1.943755842765521,1.1041855286229092,13.040234745803415,13.162954801173917,null,{"$f":"(CHOOSE(m_identity,SHET!AP559, SPTL!AP559, NGET!AP559))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ559, SPTL!AQ559, NGET!AQ559))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR559, SPTL!AR559, NGET!AR559))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS559, SPTL!AS559, NGET!AS559))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT559, SPTL!AT559, NGET!AT559))","v":0.85},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E560, SPTL!E560, NGET!E560))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H560, SPTL!H560, NGET!H560))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP560, SPTL!AP560, NGET!AP560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ560, SPTL!AQ560, NGET!AQ560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR560, SPTL!AR560, NGET!AR560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS560, SPTL!AS560, NGET!AS560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT560, SPTL!AT560, NGET!AT560))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E561, SPTL!E561, NGET!E561))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H561, SPTL!H561, NGET!H561))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E654, $E$22:$E$82, 0)) * AV654","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E654, $E$22:$E$82, 0)) * AW654","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E654, $E$22:$E$82, 0)) * AX654","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E654, $E$22:$E$82, 0)) * AY654","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E654, $E$22:$E$82, 0)) * AZ654","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP561, SPTL!AP561, NGET!AP561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ561, SPTL!AQ561, NGET!AQ561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR561, SPTL!AR561, NGET!AR561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS561, SPTL!AS561, NGET!AS561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT561, SPTL!AT561, NGET!AT561))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E654, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E562, SPTL!E562, NGET!E562))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H562, SPTL!H562, NGET!H562))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP562, SPTL!AP562, NGET!AP562))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ562, SPTL!AQ562, NGET!AQ562))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR562, SPTL!AR562, NGET!AR562))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS562, SPTL!AS562, NGET!AS562))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT562, SPTL!AT562, NGET!AT562))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E563, SPTL!E563, NGET!E563))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H563, SPTL!H563, NGET!H563))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14355861828777314,0.34301573695862136,0.19485626975698397,2.3012178963182497,2.32287437667775,null,{"$f":"(CHOOSE(m_identity,SHET!AP563, SPTL!AP563, NGET!AP563))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AQ563, SPTL!AQ563, NGET!AQ563))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AR563, SPTL!AR563, NGET!AR563))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AS563, SPTL!AS563, NGET!AS563))","v":0.15},{"$f":"(CHOOSE(m_identity,SHET!AT563, SPTL!AT563, NGET!AT563))","v":0.15},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E564, SPTL!E564, NGET!E564))","v":"Cyber Resilience IT Non-Baseline"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H564, SPTL!H564, NGET!H564))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP564, SPTL!AP564, NGET!AP564))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ564, SPTL!AQ564, NGET!AQ564))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR564, SPTL!AR564, NGET!AR564))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS564, SPTL!AS564, NGET!AS564))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT564, SPTL!AT564, NGET!AT564))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E565, SPTL!E565, NGET!E565))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H565, SPTL!H565, NGET!H565))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP565, SPTL!AP565, NGET!AP565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ565, SPTL!AQ565, NGET!AQ565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR565, SPTL!AR565, NGET!AR565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS565, SPTL!AS565, NGET!AS565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT565, SPTL!AT565, NGET!AT565))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E566, SPTL!E566, NGET!E566))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H566, SPTL!H566, NGET!H566))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP566, SPTL!AP566, NGET!AP566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ566, SPTL!AQ566, NGET!AQ566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR566, SPTL!AR566, NGET!AR566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS566, SPTL!AS566, NGET!AS566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT566, SPTL!AT566, NGET!AT566))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E567, SPTL!E567, NGET!E567))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H567, SPTL!H567, NGET!H567))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP567, SPTL!AP567, NGET!AP567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ567, SPTL!AQ567, NGET!AQ567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR567, SPTL!AR567, NGET!AR567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS567, SPTL!AS567, NGET!AS567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT567, SPTL!AT567, NGET!AT567))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E568, SPTL!E568, NGET!E568))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H568, SPTL!H568, NGET!H568))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP568, SPTL!AP568, NGET!AP568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ568, SPTL!AQ568, NGET!AQ568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR568, SPTL!AR568, NGET!AR568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS568, SPTL!AS568, NGET!AS568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT568, SPTL!AT568, NGET!AT568))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E569, SPTL!E569, NGET!E569))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H569, SPTL!H569, NGET!H569))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.347891603311727,22.273736928657087,40.659487573505274,45.243890732260112,41.151283579890787,null,{"$f":"(CHOOSE(m_identity,SHET!AP569, SPTL!AP569, NGET!AP569))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ569, SPTL!AQ569, NGET!AQ569))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR569, SPTL!AR569, NGET!AR569))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS569, SPTL!AS569, NGET!AS569))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT569, SPTL!AT569, NGET!AT569))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E570, SPTL!E570, NGET!E570))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H570, SPTL!H570, NGET!H570))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP570, SPTL!AP570, NGET!AP570))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ570, SPTL!AQ570, NGET!AQ570))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR570, SPTL!AR570, NGET!AR570))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS570, SPTL!AS570, NGET!AS570))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT570, SPTL!AT570, NGET!AT570))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E571, SPTL!E571, NGET!E571))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H571, SPTL!H571, NGET!H571))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.856763539850348,-6.4617181331915265,-12.026856937070184,-23.43581581011404,-31.31096119864398,null,{"$f":"(CHOOSE(m_identity,SHET!AP571, SPTL!AP571, NGET!AP571))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ571, SPTL!AQ571, NGET!AQ571))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR571, SPTL!AR571, NGET!AR571))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS571, SPTL!AS571, NGET!AS571))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT571, SPTL!AT571, NGET!AT571))","v":1},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E572, SPTL!E572, NGET!E572))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H572, SPTL!H572, NGET!H572))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP572, SPTL!AP572, NGET!AP572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ572, SPTL!AQ572, NGET!AQ572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR572, SPTL!AR572, NGET!AR572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS572, SPTL!AS572, NGET!AS572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT572, SPTL!AT572, NGET!AT572))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E573, SPTL!E573, NGET!E573))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H573, SPTL!H573, NGET!H573))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP573, SPTL!AP573, NGET!AP573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ573, SPTL!AQ573, NGET!AQ573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR573, SPTL!AR573, NGET!AR573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS573, SPTL!AS573, NGET!AS573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT573, SPTL!AT573, NGET!AT573))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E574, SPTL!E574, NGET!E574))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H574, SPTL!H574, NGET!H574))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP574, SPTL!AP574, NGET!AP574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ574, SPTL!AQ574, NGET!AQ574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR574, SPTL!AR574, NGET!AR574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS574, SPTL!AS574, NGET!AS574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT574, SPTL!AT574, NGET!AT574))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E575, SPTL!E575, NGET!E575))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H575, SPTL!H575, NGET!H575))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP575, SPTL!AP575, NGET!AP575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ575, SPTL!AQ575, NGET!AQ575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR575, SPTL!AR575, NGET!AR575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS575, SPTL!AS575, NGET!AS575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT575, SPTL!AT575, NGET!AT575))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E576, SPTL!E576, NGET!E576))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H576, SPTL!H576, NGET!H576))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP576, SPTL!AP576, NGET!AP576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ576, SPTL!AQ576, NGET!AQ576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR576, SPTL!AR576, NGET!AR576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS576, SPTL!AS576, NGET!AS576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT576, SPTL!AT576, NGET!AT576))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E577, SPTL!E577, NGET!E577))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H577, SPTL!H577, NGET!H577))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP577, SPTL!AP577, NGET!AP577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ577, SPTL!AQ577, NGET!AQ577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR577, SPTL!AR577, NGET!AR577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS577, SPTL!AS577, NGET!AS577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT577, SPTL!AT577, NGET!AT577))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E578, SPTL!E578, NGET!E578))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H578, SPTL!H578, NGET!H578))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP578, SPTL!AP578, NGET!AP578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ578, SPTL!AQ578, NGET!AQ578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR578, SPTL!AR578, NGET!AR578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS578, SPTL!AS578, NGET!AS578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT578, SPTL!AT578, NGET!AT578))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E579, SPTL!E579, NGET!E579))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H579, SPTL!H579, NGET!H579))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP579, SPTL!AP579, NGET!AP579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ579, SPTL!AQ579, NGET!AQ579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR579, SPTL!AR579, NGET!AR579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS579, SPTL!AS579, NGET!AS579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT579, SPTL!AT579, NGET!AT579))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E580, SPTL!E580, NGET!E580))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H580, SPTL!H580, NGET!H580))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP580, SPTL!AP580, NGET!AP580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ580, SPTL!AQ580, NGET!AQ580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR580, SPTL!AR580, NGET!AR580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS580, SPTL!AS580, NGET!AS580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT580, SPTL!AT580, NGET!AT580))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E581, SPTL!E581, NGET!E581))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H581, SPTL!H581, NGET!H581))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP581, SPTL!AP581, NGET!AP581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ581, SPTL!AQ581, NGET!AQ581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR581, SPTL!AR581, NGET!AR581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS581, SPTL!AS581, NGET!AS581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT581, SPTL!AT581, NGET!AT581))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E674, $E$22:$E$82, 0))","v":"Non-Tim"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E582, SPTL!E582, NGET!E582))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H582, SPTL!H582, NGET!H582))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP582, SPTL!AP582, NGET!AP582))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ582, SPTL!AQ582, NGET!AQ582))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR582, SPTL!AR582, NGET!AR582))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS582, SPTL!AS582, NGET!AS582))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT582, SPTL!AT582, NGET!AT582))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E583, SPTL!E583, NGET!E583))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H583, SPTL!H583, NGET!H583))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP583, SPTL!AP583, NGET!AP583))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ583, SPTL!AQ583, NGET!AQ583))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR583, SPTL!AR583, NGET!AR583))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS583, SPTL!AS583, NGET!AS583))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT583, SPTL!AT583, NGET!AT583))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E584, SPTL!E584, NGET!E584))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H584, SPTL!H584, NGET!H584))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP584, SPTL!AP584, NGET!AP584))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ584, SPTL!AQ584, NGET!AQ584))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR584, SPTL!AR584, NGET!AR584))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS584, SPTL!AS584, NGET!AS584))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT584, SPTL!AT584, NGET!AT584))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E585, SPTL!E585, NGET!E585))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H585, SPTL!H585, NGET!H585))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP585, SPTL!AP585, NGET!AP585))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ585, SPTL!AQ585, NGET!AQ585))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR585, SPTL!AR585, NGET!AR585))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS585, SPTL!AS585, NGET!AS585))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT585, SPTL!AT585, NGET!AT585))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E586, SPTL!E586, NGET!E586))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H586, SPTL!H586, NGET!H586))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP586, SPTL!AP586, NGET!AP586))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ586, SPTL!AQ586, NGET!AQ586))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR586, SPTL!AR586, NGET!AR586))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS586, SPTL!AS586, NGET!AS586))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT586, SPTL!AT586, NGET!AT586))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E587, SPTL!E587, NGET!E587))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H587, SPTL!H587, NGET!H587))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP587, SPTL!AP587, NGET!AP587))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ587, SPTL!AQ587, NGET!AQ587))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR587, SPTL!AR587, NGET!AR587))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS587, SPTL!AS587, NGET!AS587))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT587, SPTL!AT587, NGET!AT587))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E588, SPTL!E588, NGET!E588))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H588, SPTL!H588, NGET!H588))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP588, SPTL!AP588, NGET!AP588))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ588, SPTL!AQ588, NGET!AQ588))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR588, SPTL!AR588, NGET!AR588))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS588, SPTL!AS588, NGET!AS588))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT588, SPTL!AT588, NGET!AT588))","v":0},null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$676","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP10, SPTL!AP10, NGET!AP10) * (AP$247 - 1)","v":1.4430728793718555},{"$f":"CHOOSE(m_identity, SHET!AQ10, SPTL!AQ10, NGET!AQ10) * (AQ$247 - 1)","v":1.8904804809888534},{"$f":"CHOOSE(m_identity, SHET!AR10, SPTL!AR10, NGET!AR10) * (AR$247 - 1)","v":-0.13206983394198077},{"$f":"CHOOSE(m_identity, SHET!AS10, SPTL!AS10, NGET!AS10) * (AS$247 - 1)","v":2.1517034487294393},{"$f":"CHOOSE(m_identity, SHET!AT10, SPTL!AT10, NGET!AT10) * (AT$247 - 1)","v":6.5260517640108118},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E682)) = 0, 0, AP682 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E682)))","v":0.12985151606846562},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E682)) = 0, 0, AQ682 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E682)))","v":0.19868010955026316},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E682)) = 0, 0, AR682 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E682)))","v":0.16624884569573339},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E682)) = 0, 0, AS682 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E682)))","v":0.28299945844661573},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E682)) = 0, 0, AT682 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E682)))","v":0.30521382817706177},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$677","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP11, SPTL!AP11, NGET!AP11) * (AP$247 - 1)","v":3.3725581004887513},{"$f":"CHOOSE(m_identity, SHET!AQ11, SPTL!AQ11, NGET!AQ11) * (AQ$247 - 1)","v":2.8623766932310626},{"$f":"CHOOSE(m_identity, SHET!AR11, SPTL!AR11, NGET!AR11) * (AR$247 - 1)","v":-0.23228581233450549},{"$f":"CHOOSE(m_identity, SHET!AS11, SPTL!AS11, NGET!AS11) * (AS$247 - 1)","v":1.7252068586643912},{"$f":"CHOOSE(m_identity, SHET!AT11, SPTL!AT11, NGET!AT11) * (AT$247 - 1)","v":4.0918116995277645},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E683)) = 0, 0, AP683 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E683)))","v":0.30347170169816584},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E683)) = 0, 0, AQ683 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E683)))","v":0.30082157457018499},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E683)) = 0, 0, AR683 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E683)))","v":0.29240021751728801},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E683)) = 0, 0, AS683 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E683)))","v":0.22690515600498135},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E683)) = 0, 0, AT683 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E683)))","v":0.19136800597870485},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$678","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP12, SPTL!AP12, NGET!AP12) * (AP$247 - 1)","v":0.62202489237499847},{"$f":"CHOOSE(m_identity, SHET!AQ12, SPTL!AQ12, NGET!AQ12) * (AQ$247 - 1)","v":0.47735507358067036},{"$f":"CHOOSE(m_identity, SHET!AR12, SPTL!AR12, NGET!AR12) * (AR$247 - 1)","v":-5.0834051811441981E-2},{"$f":"CHOOSE(m_identity, SHET!AS12, SPTL!AS12, NGET!AS12) * (AS$247 - 1)","v":0.38484885090068566},{"$f":"CHOOSE(m_identity, SHET!AT12, SPTL!AT12, NGET!AT12) * (AT$247 - 1)","v":1.2032947866355079},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E684)) = 0, 0, AP684 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E684)))","v":5.5971445698831147E-2},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E684)) = 0, 0, AQ684 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E684)))","v":5.0167647466940822E-2},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E684)) = 0, 0, AR684 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E684)))","v":6.3989649895387649E-2},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E684)) = 0, 0, AS684 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E684)))","v":5.0616648150565505E-2},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E684)) = 0, 0, AT684 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E684)))","v":5.6276324726669102E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$679","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP13, SPTL!AP13, NGET!AP13) * (AP$247 - 1)","v":1.9453141859496776},{"$f":"CHOOSE(m_identity, SHET!AQ13, SPTL!AQ13, NGET!AQ13) * (AQ$247 - 1)","v":1.5325934565834995},{"$f":"CHOOSE(m_identity, SHET!AR13, SPTL!AR13, NGET!AR13) * (AR$247 - 1)","v":-0.14343691098175249},{"$f":"CHOOSE(m_identity, SHET!AS13, SPTL!AS13, NGET!AS13) * (AS$247 - 1)","v":1.248831833867712},{"$f":"CHOOSE(m_identity, SHET!AT13, SPTL!AT13, NGET!AT13) * (AT$247 - 1)","v":3.3893876672318535},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E685)) = 0, 0, AP685 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E685)))","v":0.17504451776892374},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E685)) = 0, 0, AQ685 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E685)))","v":0.16106796071798296},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E685)) = 0, 0, AR685 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E685)))","v":0.18055766535872098},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E685)) = 0, 0, AS685 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E685)))","v":0.1642506698049617},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E685)) = 0, 0, AT685 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E685)))","v":0.15851666865360178},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$680","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP14, SPTL!AP14, NGET!AP14) * (AP$247 - 1)","v":2.5892605204481476},{"$f":"CHOOSE(m_identity, SHET!AQ14, SPTL!AQ14, NGET!AQ14) * (AQ$247 - 1)","v":1.9496641887227988},{"$f":"CHOOSE(m_identity, SHET!AR14, SPTL!AR14, NGET!AR14) * (AR$247 - 1)","v":-0.17218534236267879},{"$f":"CHOOSE(m_identity, SHET!AS14, SPTL!AS14, NGET!AS14) * (AS$247 - 1)","v":1.6811322010024903},{"$f":"CHOOSE(m_identity, SHET!AT14, SPTL!AT14, NGET!AT14) * (AT$247 - 1)","v":5.0600565349550575},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E686)) = 0, 0, AP686 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E686)))","v":0.23298851283433916},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E686)) = 0, 0, AQ686 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E686)))","v":0.20490002329939663},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E686)) = 0, 0, AR686 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E686)))","v":0.21674604683833745},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E686)) = 0, 0, AS686 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E686)))","v":0.22110830502307527},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E686)) = 0, 0, AT686 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E686)))","v":0.23665139071419614},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$681","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP15, SPTL!AP15, NGET!AP15) * (AP$247 - 1)","v":1.1410234138034347},{"$f":"CHOOSE(m_identity, SHET!AQ15, SPTL!AQ15, NGET!AQ15) * (AQ$247 - 1)","v":0.80272760335206328},{"$f":"CHOOSE(m_identity, SHET!AR15, SPTL!AR15, NGET!AR15) * (AR$247 - 1)","v":-6.3598580498150037E-2},{"$f":"CHOOSE(m_identity, SHET!AS15, SPTL!AS15, NGET!AS15) * (AS$247 - 1)","v":0.41148375479250238},{"$f":"CHOOSE(m_identity, SHET!AT15, SPTL!AT15, NGET!AT15) * (AT$247 - 1)","v":1.1112982399788485},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E687)) = 0, 0, AP687 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E687)))","v":0.10267230593127442},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E687)) = 0, 0, AQ687 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E687)))","v":8.4362684395231521E-2},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E687)) = 0, 0, AR687 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E687)))","v":8.0057574694532466E-2},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E687)) = 0, 0, AS687 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E687)))","v":5.4119762569800514E-2},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E687)) = 0, 0, AT687 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E687)))","v":5.1973781749766322E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$676","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H688) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":6.0636264113299898},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H688) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":4.1379768265087407},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H688) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-0.29186783197619998},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H688) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":1.888757924858399},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H688) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":3.4776797077203772},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E688)) = 0, 0, AP688 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E688)))","v":0.4399758967495469},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E688)) = 0, 0, AQ688 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E688)))","v":0.44876450561231868},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E688)) = 0, 0, AR688 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E688)))","v":0.43255169415262168},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E688)) = 0, 0, AS688 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E688)))","v":0.38085900859275035},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E688)) = 0, 0, AT688 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E688)))","v":0.38530589303528046},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$677","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H689) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":6.3899646316507601},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H689) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":4.1836410485574689},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H689) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-0.31851979956376453},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H689) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":2.6308795451430722},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H689) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":4.7428196547977306},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E689)) = 0, 0, AP689 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E689)))","v":0.46365495304183407},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E689)) = 0, 0, AQ689 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E689)))","v":0.45371680063257824},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E689)) = 0, 0, AR689 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E689)))","v":0.47205023585365397},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E689)) = 0, 0, AS689 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E689)))","v":0.53050428649571724},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E689)) = 0, 0, AT689 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E689)))","v":0.52547575285333181},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$678","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H690) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":0.74815367790430376},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H690) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":0.48983157465475569},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H690) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-3.7293126529780195E-2},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H690) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":0.3080302194588998},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H690) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":0.55530166016851223},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E690)) = 0, 0, AP690 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E690)))","v":5.428592776219833E-2},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E690)) = 0, 0, AQ690 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E690)))","v":5.3122343031270398E-2},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E690)) = 0, 0, AR690 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E690)))","v":5.5268869308008929E-2},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E690)) = 0, 0, AS690 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E690)))","v":6.2112821582744192E-2},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E690)) = 0, 0, AT690 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E690)))","v":6.1524067785832443E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$679","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H691) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":6.8366696759582469E-3},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H691) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":4.4761080131953766E-3},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H691) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-3.4078665225840699E-4},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H691) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":2.814797177168712E-3},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H691) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":5.0743772746231668E-3},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E691)) = 0, 0, AP691 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E691)))","v":4.9606780949428561E-4},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E691)) = 0, 0, AQ691 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E691)))","v":4.8543490788558629E-4},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E691)) = 0, 0, AR691 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E691)))","v":5.0504998368917377E-4},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E691)) = 0, 0, AS691 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E691)))","v":5.6759039799476646E-4},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E691)) = 0, 0, AT691 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E691)))","v":5.6221033324493225E-4},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$680","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H692) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":0.46711437420900032},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H692) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":0.33547574459515828},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H692) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-2.1451542550117643E-2},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H692) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":8.5068546132021722E-2},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H692) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":0.16619035577807995},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E692)) = 0, 0, AP692 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E692)))","v":3.3893754617400643E-2},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E692)) = 0, 0, AQ692 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E692)))","v":3.6382418988844645E-2},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E692)) = 0, 0, AR692 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E692)))","v":3.1791448236738448E-2},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E692)) = 0, 0, AS692 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E692)))","v":1.7153665758780294E-2},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E692)) = 0, 0, AT692 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E692)))","v":1.8412886990360165E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$681","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H693) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AP$247 - 1)","v":0.10602831631451348},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H693) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AQ$247 - 1)","v":6.9418915755131524E-2},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H693) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AR$247 - 1)","v":-5.2851807494054453E-3},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H693) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AS$247 - 1)","v":4.3654033265869682E-2},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H693) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 1 (Baseline)\")) * (AT$247 - 1)","v":7.869733426860534E-2},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E693)) = 0, 0, AP693 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E693)))","v":7.6934000195256983E-3},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E693)) = 0, 0, AQ693 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E693)))","v":7.5284968271025175E-3},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E693)) = 0, 0, AR693 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E693)))","v":7.8327024652876664E-3},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E693)) = 0, 0, AS693 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E693)))","v":8.802627172013338E-3},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E693)) = 0, 0, AT693 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E693)))","v":8.7191890019502182E-3},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$676","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H694) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0.63980783959560827},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H694) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0.86873999038630478},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H694) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":-0.14124390149581689},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H694) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":1.8200271386583922},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H694) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":5.0792438003068643},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E694)) = 0, 0, AP694 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E694)))","v":1},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E694)) = 0, 0, AQ694 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E694)))","v":1},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E694)) = 0, 0, AR694 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E694)))","v":1},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E694)) = 0, 0, AS694 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E694)))","v":1},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E694)) = 0, 0, AT694 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E694)))","v":1},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E694, $E$22:$E$82, 0))","v":"TIM"},0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$677","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H695) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H695) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H695) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":0},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H695) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":0},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H695) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E695)) = 0, 0, AP695 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E695)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E695)) = 0, 0, AQ695 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E695)))","v":0},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E695)) = 0, 0, AR695 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E695)))","v":0},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E695)) = 0, 0, AS695 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E695)))","v":0},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E695)) = 0, 0, AT695 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E695)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$678","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H696) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H696) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H696) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":0},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H696) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":0},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H696) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E696)) = 0, 0, AP696 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E696)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E696)) = 0, 0, AQ696 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E696)))","v":0},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E696)) = 0, 0, AR696 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E696)))","v":0},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E696)) = 0, 0, AS696 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E696)))","v":0},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E696)) = 0, 0, AT696 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E696)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$679","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H697) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H697) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H697) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":0},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H697) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":0},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H697) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E697)) = 0, 0, AP697 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E697)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E697)) = 0, 0, AQ697 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E697)))","v":0},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E697)) = 0, 0, AR697 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E697)))","v":0},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E697)) = 0, 0, AS697 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E697)))","v":0},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E697)) = 0, 0, AT697 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E697)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$680","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H698) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H698) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H698) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":0},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H698) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":0},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H698) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E698)) = 0, 0, AP698 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E698)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E698)) = 0, 0, AQ698 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E698)))","v":0},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E698)) = 0, 0, AR698 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E698)))","v":0},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E698)) = 0, 0, AS698 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E698)))","v":0},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E698)) = 0, 0, AT698 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E698)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$681","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$334:AP$681) * ($H$334:$H$681 = $H699) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AP$247 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$334:AQ$681) * ($H$334:$H$681 = $H699) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AQ$247 - 1)","v":0},{"$f":"SUMPRODUCT((AR$334:AR$681) * ($H$334:$H$681 = $H699) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AR$247 - 1)","v":0},{"$f":"SUMPRODUCT((AS$334:AS$681) * ($H$334:$H$681 = $H699) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AS$247 - 1)","v":0},{"$f":"SUMPRODUCT((AT$334:AT$681) * ($H$334:$H$681 = $H699) * ($BD$334:$BD$681 = \"RPEs Apply\") * ($BE$334:$BE$681 = \"CapRate 2 (UM)\")) * (AT$247 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E699)) = 0, 0, AP699 / SUMPRODUCT((AP$682:AP$699) * ($E$682:$E$699 = $E699)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E699)) = 0, 0, AQ699 / SUMPRODUCT((AQ$682:AQ$699) * ($E$682:$E$699 = $E699)))","v":0},{"$f":"IF(SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E699)) = 0, 0, AR699 / SUMPRODUCT((AR$682:AR$699) * ($E$682:$E$699 = $E699)))","v":0},{"$f":"IF(SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E699)) = 0, 0, AS699 / SUMPRODUCT((AS$682:AS$699) * ($E$682:$E$699 = $E699)))","v":0},{"$f":"IF(SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E699)) = 0, 0, AT699 / SUMPRODUCT((AT$682:AT$699) * ($E$682:$E$699 = $E699)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I608, SPTL!I608, NGET!I608))","v":20}]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH610, SPTL!AH610, NGET!AH610))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AI610, SPTL!AI610, NGET!AI610))","v":44},{"$f":"(CHOOSE(m_identity,SHET!AJ610, SPTL!AJ610, NGET!AJ610))","v":43},{"$f":"(CHOOSE(m_identity,SHET!AK610, SPTL!AK610, NGET!AK610))","v":42},{"$f":"(CHOOSE(m_identity,SHET!AL610, SPTL!AL610, NGET!AL610))","v":41},{"$f":"(CHOOSE(m_identity,SHET!AM610, SPTL!AM610, NGET!AM610))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AN610, SPTL!AN610, NGET!AN610))","v":39},{"$f":"(CHOOSE(m_identity,SHET!AO610, SPTL!AO610, NGET!AO610))","v":38},{"$f":"(CHOOSE(m_identity,SHET!AP610, SPTL!AP610, NGET!AP610))","v":37},{"$f":"(CHOOSE(m_identity,SHET!AQ610, SPTL!AQ610, NGET!AQ610))","v":36},{"$f":"(CHOOSE(m_identity,SHET!AR610, SPTL!AR610, NGET!AR610))","v":35},{"$f":"(CHOOSE(m_identity,SHET!AS610, SPTL!AS610, NGET!AS610))","v":34},{"$f":"(CHOOSE(m_identity,SHET!AT610, SPTL!AT610, NGET!AT610))","v":33}]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K615, SPTL!K615, NGET!K615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!L615, SPTL!L615, NGET!L615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!M615, SPTL!M615, NGET!M615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!N615, SPTL!N615, NGET!N615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!O615, SPTL!O615, NGET!O615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!P615, SPTL!P615, NGET!P615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!Q615, SPTL!Q615, NGET!Q615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!R615, SPTL!R615, NGET!R615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!S615, SPTL!S615, NGET!S615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!T615, SPTL!T615, NGET!T615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!U615, SPTL!U615, NGET!U615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!V615, SPTL!V615, NGET!V615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!W615, SPTL!W615, NGET!W615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!X615, SPTL!X615, NGET!X615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!Y615, SPTL!Y615, NGET!Y615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!Z615, SPTL!Z615, NGET!Z615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AA615, SPTL!AA615, NGET!AA615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AB615, SPTL!AB615, NGET!AB615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AC615, SPTL!AC615, NGET!AC615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AD615, SPTL!AD615, NGET!AD615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AE615, SPTL!AE615, NGET!AE615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AF615, SPTL!AF615, NGET!AF615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AG615, SPTL!AG615, NGET!AG615))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AH615, SPTL!AH615, NGET!AH615))","v":23.125},{"$f":"(CHOOSE(m_identity,SHET!AI615, SPTL!AI615, NGET!AI615))","v":26.25},{"$f":"(CHOOSE(m_identity,SHET!AJ615, SPTL!AJ615, NGET!AJ615))","v":29.375},{"$f":"(CHOOSE(m_identity,SHET!AK615, SPTL!AK615, NGET!AK615))","v":32.5},{"$f":"(CHOOSE(m_identity,SHET!AL615, SPTL!AL615, NGET!AL615))","v":35.625},{"$f":"(CHOOSE(m_identity,SHET!AM615, SPTL!AM615, NGET!AM615))","v":38.75},{"$f":"(CHOOSE(m_identity,SHET!AN615, SPTL!AN615, NGET!AN615))","v":41.875},{"$f":"(CHOOSE(m_identity,SHET!AO615, SPTL!AO615, NGET!AO615))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AP615, SPTL!AP615, NGET!AP615))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AQ615, SPTL!AQ615, NGET!AQ615))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AR615, SPTL!AR615, NGET!AR615))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AS615, SPTL!AS615, NGET!AS615))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AT615, SPTL!AT615, NGET!AT615))","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K616, SPTL!K616, NGET!K616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!L616, SPTL!L616, NGET!L616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!M616, SPTL!M616, NGET!M616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!N616, SPTL!N616, NGET!N616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!O616, SPTL!O616, NGET!O616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!P616, SPTL!P616, NGET!P616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Q616, SPTL!Q616, NGET!Q616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!R616, SPTL!R616, NGET!R616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!S616, SPTL!S616, NGET!S616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!T616, SPTL!T616, NGET!T616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!U616, SPTL!U616, NGET!U616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!V616, SPTL!V616, NGET!V616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!W616, SPTL!W616, NGET!W616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!X616, SPTL!X616, NGET!X616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Y616, SPTL!Y616, NGET!Y616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Z616, SPTL!Z616, NGET!Z616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AA616, SPTL!AA616, NGET!AA616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AB616, SPTL!AB616, NGET!AB616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AC616, SPTL!AC616, NGET!AC616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AD616, SPTL!AD616, NGET!AD616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AE616, SPTL!AE616, NGET!AE616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AF616, SPTL!AF616, NGET!AF616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AG616, SPTL!AG616, NGET!AG616))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AH616, SPTL!AH616, NGET!AH616))","v":23.125},{"$f":"(CHOOSE(m_identity,SHET!AI616, SPTL!AI616, NGET!AI616))","v":26.25},{"$f":"(CHOOSE(m_identity,SHET!AJ616, SPTL!AJ616, NGET!AJ616))","v":29.375},{"$f":"(CHOOSE(m_identity,SHET!AK616, SPTL!AK616, NGET!AK616))","v":32.5},{"$f":"(CHOOSE(m_identity,SHET!AL616, SPTL!AL616, NGET!AL616))","v":35.625},{"$f":"(CHOOSE(m_identity,SHET!AM616, SPTL!AM616, NGET!AM616))","v":38.75},{"$f":"(CHOOSE(m_identity,SHET!AN616, SPTL!AN616, NGET!AN616))","v":41.875},{"$f":"(CHOOSE(m_identity,SHET!AO616, SPTL!AO616, NGET!AO616))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AP616, SPTL!AP616, NGET!AP616))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AQ616, SPTL!AQ616, NGET!AQ616))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AR616, SPTL!AR616, NGET!AR616))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AS616, SPTL!AS616, NGET!AS616))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AT616, SPTL!AT616, NGET!AT616))","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I617, SPTL!I617, NGET!I617))","v":50}]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,{"$f":"(CHOOSE(m_identity,SHET!I618, SPTL!I618, NGET!I618))","v":"1991-03-31"}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K619, SPTL!K619, NGET!K619))","v":498.22060968623174},{"$f":"(CHOOSE(m_identity,SHET!L619, SPTL!L619, NGET!L619))","v":617.24788684513385},{"$f":"(CHOOSE(m_identity,SHET!M619, SPTL!M619, NGET!M619))","v":728.48289802540341},{"$f":"(CHOOSE(m_identity,SHET!N619, SPTL!N619, NGET!N619))","v":524.64436339325255},{"$f":"(CHOOSE(m_identity,SHET!O619, SPTL!O619, NGET!O619))","v":341.6847934470731},{"$f":"(CHOOSE(m_identity,SHET!P619, SPTL!P619, NGET!P619))","v":345.4054363125997},{"$f":"(CHOOSE(m_identity,SHET!Q619, SPTL!Q619, NGET!Q619))","v":334.55038423014105},{"$f":"(CHOOSE(m_identity,SHET!R619, SPTL!R619, NGET!R619))","v":295.97474772637224},{"$f":"(CHOOSE(m_identity,SHET!S619, SPTL!S619, NGET!S619))","v":512.82545191021768},{"$f":"(CHOOSE(m_identity,SHET!T619, SPTL!T619, NGET!T619))","v":455.57432947053542},{"$f":"(CHOOSE(m_identity,SHET!U619, SPTL!U619, NGET!U619))","v":386.83792165953156},{"$f":"(CHOOSE(m_identity,SHET!V619, SPTL!V619, NGET!V619))","v":535.33364319604141},{"$f":"(CHOOSE(m_identity,SHET!W619, SPTL!W619, NGET!W619))","v":496.47891236346226},{"$f":"(CHOOSE(m_identity,SHET!X619, SPTL!X619, NGET!X619))","v":421.92146174404888},{"$f":"(CHOOSE(m_identity,SHET!Y619, SPTL!Y619, NGET!Y619))","v":554.88155741332412},{"$f":"(CHOOSE(m_identity,SHET!Z619, SPTL!Z619, NGET!Z619))","v":762.04394703166179},{"$f":"(CHOOSE(m_identity,SHET!AA619, SPTL!AA619, NGET!AA619))","v":730.91048397145369},{"$f":"(CHOOSE(m_identity,SHET!AB619, SPTL!AB619, NGET!AB619))","v":913.96055221817517},{"$f":"(CHOOSE(m_identity,SHET!AC619, SPTL!AC619, NGET!AC619))","v":873.21221191520908},{"$f":"(CHOOSE(m_identity,SHET!AD619, SPTL!AD619, NGET!AD619))","v":1066.4318048356859},{"$f":"(CHOOSE(m_identity,SHET!AE619, SPTL!AE619, NGET!AE619))","v":862.29308421000508},{"$f":"(CHOOSE(m_identity,SHET!AF619, SPTL!AF619, NGET!AF619))","v":1218.1614307017737},{"$f":"(CHOOSE(m_identity,SHET!AG619, SPTL!AG619, NGET!AG619))","v":1185.6150651116227}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K620, SPTL!K620, NGET!K620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!L620, SPTL!L620, NGET!L620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!M620, SPTL!M620, NGET!M620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!N620, SPTL!N620, NGET!N620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!O620, SPTL!O620, NGET!O620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!P620, SPTL!P620, NGET!P620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Q620, SPTL!Q620, NGET!Q620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!R620, SPTL!R620, NGET!R620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!S620, SPTL!S620, NGET!S620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!T620, SPTL!T620, NGET!T620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!U620, SPTL!U620, NGET!U620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!V620, SPTL!V620, NGET!V620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!W620, SPTL!W620, NGET!W620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!X620, SPTL!X620, NGET!X620))","v":-53.094866013037134},{"$f":"(CHOOSE(m_identity,SHET!Y620, SPTL!Y620, NGET!Y620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z620, SPTL!Z620, NGET!Z620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA620, SPTL!AA620, NGET!AA620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB620, SPTL!AB620, NGET!AB620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC620, SPTL!AC620, NGET!AC620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD620, SPTL!AD620, NGET!AD620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE620, SPTL!AE620, NGET!AE620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF620, SPTL!AF620, NGET!AF620))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG620, SPTL!AG620, NGET!AG620))","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E142, SPTL!E142, NGET!E142)","v":"RIIO-1 net RAV additions (after disposals)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H142, SPTL!H142, NGET!H142)","v":"LRAVt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH142, SPTL!AH142, NGET!AH142)","v":1247.4253802644923},{"$f":"CHOOSE(m_identity,SHET!AI142, SPTL!AI142, NGET!AI142)","v":1170.059191238618},{"$f":"CHOOSE(m_identity,SHET!AJ142, SPTL!AJ142, NGET!AJ142)","v":1116.8366184096178},{"$f":"CHOOSE(m_identity,SHET!AK142, SPTL!AK142, NGET!AK142)","v":1105.2841615204172},{"$f":"CHOOSE(m_identity,SHET!AL142, SPTL!AL142, NGET!AL142)","v":1027.8092776175963},{"$f":"CHOOSE(m_identity,SHET!AM142, SPTL!AM142, NGET!AM142)","v":1084.1406486900328},{"$f":"CHOOSE(m_identity,SHET!AN142, SPTL!AN142, NGET!AN142)","v":1105.5981437266923},{"$f":"CHOOSE(m_identity,SHET!AO142, SPTL!AO142, NGET!AO142)","v":1096.2126907839499}]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH621, SPTL!AH621, NGET!AH621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI621, SPTL!AI621, NGET!AI621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ621, SPTL!AJ621, NGET!AJ621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK621, SPTL!AK621, NGET!AK621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL621, SPTL!AL621, NGET!AL621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM621, SPTL!AM621, NGET!AM621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN621, SPTL!AN621, NGET!AN621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO621, SPTL!AO621, NGET!AO621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AP621, SPTL!AP621, NGET!AP621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ621, SPTL!AQ621, NGET!AQ621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR621, SPTL!AR621, NGET!AR621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS621, SPTL!AS621, NGET!AS621))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT621, SPTL!AT621, NGET!AT621))","v":0}]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH622, SPTL!AH622, NGET!AH622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI622, SPTL!AI622, NGET!AI622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ622, SPTL!AJ622, NGET!AJ622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK622, SPTL!AK622, NGET!AK622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL622, SPTL!AL622, NGET!AL622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM622, SPTL!AM622, NGET!AM622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN622, SPTL!AN622, NGET!AN622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO622, SPTL!AO622, NGET!AO622))","v":0}]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds (for totex deduction)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP624, SPTL!AP624, NGET!AP624))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ624, SPTL!AQ624, NGET!AQ624))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR624, SPTL!AR624, NGET!AR624))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS624, SPTL!AS624, NGET!AS624))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT624, SPTL!AT624, NGET!AT624))","v":0}]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z628, SPTL!Z628, NGET!Z628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AA628, SPTL!AA628, NGET!AA628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AB628, SPTL!AB628, NGET!AB628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AC628, SPTL!AC628, NGET!AC628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AD628, SPTL!AD628, NGET!AD628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AE628, SPTL!AE628, NGET!AE628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AF628, SPTL!AF628, NGET!AF628))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AG628, SPTL!AG628, NGET!AG628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AH628, SPTL!AH628, NGET!AH628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AI628, SPTL!AI628, NGET!AI628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AJ628, SPTL!AJ628, NGET!AJ628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AK628, SPTL!AK628, NGET!AK628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AL628, SPTL!AL628, NGET!AL628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AM628, SPTL!AM628, NGET!AM628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AN628, SPTL!AN628, NGET!AN628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AO628, SPTL!AO628, NGET!AO628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AP628, SPTL!AP628, NGET!AP628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AQ628, SPTL!AQ628, NGET!AQ628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AR628, SPTL!AR628, NGET!AR628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AS628, SPTL!AS628, NGET!AS628))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AT628, SPTL!AT628, NGET!AT628))","v":18}]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z629, SPTL!Z629, NGET!Z629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA629, SPTL!AA629, NGET!AA629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB629, SPTL!AB629, NGET!AB629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC629, SPTL!AC629, NGET!AC629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD629, SPTL!AD629, NGET!AD629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE629, SPTL!AE629, NGET!AE629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF629, SPTL!AF629, NGET!AF629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG629, SPTL!AG629, NGET!AG629))","v":0}]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I631, SPTL!I631, NGET!I631))","v":20}]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AC632, SPTL!AC632, NGET!AC632))","v":1.01961845348465},{"$f":"(CHOOSE(m_identity,SHET!AD632, SPTL!AD632, NGET!AD632))","v":16.137130150296585},{"$f":"(CHOOSE(m_identity,SHET!AE632, SPTL!AE632, NGET!AE632))","v":142.34476587490084},{"$f":"(CHOOSE(m_identity,SHET!AF632, SPTL!AF632, NGET!AF632))","v":131.67269693073274},{"$f":"(CHOOSE(m_identity,SHET!AG632, SPTL!AG632, NGET!AG632))","v":411.20138723908724}]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AD633, SPTL!AD633, NGET!AD633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE633, SPTL!AE633, NGET!AE633))","v":0.13205325944006394},{"$f":"(CHOOSE(m_identity,SHET!AF633, SPTL!AF633, NGET!AF633))","v":4.9681319976135034}]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z635, SPTL!Z635, NGET!Z635))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AA635, SPTL!AA635, NGET!AA635))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AB635, SPTL!AB635, NGET!AB635))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AC635, SPTL!AC635, NGET!AC635))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AD635, SPTL!AD635, NGET!AD635))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AE635, SPTL!AE635, NGET!AE635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AF635, SPTL!AF635, NGET!AF635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AG635, SPTL!AG635, NGET!AG635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AH635, SPTL!AH635, NGET!AH635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AI635, SPTL!AI635, NGET!AI635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AJ635, SPTL!AJ635, NGET!AJ635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AK635, SPTL!AK635, NGET!AK635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AL635, SPTL!AL635, NGET!AL635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AM635, SPTL!AM635, NGET!AM635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AN635, SPTL!AN635, NGET!AN635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AO635, SPTL!AO635, NGET!AO635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AP635, SPTL!AP635, NGET!AP635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AQ635, SPTL!AQ635, NGET!AQ635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AR635, SPTL!AR635, NGET!AR635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AS635, SPTL!AS635, NGET!AS635))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AT635, SPTL!AT635, NGET!AT635))","v":17.5}]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z636, SPTL!Z636, NGET!Z636))","v":138.83068596663969},{"$f":"(CHOOSE(m_identity,SHET!AA636, SPTL!AA636, NGET!AA636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB636, SPTL!AB636, NGET!AB636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC636, SPTL!AC636, NGET!AC636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD636, SPTL!AD636, NGET!AD636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE636, SPTL!AE636, NGET!AE636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF636, SPTL!AF636, NGET!AF636))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG636, SPTL!AG636, NGET!AG636))","v":0}]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I638, SPTL!I638, NGET!I638))","v":20},">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y640, SPTL!Y640, NGET!Y640))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z640, SPTL!Z640, NGET!Z640))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA640, SPTL!AA640, NGET!AA640))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB640, SPTL!AB640, NGET!AB640))","v":1.1435993726865596},{"$f":"(CHOOSE(m_identity,SHET!AC640, SPTL!AC640, NGET!AC640))","v":25.838688079315403},{"$f":"(CHOOSE(m_identity,SHET!AD640, SPTL!AD640, NGET!AD640))","v":23.570189042145977},{"$f":"(CHOOSE(m_identity,SHET!AE640, SPTL!AE640, NGET!AE640))","v":1.2622043397215919},{"$f":"(CHOOSE(m_identity,SHET!AF640, SPTL!AF640, NGET!AF640))","v":38.530518672339717},{"$f":"(CHOOSE(m_identity,SHET!AG640, SPTL!AG640, NGET!AG640))","v":3.2825732608414535}]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y642, SPTL!Y642, NGET!Y642))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z642, SPTL!Z642, NGET!Z642))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA642, SPTL!AA642, NGET!AA642))","v":5.6572018883239457},{"$f":"(CHOOSE(m_identity,SHET!AB642, SPTL!AB642, NGET!AB642))","v":4.6789784310037987},{"$f":"(CHOOSE(m_identity,SHET!AC642, SPTL!AC642, NGET!AC642))","v":6.9764062101944537},{"$f":"(CHOOSE(m_identity,SHET!AD642, SPTL!AD642, NGET!AD642))","v":14.912073809350556},{"$f":"(CHOOSE(m_identity,SHET!AE642, SPTL!AE642, NGET!AE642))","v":39.617454349834311},{"$f":"(CHOOSE(m_identity,SHET!AF642, SPTL!AF642, NGET!AF642))","v":41.302223630893977},{"$f":"(CHOOSE(m_identity,SHET!AG642, SPTL!AG642, NGET!AG642))","v":0}]
[]
[null,null,"TIRG"]
[null,null,"Note: TIRG revenue from 2022 onwards are sourced from \"Transmission investment for renewable generation\" Variable Value (see \"TIRG commissioned in 2017 revenue\" below)."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I647, SPTL!I647, NGET!I647))","v":20}]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I648, SPTL!I648, NGET!I648))","v":5}]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I649, SPTL!I649, NGET!I649))","v":"NA"}]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!V651, SPTL!V651, NGET!V651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!W651, SPTL!W651, NGET!W651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!X651, SPTL!X651, NGET!X651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!Y651, SPTL!Y651, NGET!Y651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!Z651, SPTL!Z651, NGET!Z651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AA651, SPTL!AA651, NGET!AA651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AB651, SPTL!AB651, NGET!AB651))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AC651, SPTL!AC651, NGET!AC651))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AD651, SPTL!AD651, NGET!AD651))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AE651, SPTL!AE651, NGET!AE651))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AF651, SPTL!AF651, NGET!AF651))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AG651, SPTL!AG651, NGET!AG651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AH651, SPTL!AH651, NGET!AH651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AI651, SPTL!AI651, NGET!AI651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AJ651, SPTL!AJ651, NGET!AJ651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AK651, SPTL!AK651, NGET!AK651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AL651, SPTL!AL651, NGET!AL651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AM651, SPTL!AM651, NGET!AM651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AN651, SPTL!AN651, NGET!AN651))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AO651, SPTL!AO651, NGET!AO651))","v":0.18000000000000002}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!V652, SPTL!V652, NGET!V652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!W652, SPTL!W652, NGET!W652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!X652, SPTL!X652, NGET!X652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!Y652, SPTL!Y652, NGET!Y652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!Z652, SPTL!Z652, NGET!Z652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AA652, SPTL!AA652, NGET!AA652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AB652, SPTL!AB652, NGET!AB652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AC652, SPTL!AC652, NGET!AC652))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AD652, SPTL!AD652, NGET!AD652))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AE652, SPTL!AE652, NGET!AE652))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AF652, SPTL!AF652, NGET!AF652))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AG652, SPTL!AG652, NGET!AG652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AH652, SPTL!AH652, NGET!AH652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AI652, SPTL!AI652, NGET!AI652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AJ652, SPTL!AJ652, NGET!AJ652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AK652, SPTL!AK652, NGET!AK652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AL652, SPTL!AL652, NGET!AL652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AM652, SPTL!AM652, NGET!AM652))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AN652, SPTL!AN652, NGET!AN652))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AO652, SPTL!AO652, NGET!AO652))","v":0.06}]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y654, SPTL!Y654, NGET!Y654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z654, SPTL!Z654, NGET!Z654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA654, SPTL!AA654, NGET!AA654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB654, SPTL!AB654, NGET!AB654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC654, SPTL!AC654, NGET!AC654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD654, SPTL!AD654, NGET!AD654))","v":2.3474178403755867E-2},{"$f":"(CHOOSE(m_identity,SHET!AE654, SPTL!AE654, NGET!AE654))","v":0.14960575204025078},{"$f":"(CHOOSE(m_identity,SHET!AF654, SPTL!AF654, NGET!AF654))","v":2.3630029135963296E-2},{"$f":"(CHOOSE(m_identity,SHET!AG654, SPTL!AG654, NGET!AG654))","v":2.3630029135963296E-2},{"$f":"(CHOOSE(m_identity,SHET!AH654, SPTL!AH654, NGET!AH654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AI654, SPTL!AI654, NGET!AI654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AJ654, SPTL!AJ654, NGET!AJ654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AK654, SPTL!AK654, NGET!AK654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AL654, SPTL!AL654, NGET!AL654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AM654, SPTL!AM654, NGET!AM654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AN654, SPTL!AN654, NGET!AN654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AO654, SPTL!AO654, NGET!AO654))","v":0.10299999999999999},{"$f":"(CHOOSE(m_identity,SHET!AP654, SPTL!AP654, NGET!AP654))","v":0.10752223106704764},{"$f":"(CHOOSE(m_identity,SHET!AQ654, SPTL!AQ654, NGET!AQ654))","v":0.10752223106704764},{"$f":"(CHOOSE(m_identity,SHET!AR654, SPTL!AR654, NGET!AR654))","v":0.10752223106704764},{"$f":"(CHOOSE(m_identity,SHET!AS654, SPTL!AS654, NGET!AS654))","v":0.10752223106704764},{"$f":"(CHOOSE(m_identity,SHET!AT654, SPTL!AT654, NGET!AT654))","v":0.10752223106704764}]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y655, SPTL!Y655, NGET!Y655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z655, SPTL!Z655, NGET!Z655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA655, SPTL!AA655, NGET!AA655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB655, SPTL!AB655, NGET!AB655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC655, SPTL!AC655, NGET!AC655))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AD655, SPTL!AD655, NGET!AD655))","v":0.97652582159624413},{"$f":"(CHOOSE(m_identity,SHET!AE655, SPTL!AE655, NGET!AE655))","v":0.85039424795974927},{"$f":"(CHOOSE(m_identity,SHET!AF655, SPTL!AF655, NGET!AF655))","v":0.97636997086403665},{"$f":"(CHOOSE(m_identity,SHET!AG655, SPTL!AG655, NGET!AG655))","v":0.97636997086403665},{"$f":"(CHOOSE(m_identity,SHET!AH655, SPTL!AH655, NGET!AH655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AI655, SPTL!AI655, NGET!AI655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AJ655, SPTL!AJ655, NGET!AJ655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AK655, SPTL!AK655, NGET!AK655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AL655, SPTL!AL655, NGET!AL655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AM655, SPTL!AM655, NGET!AM655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AN655, SPTL!AN655, NGET!AN655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AO655, SPTL!AO655, NGET!AO655))","v":0.82},{"$f":"(CHOOSE(m_identity,SHET!AP655, SPTL!AP655, NGET!AP655))","v":0.71841846914848528},{"$f":"(CHOOSE(m_identity,SHET!AQ655, SPTL!AQ655, NGET!AQ655))","v":0.71841846914848528},{"$f":"(CHOOSE(m_identity,SHET!AR655, SPTL!AR655, NGET!AR655))","v":0.71841846914848528},{"$f":"(CHOOSE(m_identity,SHET!AS655, SPTL!AS655, NGET!AS655))","v":0.71841846914848528},{"$f":"(CHOOSE(m_identity,SHET!AT655, SPTL!AT655, NGET!AT655))","v":0.71841846914848528}]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y657, SPTL!Y657, NGET!Y657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z657, SPTL!Z657, NGET!Z657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA657, SPTL!AA657, NGET!AA657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB657, SPTL!AB657, NGET!AB657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC657, SPTL!AC657, NGET!AC657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD657, SPTL!AD657, NGET!AD657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE657, SPTL!AE657, NGET!AE657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF657, SPTL!AF657, NGET!AF657))","v":0}]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y658, SPTL!Y658, NGET!Y658))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z658, SPTL!Z658, NGET!Z658))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA658, SPTL!AA658, NGET!AA658))","v":1.6971605664971841},{"$f":"(CHOOSE(m_identity,SHET!AB658, SPTL!AB658, NGET!AB658))","v":19.674798708714381},{"$f":"(CHOOSE(m_identity,SHET!AC658, SPTL!AC658, NGET!AC658))","v":33.188382804821835},{"$f":"(CHOOSE(m_identity,SHET!AD658, SPTL!AD658, NGET!AD658))","v":55.956056833607754},{"$f":"(CHOOSE(m_identity,SHET!AE658, SPTL!AE658, NGET!AE658))","v":39.108319398132942},{"$f":"(CHOOSE(m_identity,SHET!AF658, SPTL!AF658, NGET!AF658))","v":10.775271602441546}]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y659, SPTL!Y659, NGET!Y659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z659, SPTL!Z659, NGET!Z659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA659, SPTL!AA659, NGET!AA659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB659, SPTL!AB659, NGET!AB659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC659, SPTL!AC659, NGET!AC659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD659, SPTL!AD659, NGET!AD659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE659, SPTL!AE659, NGET!AE659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF659, SPTL!AF659, NGET!AF659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG659, SPTL!AG659, NGET!AG659))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y660, SPTL!Y660, NGET!Y660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z660, SPTL!Z660, NGET!Z660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA660, SPTL!AA660, NGET!AA660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB660, SPTL!AB660, NGET!AB660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC660, SPTL!AC660, NGET!AC660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD660, SPTL!AD660, NGET!AD660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE660, SPTL!AE660, NGET!AE660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF660, SPTL!AF660, NGET!AF660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG660, SPTL!AG660, NGET!AG660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH660, SPTL!AH660, NGET!AH660))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y661, SPTL!Y661, NGET!Y661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z661, SPTL!Z661, NGET!Z661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA661, SPTL!AA661, NGET!AA661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB661, SPTL!AB661, NGET!AB661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC661, SPTL!AC661, NGET!AC661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD661, SPTL!AD661, NGET!AD661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE661, SPTL!AE661, NGET!AE661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF661, SPTL!AF661, NGET!AF661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG661, SPTL!AG661, NGET!AG661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH661, SPTL!AH661, NGET!AH661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI661, SPTL!AI661, NGET!AI661))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y662, SPTL!Y662, NGET!Y662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z662, SPTL!Z662, NGET!Z662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA662, SPTL!AA662, NGET!AA662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB662, SPTL!AB662, NGET!AB662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC662, SPTL!AC662, NGET!AC662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD662, SPTL!AD662, NGET!AD662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE662, SPTL!AE662, NGET!AE662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF662, SPTL!AF662, NGET!AF662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG662, SPTL!AG662, NGET!AG662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH662, SPTL!AH662, NGET!AH662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI662, SPTL!AI662, NGET!AI662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ662, SPTL!AJ662, NGET!AJ662))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y663, SPTL!Y663, NGET!Y663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z663, SPTL!Z663, NGET!Z663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA663, SPTL!AA663, NGET!AA663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB663, SPTL!AB663, NGET!AB663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC663, SPTL!AC663, NGET!AC663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD663, SPTL!AD663, NGET!AD663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE663, SPTL!AE663, NGET!AE663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF663, SPTL!AF663, NGET!AF663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG663, SPTL!AG663, NGET!AG663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH663, SPTL!AH663, NGET!AH663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI663, SPTL!AI663, NGET!AI663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ663, SPTL!AJ663, NGET!AJ663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK663, SPTL!AK663, NGET!AK663))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y664, SPTL!Y664, NGET!Y664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z664, SPTL!Z664, NGET!Z664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA664, SPTL!AA664, NGET!AA664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB664, SPTL!AB664, NGET!AB664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC664, SPTL!AC664, NGET!AC664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD664, SPTL!AD664, NGET!AD664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE664, SPTL!AE664, NGET!AE664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF664, SPTL!AF664, NGET!AF664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG664, SPTL!AG664, NGET!AG664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH664, SPTL!AH664, NGET!AH664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI664, SPTL!AI664, NGET!AI664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ664, SPTL!AJ664, NGET!AJ664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK664, SPTL!AK664, NGET!AK664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL664, SPTL!AL664, NGET!AL664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM664, SPTL!AM664, NGET!AM664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN664, SPTL!AN664, NGET!AN664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO664, SPTL!AO664, NGET!AO664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AP664, SPTL!AP664, NGET!AP664))","v":0}]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y666, SPTL!Y666, NGET!Y666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z666, SPTL!Z666, NGET!Z666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA666, SPTL!AA666, NGET!AA666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB666, SPTL!AB666, NGET!AB666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC666, SPTL!AC666, NGET!AC666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD666, SPTL!AD666, NGET!AD666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE666, SPTL!AE666, NGET!AE666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF666, SPTL!AF666, NGET!AF666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG666, SPTL!AG666, NGET!AG666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH666, SPTL!AH666, NGET!AH666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI666, SPTL!AI666, NGET!AI666))","v":0}]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y667, SPTL!Y667, NGET!Y667))","v":3.0115116261743968E-2},{"$f":"(CHOOSE(m_identity,SHET!Z667, SPTL!Z667, NGET!Z667))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA667, SPTL!AA667, NGET!AA667))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB667, SPTL!AB667, NGET!AB667))","v":0.90992930790525095},{"$f":"(CHOOSE(m_identity,SHET!AC667, SPTL!AC667, NGET!AC667))","v":2.862403883453748},{"$f":"(CHOOSE(m_identity,SHET!AD667, SPTL!AD667, NGET!AD667))","v":5.3492813858672328},{"$f":"(CHOOSE(m_identity,SHET!AE667, SPTL!AE667, NGET!AE667))","v":6.8330044997675694},{"$f":"(CHOOSE(m_identity,SHET!AF667, SPTL!AF667, NGET!AF667))","v":6.7121143221876709},{"$f":"(CHOOSE(m_identity,SHET!AG667, SPTL!AG667, NGET!AG667))","v":6.7121143221876709},{"$f":"(CHOOSE(m_identity,SHET!AH667, SPTL!AH667, NGET!AH667))","v":6.7121143221876709},{"$f":"(CHOOSE(m_identity,SHET!AI667, SPTL!AI667, NGET!AI667))","v":8.0501146119725266},{"$f":"(CHOOSE(m_identity,SHET!AJ667, SPTL!AJ667, NGET!AJ667))","v":8.0501146119725266}]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y668, SPTL!Y668, NGET!Y668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z668, SPTL!Z668, NGET!Z668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA668, SPTL!AA668, NGET!AA668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB668, SPTL!AB668, NGET!AB668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC668, SPTL!AC668, NGET!AC668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD668, SPTL!AD668, NGET!AD668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE668, SPTL!AE668, NGET!AE668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF668, SPTL!AF668, NGET!AF668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG668, SPTL!AG668, NGET!AG668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH668, SPTL!AH668, NGET!AH668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI668, SPTL!AI668, NGET!AI668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ668, SPTL!AJ668, NGET!AJ668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK668, SPTL!AK668, NGET!AK668))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y669, SPTL!Y669, NGET!Y669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z669, SPTL!Z669, NGET!Z669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA669, SPTL!AA669, NGET!AA669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB669, SPTL!AB669, NGET!AB669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC669, SPTL!AC669, NGET!AC669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD669, SPTL!AD669, NGET!AD669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE669, SPTL!AE669, NGET!AE669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF669, SPTL!AF669, NGET!AF669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG669, SPTL!AG669, NGET!AG669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH669, SPTL!AH669, NGET!AH669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI669, SPTL!AI669, NGET!AI669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ669, SPTL!AJ669, NGET!AJ669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK669, SPTL!AK669, NGET!AK669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL669, SPTL!AL669, NGET!AL669))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y670, SPTL!Y670, NGET!Y670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z670, SPTL!Z670, NGET!Z670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA670, SPTL!AA670, NGET!AA670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB670, SPTL!AB670, NGET!AB670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC670, SPTL!AC670, NGET!AC670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD670, SPTL!AD670, NGET!AD670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE670, SPTL!AE670, NGET!AE670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF670, SPTL!AF670, NGET!AF670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG670, SPTL!AG670, NGET!AG670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH670, SPTL!AH670, NGET!AH670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI670, SPTL!AI670, NGET!AI670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ670, SPTL!AJ670, NGET!AJ670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK670, SPTL!AK670, NGET!AK670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL670, SPTL!AL670, NGET!AL670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM670, SPTL!AM670, NGET!AM670))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y671, SPTL!Y671, NGET!Y671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z671, SPTL!Z671, NGET!Z671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA671, SPTL!AA671, NGET!AA671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB671, SPTL!AB671, NGET!AB671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC671, SPTL!AC671, NGET!AC671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD671, SPTL!AD671, NGET!AD671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE671, SPTL!AE671, NGET!AE671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF671, SPTL!AF671, NGET!AF671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG671, SPTL!AG671, NGET!AG671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH671, SPTL!AH671, NGET!AH671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI671, SPTL!AI671, NGET!AI671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ671, SPTL!AJ671, NGET!AJ671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK671, SPTL!AK671, NGET!AK671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL671, SPTL!AL671, NGET!AL671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM671, SPTL!AM671, NGET!AM671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN671, SPTL!AN671, NGET!AN671))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y672, SPTL!Y672, NGET!Y672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z672, SPTL!Z672, NGET!Z672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA672, SPTL!AA672, NGET!AA672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB672, SPTL!AB672, NGET!AB672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC672, SPTL!AC672, NGET!AC672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD672, SPTL!AD672, NGET!AD672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE672, SPTL!AE672, NGET!AE672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF672, SPTL!AF672, NGET!AF672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG672, SPTL!AG672, NGET!AG672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH672, SPTL!AH672, NGET!AH672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI672, SPTL!AI672, NGET!AI672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ672, SPTL!AJ672, NGET!AJ672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK672, SPTL!AK672, NGET!AK672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL672, SPTL!AL672, NGET!AL672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM672, SPTL!AM672, NGET!AM672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN672, SPTL!AN672, NGET!AN672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO672, SPTL!AO672, NGET!AO672))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y673, SPTL!Y673, NGET!Y673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z673, SPTL!Z673, NGET!Z673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA673, SPTL!AA673, NGET!AA673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB673, SPTL!AB673, NGET!AB673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC673, SPTL!AC673, NGET!AC673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD673, SPTL!AD673, NGET!AD673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE673, SPTL!AE673, NGET!AE673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF673, SPTL!AF673, NGET!AF673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG673, SPTL!AG673, NGET!AG673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH673, SPTL!AH673, NGET!AH673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI673, SPTL!AI673, NGET!AI673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ673, SPTL!AJ673, NGET!AJ673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK673, SPTL!AK673, NGET!AK673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL673, SPTL!AL673, NGET!AL673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM673, SPTL!AM673, NGET!AM673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN673, SPTL!AN673, NGET!AN673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO673, SPTL!AO673, NGET!AO673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AP673, SPTL!AP673, NGET!AP673))","v":0}]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y675, SPTL!Y675, NGET!Y675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z675, SPTL!Z675, NGET!Z675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA675, SPTL!AA675, NGET!AA675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB675, SPTL!AB675, NGET!AB675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC675, SPTL!AC675, NGET!AC675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD675, SPTL!AD675, NGET!AD675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE675, SPTL!AE675, NGET!AE675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF675, SPTL!AF675, NGET!AF675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG675, SPTL!AG675, NGET!AG675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH675, SPTL!AH675, NGET!AH675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI675, SPTL!AI675, NGET!AI675))","v":0}]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y676, SPTL!Y676, NGET!Y676))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z676, SPTL!Z676, NGET!Z676))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA676, SPTL!AA676, NGET!AA676))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB676, SPTL!AB676, NGET!AB676))","v":4.023681875956143},{"$f":"(CHOOSE(m_identity,SHET!AC676, SPTL!AC676, NGET!AC676))","v":9.6480531226882302},{"$f":"(CHOOSE(m_identity,SHET!AD676, SPTL!AD676, NGET!AD676))","v":15.866151477296604},{"$f":"(CHOOSE(m_identity,SHET!AE676, SPTL!AE676, NGET!AE676))","v":18.645016121579456},{"$f":"(CHOOSE(m_identity,SHET!AF676, SPTL!AF676, NGET!AF676))","v":18.937151519176769},{"$f":"(CHOOSE(m_identity,SHET!AG676, SPTL!AG676, NGET!AG676))","v":18.681080044393628},{"$f":"(CHOOSE(m_identity,SHET!AH676, SPTL!AH676, NGET!AH676))","v":18.055510770227094},{"$f":"(CHOOSE(m_identity,SHET!AI676, SPTL!AI676, NGET!AI676))","v":17.430057042657189},{"$f":"(CHOOSE(m_identity,SHET!AJ676, SPTL!AJ676, NGET!AJ676))","v":16.804487768490649}]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y677, SPTL!Y677, NGET!Y677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z677, SPTL!Z677, NGET!Z677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA677, SPTL!AA677, NGET!AA677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB677, SPTL!AB677, NGET!AB677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC677, SPTL!AC677, NGET!AC677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD677, SPTL!AD677, NGET!AD677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE677, SPTL!AE677, NGET!AE677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF677, SPTL!AF677, NGET!AF677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG677, SPTL!AG677, NGET!AG677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH677, SPTL!AH677, NGET!AH677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI677, SPTL!AI677, NGET!AI677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ677, SPTL!AJ677, NGET!AJ677))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK677, SPTL!AK677, NGET!AK677))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y678, SPTL!Y678, NGET!Y678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z678, SPTL!Z678, NGET!Z678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA678, SPTL!AA678, NGET!AA678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB678, SPTL!AB678, NGET!AB678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC678, SPTL!AC678, NGET!AC678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD678, SPTL!AD678, NGET!AD678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE678, SPTL!AE678, NGET!AE678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF678, SPTL!AF678, NGET!AF678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG678, SPTL!AG678, NGET!AG678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH678, SPTL!AH678, NGET!AH678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI678, SPTL!AI678, NGET!AI678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ678, SPTL!AJ678, NGET!AJ678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK678, SPTL!AK678, NGET!AK678))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL678, SPTL!AL678, NGET!AL678))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y679, SPTL!Y679, NGET!Y679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z679, SPTL!Z679, NGET!Z679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA679, SPTL!AA679, NGET!AA679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB679, SPTL!AB679, NGET!AB679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC679, SPTL!AC679, NGET!AC679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD679, SPTL!AD679, NGET!AD679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE679, SPTL!AE679, NGET!AE679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF679, SPTL!AF679, NGET!AF679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG679, SPTL!AG679, NGET!AG679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH679, SPTL!AH679, NGET!AH679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI679, SPTL!AI679, NGET!AI679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ679, SPTL!AJ679, NGET!AJ679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK679, SPTL!AK679, NGET!AK679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL679, SPTL!AL679, NGET!AL679))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM679, SPTL!AM679, NGET!AM679))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y680, SPTL!Y680, NGET!Y680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z680, SPTL!Z680, NGET!Z680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA680, SPTL!AA680, NGET!AA680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB680, SPTL!AB680, NGET!AB680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC680, SPTL!AC680, NGET!AC680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD680, SPTL!AD680, NGET!AD680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE680, SPTL!AE680, NGET!AE680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF680, SPTL!AF680, NGET!AF680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG680, SPTL!AG680, NGET!AG680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH680, SPTL!AH680, NGET!AH680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI680, SPTL!AI680, NGET!AI680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ680, SPTL!AJ680, NGET!AJ680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK680, SPTL!AK680, NGET!AK680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL680, SPTL!AL680, NGET!AL680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM680, SPTL!AM680, NGET!AM680))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN680, SPTL!AN680, NGET!AN680))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y681, SPTL!Y681, NGET!Y681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z681, SPTL!Z681, NGET!Z681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA681, SPTL!AA681, NGET!AA681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB681, SPTL!AB681, NGET!AB681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC681, SPTL!AC681, NGET!AC681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD681, SPTL!AD681, NGET!AD681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE681, SPTL!AE681, NGET!AE681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF681, SPTL!AF681, NGET!AF681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG681, SPTL!AG681, NGET!AG681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH681, SPTL!AH681, NGET!AH681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI681, SPTL!AI681, NGET!AI681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ681, SPTL!AJ681, NGET!AJ681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK681, SPTL!AK681, NGET!AK681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL681, SPTL!AL681, NGET!AL681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM681, SPTL!AM681, NGET!AM681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN681, SPTL!AN681, NGET!AN681))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO681, SPTL!AO681, NGET!AO681))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y682, SPTL!Y682, NGET!Y682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z682, SPTL!Z682, NGET!Z682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA682, SPTL!AA682, NGET!AA682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB682, SPTL!AB682, NGET!AB682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC682, SPTL!AC682, NGET!AC682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD682, SPTL!AD682, NGET!AD682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE682, SPTL!AE682, NGET!AE682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF682, SPTL!AF682, NGET!AF682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG682, SPTL!AG682, NGET!AG682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH682, SPTL!AH682, NGET!AH682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI682, SPTL!AI682, NGET!AI682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ682, SPTL!AJ682, NGET!AJ682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK682, SPTL!AK682, NGET!AK682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL682, SPTL!AL682, NGET!AL682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM682, SPTL!AM682, NGET!AM682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN682, SPTL!AN682, NGET!AN682))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO682, SPTL!AO682, NGET!AO682))","v":0},{"$f":"AP138","v":0},{"$f":"AQ138","v":0},{"$f":"AR138","v":0},{"$f":"AS138","v":0},{"$f":"AT138","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Totex","index":3,"n_rows":84,"n_cols":47,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
["Totex"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex"]
[]
[null,null,"Allowed totex aggregated by sub-category"]
[null,null,"Note: Totex is the sum of a number of cost categories, with all totex allowances falling under one (or more) of them. They have significance in the model as each sub-category can have its own set of tax pool allocation rules."]
[]
[null,null,null,"Capitalisation rate 1 totex"]
[]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP11 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":490.86395316260587},{"$f":"Input!AQ11 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":488.13147878578206},{"$f":"Input!AR11 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":380.40038452296233},{"$f":"Input!AS11 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":395.08994779870591},{"$f":"Input!AT11 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":350.42598121133057},{"$f":"Input!AU11 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E14) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP12 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":604.48149504160642},{"$f":"Input!AQ12 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":543.68183891373292},{"$f":"Input!AR12 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":433.52557482752439},{"$f":"Input!AS12 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":345.15092055135347},{"$f":"Input!AT12 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":270.93310240756455},{"$f":"Input!AU12 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E15) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP13 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":84.283567582267324},{"$f":"Input!AQ13 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":74.122618176616669},{"$f":"Input!AR13 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":68.746993880742764},{"$f":"Input!AS13 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":54.741806420019458},{"$f":"Input!AT13 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":53.626425306785343},{"$f":"Input!AU13 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E16) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP14 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":116.1223298897595},{"$f":"Input!AQ14 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":113.14980082161667},{"$f":"Input!AR14 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":109.43390067382417},{"$f":"Input!AS14 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":98.096423279871559},{"$f":"Input!AT14 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":102.67414785333254},{"$f":"Input!AU14 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E17) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP15 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":187.35273265526425},{"$f":"Input!AQ15 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":173.6536258628775},{"$f":"Input!AR15 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":156.20403351001664},{"$f":"Input!AS15 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":151.90512448132066},{"$f":"Input!AT15 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":166.16825287950448},{"$f":"Input!AU15 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E18) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP16 + SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":74.560117939868363},{"$f":"Input!AQ16 + SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":64.603731858407187},{"$f":"Input!AR16 + SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":52.660404911755457},{"$f":"Input!AS16 + SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":35.731872137116007},{"$f":"Input!AT16 + SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":36.054736684072765},{"$f":"Input!AU16 + SUMPRODUCT((Input!AU$334:AU$699) * (Input!$H$334:$H$699 = $E19) * (Input!$BE$334:$BE$699 = \"CapRate 1 (Baseline)\"))","v":0}]
[]
[null,null,null,"Capitalisation rate 2 totex"]
[]
[]
[null,null,null,null,"Load related capex",null,{"$f":"Input!G321","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E24) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":35.202525756511314},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E24) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":144.59584156065955},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E24) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":269.29292125015127},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E24) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":385.33327747598548},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E24) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":566.32032063430267}]
[null,null,null,null,"Asset replacement capex",null,{"$f":"Input!G322","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E25) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":0.7985259949800001},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E25) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":7.5779564508871724},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E25) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":18.909663435429746},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E25) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":9.0498075891975276},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E25) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":3.5058822679076247}]
[null,null,null,null,"Other capex",null,{"$f":"Input!G323","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E26) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":9.3493500275000002E-2},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E26) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":0.88724684979441748},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E26) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":2.2139925747123463},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E26) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":1.0595750090146128},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E26) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":0.41047781392132227}]
[null,null,null,null,"Network operating costs (opex)",null,{"$f":"Input!G324","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E27) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":8.5434877500000005E-4},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E27) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":8.1077107714958713E-3},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E27) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":2.0231586564851065E-2},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E27) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":9.6824550189004936E-3},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E27) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":3.7509689599474097E-3}]
[null,null,null,null,"Indirects (opex)",null,{"$f":"Input!G325","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E28) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":12.076737179019499},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E28) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":23.666324833990423},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E28) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":44.28384986633629},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E28) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":57.408357870487791},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E28) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":53.441274460334178}]
[null,null,null,null,"Non-operational capex",null,{"$f":"Input!G326","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$334:AP$699) * (Input!$H$334:$H$699 = $E29) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":3.082249895995},{"$f":"SUMPRODUCT((Input!AQ$334:AQ$699) * (Input!$H$334:$H$699 = $E29) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":15.409740596373959},{"$f":"SUMPRODUCT((Input!AR$334:AR$699) * (Input!$H$334:$H$699 = $E29) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":39.783766959867314},{"$f":"SUMPRODUCT((Input!AS$334:AS$699) * (Input!$H$334:$H$699 = $E29) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":25.790162937819741},{"$f":"SUMPRODUCT((Input!AT$334:AT$699) * (Input!$H$334:$H$699 = $E29) * (Input!$BE$334:$BE$699 = \"CapRate 2 (UM)\"))","v":48.917172903214826}]
[]
[null,null,null,"Allowance"]
[]
[]
[null,null,null,null,"Allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14 + AP24","v":526.06647891911723},632.72732034644162,649.69330577311359,780.42322527469139,916.7463018456333]
[null,null,null,null,"Allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605.28002103658639,551.25979536462012,452.43523826295416,354.20072814055101,274.43898467547217]
[null,null,null,null,"Allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.377061082542326,75.009865026411092,70.960986455455114,55.801381429034073,54.036903120706668]
[null,null,null,null,"Allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.12318423853449,113.15790853238816,109.45413226038902,98.106105734890463,102.67789882229249]
[null,null,null,null,"Allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199.42946983428374,197.31995069686792,200.48788337635293,209.31348235180843,219.60952733983865]
[null,null,null,null,"Allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.642367835863368,80.013472454781152,92.444171871622771,61.522035074935744,84.971909587287598]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP34:AP39)","v":1608.9185829469275},{"$f":"SUM(AQ34:AQ39)","v":1649.4883124215098},{"$f":"SUM(AR34:AR39)","v":1575.4757179998878},{"$f":"SUM(AS34:AS39)","v":1559.3669580059111},{"$f":"SUM(AT34:AT39)","v":1652.4815253912309}]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"Source of actuals"]
[null,null,null,"Note: The model assumes that there is a time lag from year t until actual expenditure data becomes available for the model. After the lag, actual expenditure inputs are used. Up to that point the model generates a forecast actual expenditure."]
[null,null,null,"When required in the model, forecasts assume that actuals are equal to their corresponding allowance."]
[null,null,null,"In a year where actual totex is assumed to be available, values must be inputted to the model as it will not generate a forecast and the empty input cell will be read as an actual spend of zero."]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"Input!I302","v":2}]
[null,null,null,null,"Historic totex (FYI only)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) >= YEAR(AP$4) + $I49","v":true},{"$f":"YEAR($I$4) >= YEAR(AQ$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AR$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AS$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AT$4) + $I49","v":false}]
[null,null,null,null,"Forecasted totex (FYI only)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP50, FALSE, TRUE)","v":false},{"$f":"IF(AQ50, FALSE, TRUE)","v":true},{"$f":"IF(AR50, FALSE, TRUE)","v":true},{"$f":"IF(AS50, FALSE, TRUE)","v":true},{"$f":"IF(AT50, FALSE, TRUE)","v":true}]
[]
[null,null,null,"Actual totex (historic and forecasted)"]
[null,null,null,"Note: Actuals are exported both to identify performance against the allowance and to generate writing down allowances used in the tax calculation."]
[]
[null,null,null,null,"Capitalisation rate 1 totex"]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP88","v":334.16198689336295},{"$f":"Input!AQ88","v":418.27940183883101},{"$f":"Input!AR88","v":427.121252913879},{"$f":"Input!AS88","v":415.6470205714333},{"$f":"Input!AT88","v":392.09008598313756}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP89","v":522.57649183761009},{"$f":"Input!AQ89","v":690.23447026210124},{"$f":"Input!AR89","v":605.13682717961785},{"$f":"Input!AS89","v":456.66796915752241},{"$f":"Input!AT89","v":402.13897080494775}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP90","v":83.363166335749625},{"$f":"Input!AQ90","v":82.622063362553433},{"$f":"Input!AR90","v":69.832205507198552},{"$f":"Input!AS90","v":21.776728889315855},{"$f":"Input!AT90","v":22.985287580441884}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP91","v":106.89741573992055},{"$f":"Input!AQ91","v":117.80159163832813},{"$f":"Input!AR91","v":107.48965073174878},{"$f":"Input!AS91","v":98.068958514577986},{"$f":"Input!AT91","v":99.151997160337643}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP92","v":166.73206971294917},{"$f":"Input!AQ92","v":157.86078814442439},{"$f":"Input!AR92","v":130.90772281744293},{"$f":"Input!AS92","v":136.14531449122379},{"$f":"Input!AT92","v":138.21895531056128}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP93","v":66.466490401837731},{"$f":"Input!AQ93","v":98.213558557077775},{"$f":"Input!AR93","v":91.941385344181953},{"$f":"Input!AS93","v":65.714159525998454},{"$f":"Input!AT93","v":74.954770139303122}]
[]
[null,null,null,null,"Capitalisation rate 2 totex"]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP97","v":42.149721262493955},{"$f":"Input!AQ97","v":114.69314748418539},{"$f":"Input!AR97","v":193.80792991523373},{"$f":"Input!AS97","v":264.15269303077088},{"$f":"Input!AT97","v":426.79203387583885}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP98","v":0},{"$f":"Input!AQ98","v":1.543013606868161},{"$f":"Input!AR98","v":3.7719555339143964},{"$f":"Input!AS98","v":1.4511672964059368},{"$f":"Input!AT98","v":0.91187425255043197}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP99","v":0},{"$f":"Input!AQ99","v":0.1806600461161823},{"$f":"Input!AR99","v":0.44163036390085958},{"$f":"Input!AS99","v":12.919906441216103},{"$f":"Input!AT99","v":12.976764609064134}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP100","v":0},{"$f":"Input!AQ100","v":1.6508814905508025E-3},{"$f":"Input!AR100","v":4.0356426841620212E-3},{"$f":"Input!AS100","v":1.5526144543804444E-3},{"$f":"Input!AT100","v":9.7562090090757105E-4}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP101","v":0.3},{"$f":"Input!AQ101","v":8.7722031598589361},{"$f":"Input!AR101","v":20.072090689107505},{"$f":"Input!AS101","v":29.271344377759956},{"$f":"Input!AT101","v":21.855661644328187}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP102","v":0},{"$f":"Input!AQ102","v":2.5603136201452041E-2},{"$f":"Input!AR102","v":6.258784164363014E-2},{"$f":"Input!AS102","v":2.407913564442643E-2},{"$f":"Input!AT102","v":1.5130677126064253E-2}]
[]
[null,null,null,null,"Total actual"]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP58, AP67)","v":376.31170815585688},{"$f":"SUM(AQ58, AQ67)","v":532.97254932301644},620.92918282911273,679.79971360220418,818.88211985897647]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP59, AP68)","v":522.57649183761009},691.7774838689694,608.90878271353222,458.11913645392832,403.05084505749818]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP60, AP69)","v":83.363166335749625},82.802723408669621,70.273835871099408,34.696635330531961,35.962052189506018]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP61, AP70)","v":106.89741573992055},117.80324251981868,107.49368637443294,98.070511129032369,99.152972781238546]
[null,null,null,null,"Actual actual indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP62, AP71)","v":167.03206971294918},166.63299130428334,150.97981350655044,165.41665886898375,160.07461695488948]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP63, AP72)","v":66.466490401837731},98.239161693279229,92.003973185825586,65.738238661642882,74.969900816429188]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP76:AP81)","v":1322.6473421839239},{"$f":"SUM(AQ76:AQ81)","v":1690.2281521180366},{"$f":"SUM(AR76:AR81)","v":1650.5892744805533},{"$f":"SUM(AS76:AS81)","v":1501.8408940463235},{"$f":"SUM(AT76:AT81)","v":1592.0925076585379}]
[]
[null,"End of sheet"]

{"sheet":"TIM","index":4,"n_rows":74,"n_cols":46,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Totex Incentive Mechanism (TIM)"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Efficiency incentive"]
[]
[null,null,"Post-TIM overspend (underspend)"]
[null,null,"Note: Totex overspend (underspend) is identified and subject to the \"efficiency incentive rate.\""]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Totex!AP58:AP63)","v":1280.1976209214301},{"$f":"SUM(Totex!AQ58:AQ63)","v":1565.0118738033159},{"$f":"SUM(Totex!AR58:AR63)","v":1432.4290444940689},{"$f":"SUM(Totex!AS58:AS63)","v":1194.0201511500718},{"$f":"SUM(Totex!AT58:AT63)","v":1129.5400669787291}]
[null,null,null,null,"Less allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(Totex!AP14:AP19)","v":-1557.6641962713716},{"$f":" - SUM(Totex!AQ14:AQ19)","v":-1457.3430944190332},{"$f":" - SUM(Totex!AR14:AR19)","v":-1200.9712923268257},{"$f":" - SUM(Totex!AS14:AS19)","v":-1080.7160946683871},{"$f":" - SUM(Totex!AT14:AT19)","v":-979.88264634259019}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP13:AP14)","v":-277.46657534994142},{"$f":"SUM(AQ13:AQ14)","v":107.66877938428274},{"$f":"SUM(AR13:AR14)","v":231.45775216724314},{"$f":"SUM(AS13:AS14)","v":113.30405648168471},{"$f":"SUM(AT13:AT14)","v":149.65742063613891}]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$I$307","v":0.66999999999999993},{"$f":"Input!$I$307","v":0.66999999999999993},{"$f":"Input!$I$307","v":0.66999999999999993},{"$f":"Input!$I$307","v":0.66999999999999993},{"$f":"Input!$I$307","v":0.66999999999999993}]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$17 * AP15","v":-185.90260548446074},{"$f":"AQ$17 * AQ15","v":72.138082187469436},{"$f":"AR$17 * AR15","v":155.07669395205289},{"$f":"AS$17 * AS15","v":75.913717842728744},{"$f":"AT$17 * AT15","v":100.27047182621305}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Totex!AP67:AP72)","v":42.449721262493952},{"$f":"SUM(Totex!AQ67:AQ72)","v":125.21627831472067},{"$f":"SUM(Totex!AR67:AR72)","v":218.16022998648427},{"$f":"SUM(Totex!AS67:AS72)","v":307.8207428962516},{"$f":"SUM(Totex!AT67:AT72)","v":462.55244067980857}]
[null,null,null,null,"Less allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(Totex!AP24:AP29)","v":-51.254386675555814},{"$f":" - SUM(Totex!AQ24:AQ29)","v":-192.14521800247701},{"$f":" - SUM(Totex!AR24:AR29)","v":-374.50442567306186},{"$f":" - SUM(Totex!AS24:AS29)","v":-478.65086333752407},{"$f":" - SUM(Totex!AT24:AT29)","v":-672.59887904864058}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP23:AP24)","v":-8.804665413061862},{"$f":"SUM(AQ23:AQ24)","v":-66.928939687756341},{"$f":"SUM(AR23:AR24)","v":-156.34419568657759},{"$f":"SUM(AS23:AS24)","v":-170.83012044127247},{"$f":"SUM(AT23:AT24)","v":-210.04643836883201}]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$17","v":0.66999999999999993},{"$f":"AQ$17","v":0.66999999999999993},{"$f":"AR$17","v":0.66999999999999993},{"$f":"AS$17","v":0.66999999999999993},{"$f":"AT$17","v":0.66999999999999993}]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$27 * AP25","v":-5.8991258267514466},{"$f":"AQ$27 * AQ25","v":-44.842389590796742},{"$f":"AR$27 * AR25","v":-104.75061111000697},{"$f":"AS$27 * AS25","v":-114.45618069565255},{"$f":"AT$27 * AT25","v":-140.73111370711743}]
[]
[null,null,"Post-TIM totex"]
[null,null,"Note: \"Post-TIM overspend (underspend)\" is added to the allowed totex value to give the Post-TIM totex allowance to be split into fast and slow money."]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP14","v":1557.6641962713716},{"$f":"-AQ14","v":1457.3430944190332},{"$f":"-AR14","v":1200.9712923268257},{"$f":"-AS14","v":1080.7160946683871},{"$f":"-AT14","v":979.88264634259019}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP19","v":-185.90260548446074},{"$f":"AQ19","v":72.138082187469436},{"$f":"AR19","v":155.07669395205289},{"$f":"AS19","v":75.913717842728744},{"$f":"AT19","v":100.27047182621305}]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP36:AP37)","v":1371.7615907869108},{"$f":"SUM(AQ36:AQ37)","v":1529.4811766065027},{"$f":"SUM(AR36:AR37)","v":1356.0479862788786},{"$f":"SUM(AS36:AS37)","v":1156.6298125111159},{"$f":"SUM(AT36:AT37)","v":1080.1531181688033}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP24","v":51.254386675555814},{"$f":"-AQ24","v":192.14521800247701},{"$f":"-AR24","v":374.50442567306186},{"$f":"-AS24","v":478.65086333752407},{"$f":"-AT24","v":672.59887904864058}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29","v":-5.8991258267514466},{"$f":"AQ29","v":-44.842389590796742},{"$f":"AR29","v":-104.75061111000697},{"$f":"AS29","v":-114.45618069565255},{"$f":"AT29","v":-140.73111370711743}]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP42:AP43)","v":45.35526084880437},{"$f":"SUM(AQ42:AQ43)","v":147.30282841168025},{"$f":"SUM(AR42:AR43)","v":269.7538145630549},{"$f":"SUM(AS42:AS43)","v":364.19468264187151},{"$f":"SUM(AT42:AT43)","v":531.86776534152318}]
[]
[null,"Capitalisation"]
[null,"Note: The weighted capitalised share of totex (the weightings only apply to transmission operators, where the weights are based on the relative share of allowance to totex, wider works and entry & exit)."]
[null,"Post-TIM totex is allocated into \"fast\" and \"slow\" elements based on a pre-set percentage split:"]
[null,"- \"fast money \" is exported to the \"Revenue\" sheet where it is included as an element of \"recalculated base revenue;\" and"]
[null,"- \"slow money \" is exported to the \"Depn\" sheet where it is added to RAV. Slow money is recovered over the life of the RAV through regulatory depreciation and return allowances."]
[]
[null,null,"Separate capitalisation"]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":1371.7615907869108},{"$f":"AQ38","v":1529.4811766065027},{"$f":"AR38","v":1356.0479862788786},{"$f":"AS38","v":1156.6298125111159},{"$f":"AT38","v":1080.1531181688033}]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP304","v":0.78},{"$f":"Input!AQ304","v":0.78},{"$f":"Input!AR304","v":0.78},{"$f":"Input!AS304","v":0.78},{"$f":"Input!AT304","v":0.78}]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP56-AP59","v":301.78754997312035},{"$f":"AQ56-AQ59","v":336.4858588534305},{"$f":"AR56-AR59","v":298.33055698135331},{"$f":"AS56-AS59","v":254.45855875244547},{"$f":"AT56-AT59","v":237.63368599713669}]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP56 * AP57","v":1069.9740408137905},{"$f":"AQ56 * AQ57","v":1192.9953177530722},{"$f":"AR56 * AR57","v":1057.7174292975253},{"$f":"AS56 * AS57","v":902.17125375867045},{"$f":"AT56 * AT57","v":842.51943217166661}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":45.35526084880437},{"$f":"AQ44","v":147.30282841168025},{"$f":"AR44","v":269.7538145630549},{"$f":"AS44","v":364.19468264187151},{"$f":"AT44","v":531.86776534152318}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP305","v":0.85},{"$f":"Input!AQ305","v":0.85},{"$f":"Input!AR305","v":0.85},{"$f":"Input!AS305","v":0.85},{"$f":"Input!AT305","v":0.85}]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63 - AP66","v":6.8032891273206531},{"$f":"AQ63 - AQ66","v":22.095424261752044},{"$f":"AR63 - AR66","v":40.463072184458241},{"$f":"AS63 - AS66","v":54.629202396280732},{"$f":"AT63 - AT66","v":79.780164801228466}]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63 * AP64","v":38.551971721483717},{"$f":"AQ63 * AQ64","v":125.20740414992821},{"$f":"AR63 * AR64","v":229.29074237859666},{"$f":"AS63 * AS64","v":309.56548024559078},{"$f":"AT63 * AT64","v":452.08760054029472}]
[]
[null,null,"Totex"]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP58+AP65","v":308.59083910044103},{"$f":"AQ58+AQ65","v":358.58128311518254},{"$f":"AR58+AR65","v":338.79362916581158},{"$f":"AS58+AS65","v":309.0877611487262},{"$f":"AT58+AT65","v":317.41385079836516}]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59+AP66","v":1108.5260125352743},{"$f":"AQ59+AQ66","v":1318.2027219030003},{"$f":"AR59+AR66","v":1287.0081716761219},{"$f":"AS59+AS66","v":1211.7367340042613},{"$f":"AT59+AT66","v":1294.6070327119614}]
[]
[null,"End of sheet"]

{"sheet":"Depn","index":5,"n_rows":273,"n_cols":46,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
["Regulatory Depreciation"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Regulatory depreciation"]
[]
[null,null,"Net RAV additions (after disposals)"]
[null,null,"Note: Additions to RAV are combined before feeding into the depreciation calculations. Disposals are treated as negative additions. Pre-RIIO values are used to build up the post-vesting RAV from vesting."]
[null,null,"Logged-up and security costs are retrospectively added to RAV to provide the updated opening RAV and align depreciation with expenditure."]
[]
[null,null,null,null,"Slow money",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AP72","v":1108.5260125352743},{"$f":"TIM!AQ72","v":1318.2027219030003},{"$f":"TIM!AR72","v":1287.0081716761219},{"$f":"TIM!AS72","v":1211.7367340042613},{"$f":"TIM!AT72","v":1294.6070327119614}]
[null,null,null,null,"RIIO-1 net RAV additions (incl. adjustments)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH718","v":1247.4253802644923},{"$f":"Input!AI718","v":1170.059191238618},{"$f":"Input!AJ718","v":1116.8366184096178},{"$f":"Input!AK718","v":1105.2841615204172},{"$f":"Input!AL718","v":1027.8092776175963},{"$f":"Input!AM718","v":1084.1406486900328},{"$f":"Input!AN718","v":1105.5981437266923},{"$f":"Input!AO718","v":1096.2126907839499}]
[null,null,null,null,"Net adjustments",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Input!AP719:AP720)","v":0},{"$f":"SUM(Input!AQ719:AQ720)","v":0},{"$f":"SUM(Input!AR719:AR720)","v":0},{"$f":"SUM(Input!AS719:AS720)","v":0},{"$f":"SUM(Input!AT719:AT720)","v":0}]
[null,null,null,null,"Pre-RIIO net RAV additions (after disposals)",null,"£m 18/19 prices",null,null,">",{"$f":"Input!K716","v":498.22060968623174},{"$f":"Input!L716","v":617.24788684513385},{"$f":"Input!M716","v":728.48289802540341},{"$f":"Input!N716","v":524.64436339325255},{"$f":"Input!O716","v":341.6847934470731},{"$f":"Input!P716","v":345.4054363125997},{"$f":"Input!Q716","v":334.55038423014105},{"$f":"Input!R716","v":295.97474772637224},{"$f":"Input!S716","v":512.82545191021768},{"$f":"Input!T716","v":455.57432947053542},{"$f":"Input!U716","v":386.83792165953156},{"$f":"Input!V716","v":535.33364319604141},{"$f":"Input!W716","v":496.47891236346226},{"$f":"Input!X716","v":421.92146174404888},{"$f":"Input!Y716","v":554.88155741332412},{"$f":"Input!Z716","v":762.04394703166179},{"$f":"Input!AA716","v":730.91048397145369},{"$f":"Input!AB716","v":913.96055221817517},{"$f":"Input!AC716","v":873.21221191520908},{"$f":"Input!AD716","v":1066.4318048356859},{"$f":"Input!AE716","v":862.29308421000508},{"$f":"Input!AF716","v":1218.1614307017737},{"$f":"Input!AG716","v":1185.6150651116227}]
[null,null,null,null,"Net RAV additions (after Pre-RIIO2 disposals)",null,"£m 18/19 prices",null,null,">",{"$f":"SUM(K12:K15)","v":498.22060968623174},617.24788684513385,728.48289802540341,524.64436339325255,341.6847934470731,345.4054363125997,334.55038423014105,295.97474772637224,512.82545191021768,455.57432947053542,386.83792165953156,535.33364319604141,496.47891236346226,421.92146174404888,554.88155741332412,762.04394703166179,730.91048397145369,913.96055221817517,873.21221191520908,1066.4318048356859,862.29308421000508,1218.1614307017737,1185.6150651116227,1247.4253802644923,1170.059191238618,1116.8366184096178,1105.2841615204172,1027.8092776175963,1084.1406486900328,1105.5981437266923,1096.2126907839499,1108.5260125352743,1318.2027219030003,1287.0081716761219,1211.7367340042613,1294.6070327119614]
[]
[null,null,"Net depreciation additions (after disposals)"]
[null,null,"Note:"]
[]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",{"$f":"Input!K717","v":0},{"$f":"Input!L717","v":0},{"$f":"Input!M717","v":0},{"$f":"Input!N717","v":0},{"$f":"Input!O717","v":0},{"$f":"Input!P717","v":0},{"$f":"Input!Q717","v":0},{"$f":"Input!R717","v":0},{"$f":"Input!S717","v":0},{"$f":"Input!T717","v":0},{"$f":"Input!U717","v":0},{"$f":"Input!V717","v":0},{"$f":"Input!W717","v":0},{"$f":"Input!X717","v":-53.094866013037134},{"$f":"Input!Y717","v":0},{"$f":"Input!Z717","v":0},{"$f":"Input!AA717","v":0},{"$f":"Input!AB717","v":0},{"$f":"Input!AC717","v":0},{"$f":"Input!AD717","v":0},{"$f":"Input!AE717","v":0},{"$f":"Input!AF717","v":0},{"$f":"Input!AG717","v":0}]
[]
[null,null,"Pre-vesting depreciation"]
[null,null,"Note: The following depreciation factor is used to depreciate the pre-vesting balance on the \"Return&RAV\" sheet."]
[]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"Input!I715","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"Input!I705","v":20}]
[null,null,null,null,"Pre-vesting straight line depreciation factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / $I27","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,"Accelerated post-vesting depreciation"]
[null,null,"Note: Accelerated depreciation calculations provide the allowed depreciation after full depreciation of pre-vesting assets, but are also used to establish the \"RAV differential\" generated before that point."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K713","v":20},{"$f":"Input!L713","v":20},{"$f":"Input!M713","v":20},{"$f":"Input!N713","v":20},{"$f":"Input!O713","v":20},{"$f":"Input!P713","v":20},{"$f":"Input!Q713","v":20},{"$f":"Input!R713","v":20},{"$f":"Input!S713","v":20},{"$f":"Input!T713","v":20},{"$f":"Input!U713","v":20},{"$f":"Input!V713","v":20},{"$f":"Input!W713","v":20},{"$f":"Input!X713","v":20},{"$f":"Input!Y713","v":20},{"$f":"Input!Z713","v":20},{"$f":"Input!AA713","v":20},{"$f":"Input!AB713","v":20},{"$f":"Input!AC713","v":20},{"$f":"Input!AD713","v":20},{"$f":"Input!AE713","v":20},{"$f":"Input!AF713","v":20},{"$f":"Input!AG713","v":20},{"$f":"Input!AH713","v":23.125},{"$f":"Input!AI713","v":26.25},{"$f":"Input!AJ713","v":29.375},{"$f":"Input!AK713","v":32.5},{"$f":"Input!AL713","v":35.625},{"$f":"Input!AM713","v":38.75},{"$f":"Input!AN713","v":41.875},{"$f":"Input!AO713","v":45},{"$f":"Input!AP713","v":45},{"$f":"Input!AQ713","v":45},{"$f":"Input!AR713","v":45},{"$f":"Input!AS713","v":45},{"$f":"Input!AT713","v":45}]
[null,null,null,null,"Accelerated post-vesting depreciation applied",null,"text",null,null,">",null,{"$f":"YEAR(L$4) >= YEAR($I$26) + $I$27","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Accelerated depreciation of additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"I89","v":498.22060968623174},">",null,{"$f":"$I41/$K$35","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(L41,$I41-SUM($L41:L41)), MAX(L41,$I41-SUM($L41:L41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(M41,$I41-SUM($L41:M41)), MAX(M41,$I41-SUM($L41:M41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(N41,$I41-SUM($L41:N41)), MAX(N41,$I41-SUM($L41:N41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(O41,$I41-SUM($L41:O41)), MAX(O41,$I41-SUM($L41:O41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(P41,$I41-SUM($L41:P41)), MAX(P41,$I41-SUM($L41:P41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(Q41,$I41-SUM($L41:Q41)), MAX(Q41,$I41-SUM($L41:Q41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(R41,$I41-SUM($L41:R41)), MAX(R41,$I41-SUM($L41:R41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(S41,$I41-SUM($L41:S41)), MAX(S41,$I41-SUM($L41:S41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(T41,$I41-SUM($L41:T41)), MAX(T41,$I41-SUM($L41:T41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(U41,$I41-SUM($L41:U41)), MAX(U41,$I41-SUM($L41:U41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(V41,$I41-SUM($L41:V41)), MAX(V41,$I41-SUM($L41:V41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(W41,$I41-SUM($L41:W41)), MAX(W41,$I41-SUM($L41:W41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(X41,$I41-SUM($L41:X41)), MAX(X41,$I41-SUM($L41:X41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(Y41,$I41-SUM($L41:Y41)), MAX(Y41,$I41-SUM($L41:Y41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(Z41,$I41-SUM($L41:Z41)), MAX(Z41,$I41-SUM($L41:Z41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(AA41,$I41-SUM($L41:AA41)), MAX(AA41,$I41-SUM($L41:AA41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(AB41,$I41-SUM($L41:AB41)), MAX(AB41,$I41-SUM($L41:AB41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(AC41,$I41-SUM($L41:AC41)), MAX(AC41,$I41-SUM($L41:AC41)))","v":24.911030484311588},{"$f":"IF($I41 >0, MIN(AD41,$I41-SUM($L41:AD41)), MAX(AD41,$I41-SUM($L41:AD41)))","v":24.911030484311482},{"$f":"IF($I41 >0, MIN(AE41,$I41-SUM($L41:AE41)), MAX(AE41,$I41-SUM($L41:AE41)))","v":0},{"$f":"IF($I41 >0, MIN(AF41,$I41-SUM($L41:AF41)), MAX(AF41,$I41-SUM($L41:AF41)))","v":0},{"$f":"IF($I41 >0, MIN(AG41,$I41-SUM($L41:AG41)), MAX(AG41,$I41-SUM($L41:AG41)))","v":0},{"$f":"IF($I41 >0, MIN(AH41,$I41-SUM($L41:AH41)), MAX(AH41,$I41-SUM($L41:AH41)))","v":0},{"$f":"IF($I41 >0, MIN(AI41,$I41-SUM($L41:AI41)), MAX(AI41,$I41-SUM($L41:AI41)))","v":0},{"$f":"IF($I41 >0, MIN(AJ41,$I41-SUM($L41:AJ41)), MAX(AJ41,$I41-SUM($L41:AJ41)))","v":0},{"$f":"IF($I41 >0, MIN(AK41,$I41-SUM($L41:AK41)), MAX(AK41,$I41-SUM($L41:AK41)))","v":0},{"$f":"IF($I41 >0, MIN(AL41,$I41-SUM($L41:AL41)), MAX(AL41,$I41-SUM($L41:AL41)))","v":0},{"$f":"IF($I41 >0, MIN(AM41,$I41-SUM($L41:AM41)), MAX(AM41,$I41-SUM($L41:AM41)))","v":0},{"$f":"IF($I41 >0, MIN(AN41,$I41-SUM($L41:AN41)), MAX(AN41,$I41-SUM($L41:AN41)))","v":0},{"$f":"IF($I41 >0, MIN(AO41,$I41-SUM($L41:AO41)), MAX(AO41,$I41-SUM($L41:AO41)))","v":0},{"$f":"IF($I41 >0, MIN(AP41,$I41-SUM($L41:AP41)), MAX(AP41,$I41-SUM($L41:AP41)))","v":0},{"$f":"IF($I41 >0, MIN(AQ41,$I41-SUM($L41:AQ41)), MAX(AQ41,$I41-SUM($L41:AQ41)))","v":0},{"$f":"IF($I41 >0, MIN(AR41,$I41-SUM($L41:AR41)), MAX(AR41,$I41-SUM($L41:AR41)))","v":0},{"$f":"IF($I41 >0, MIN(AS41,$I41-SUM($L41:AS41)), MAX(AS41,$I41-SUM($L41:AS41)))","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,617.24788684513385,">",null,null,{"$f":"$I42/L$35","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(M42,$I42-SUM($L42:M42)), MAX(M42,$I42-SUM($L42:M42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(N42,$I42-SUM($L42:N42)), MAX(N42,$I42-SUM($L42:N42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(O42,$I42-SUM($L42:O42)), MAX(O42,$I42-SUM($L42:O42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(P42,$I42-SUM($L42:P42)), MAX(P42,$I42-SUM($L42:P42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(Q42,$I42-SUM($L42:Q42)), MAX(Q42,$I42-SUM($L42:Q42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(R42,$I42-SUM($L42:R42)), MAX(R42,$I42-SUM($L42:R42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(S42,$I42-SUM($L42:S42)), MAX(S42,$I42-SUM($L42:S42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(T42,$I42-SUM($L42:T42)), MAX(T42,$I42-SUM($L42:T42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(U42,$I42-SUM($L42:U42)), MAX(U42,$I42-SUM($L42:U42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(V42,$I42-SUM($L42:V42)), MAX(V42,$I42-SUM($L42:V42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(W42,$I42-SUM($L42:W42)), MAX(W42,$I42-SUM($L42:W42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(X42,$I42-SUM($L42:X42)), MAX(X42,$I42-SUM($L42:X42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(Y42,$I42-SUM($L42:Y42)), MAX(Y42,$I42-SUM($L42:Y42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(Z42,$I42-SUM($L42:Z42)), MAX(Z42,$I42-SUM($L42:Z42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(AA42,$I42-SUM($L42:AA42)), MAX(AA42,$I42-SUM($L42:AA42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(AB42,$I42-SUM($L42:AB42)), MAX(AB42,$I42-SUM($L42:AB42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(AC42,$I42-SUM($L42:AC42)), MAX(AC42,$I42-SUM($L42:AC42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(AD42,$I42-SUM($L42:AD42)), MAX(AD42,$I42-SUM($L42:AD42)))","v":30.862394342256692},{"$f":"IF($I42 >0, MIN(AE42,$I42-SUM($L42:AE42)), MAX(AE42,$I42-SUM($L42:AE42)))","v":30.86239434225638},{"$f":"IF($I42 >0, MIN(AF42,$I42-SUM($L42:AF42)), MAX(AF42,$I42-SUM($L42:AF42)))","v":0},{"$f":"IF($I42 >0, MIN(AG42,$I42-SUM($L42:AG42)), MAX(AG42,$I42-SUM($L42:AG42)))","v":0},{"$f":"IF($I42 >0, MIN(AH42,$I42-SUM($L42:AH42)), MAX(AH42,$I42-SUM($L42:AH42)))","v":0},{"$f":"IF($I42 >0, MIN(AI42,$I42-SUM($L42:AI42)), MAX(AI42,$I42-SUM($L42:AI42)))","v":0},{"$f":"IF($I42 >0, MIN(AJ42,$I42-SUM($L42:AJ42)), MAX(AJ42,$I42-SUM($L42:AJ42)))","v":0},{"$f":"IF($I42 >0, MIN(AK42,$I42-SUM($L42:AK42)), MAX(AK42,$I42-SUM($L42:AK42)))","v":0},{"$f":"IF($I42 >0, MIN(AL42,$I42-SUM($L42:AL42)), MAX(AL42,$I42-SUM($L42:AL42)))","v":0},{"$f":"IF($I42 >0, MIN(AM42,$I42-SUM($L42:AM42)), MAX(AM42,$I42-SUM($L42:AM42)))","v":0},{"$f":"IF($I42 >0, MIN(AN42,$I42-SUM($L42:AN42)), MAX(AN42,$I42-SUM($L42:AN42)))","v":0},{"$f":"IF($I42 >0, MIN(AO42,$I42-SUM($L42:AO42)), MAX(AO42,$I42-SUM($L42:AO42)))","v":0},{"$f":"IF($I42 >0, MIN(AP42,$I42-SUM($L42:AP42)), MAX(AP42,$I42-SUM($L42:AP42)))","v":0},{"$f":"IF($I42 >0, MIN(AQ42,$I42-SUM($L42:AQ42)), MAX(AQ42,$I42-SUM($L42:AQ42)))","v":0},{"$f":"IF($I42 >0, MIN(AR42,$I42-SUM($L42:AR42)), MAX(AR42,$I42-SUM($L42:AR42)))","v":0},{"$f":"IF($I42 >0, MIN(AS42,$I42-SUM($L42:AS42)), MAX(AS42,$I42-SUM($L42:AS42)))","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,728.48289802540341,">",null,null,null,{"$f":"$I43/M$35","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(N43,$I43-SUM($L43:N43)), MAX(N43,$I43-SUM($L43:N43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(O43,$I43-SUM($L43:O43)), MAX(O43,$I43-SUM($L43:O43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(P43,$I43-SUM($L43:P43)), MAX(P43,$I43-SUM($L43:P43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(Q43,$I43-SUM($L43:Q43)), MAX(Q43,$I43-SUM($L43:Q43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(R43,$I43-SUM($L43:R43)), MAX(R43,$I43-SUM($L43:R43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(S43,$I43-SUM($L43:S43)), MAX(S43,$I43-SUM($L43:S43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(T43,$I43-SUM($L43:T43)), MAX(T43,$I43-SUM($L43:T43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(U43,$I43-SUM($L43:U43)), MAX(U43,$I43-SUM($L43:U43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(V43,$I43-SUM($L43:V43)), MAX(V43,$I43-SUM($L43:V43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(W43,$I43-SUM($L43:W43)), MAX(W43,$I43-SUM($L43:W43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(X43,$I43-SUM($L43:X43)), MAX(X43,$I43-SUM($L43:X43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(Y43,$I43-SUM($L43:Y43)), MAX(Y43,$I43-SUM($L43:Y43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(Z43,$I43-SUM($L43:Z43)), MAX(Z43,$I43-SUM($L43:Z43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AA43,$I43-SUM($L43:AA43)), MAX(AA43,$I43-SUM($L43:AA43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AB43,$I43-SUM($L43:AB43)), MAX(AB43,$I43-SUM($L43:AB43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AC43,$I43-SUM($L43:AC43)), MAX(AC43,$I43-SUM($L43:AC43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AD43,$I43-SUM($L43:AD43)), MAX(AD43,$I43-SUM($L43:AD43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AE43,$I43-SUM($L43:AE43)), MAX(AE43,$I43-SUM($L43:AE43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AF43,$I43-SUM($L43:AF43)), MAX(AF43,$I43-SUM($L43:AF43)))","v":36.424144901270168},{"$f":"IF($I43 >0, MIN(AG43,$I43-SUM($L43:AG43)), MAX(AG43,$I43-SUM($L43:AG43)))","v":0},{"$f":"IF($I43 >0, MIN(AH43,$I43-SUM($L43:AH43)), MAX(AH43,$I43-SUM($L43:AH43)))","v":0},{"$f":"IF($I43 >0, MIN(AI43,$I43-SUM($L43:AI43)), MAX(AI43,$I43-SUM($L43:AI43)))","v":0},{"$f":"IF($I43 >0, MIN(AJ43,$I43-SUM($L43:AJ43)), MAX(AJ43,$I43-SUM($L43:AJ43)))","v":0},{"$f":"IF($I43 >0, MIN(AK43,$I43-SUM($L43:AK43)), MAX(AK43,$I43-SUM($L43:AK43)))","v":0},{"$f":"IF($I43 >0, MIN(AL43,$I43-SUM($L43:AL43)), MAX(AL43,$I43-SUM($L43:AL43)))","v":0},{"$f":"IF($I43 >0, MIN(AM43,$I43-SUM($L43:AM43)), MAX(AM43,$I43-SUM($L43:AM43)))","v":0},{"$f":"IF($I43 >0, MIN(AN43,$I43-SUM($L43:AN43)), MAX(AN43,$I43-SUM($L43:AN43)))","v":0},{"$f":"IF($I43 >0, MIN(AO43,$I43-SUM($L43:AO43)), MAX(AO43,$I43-SUM($L43:AO43)))","v":0},{"$f":"IF($I43 >0, MIN(AP43,$I43-SUM($L43:AP43)), MAX(AP43,$I43-SUM($L43:AP43)))","v":0},{"$f":"IF($I43 >0, MIN(AQ43,$I43-SUM($L43:AQ43)), MAX(AQ43,$I43-SUM($L43:AQ43)))","v":0},{"$f":"IF($I43 >0, MIN(AR43,$I43-SUM($L43:AR43)), MAX(AR43,$I43-SUM($L43:AR43)))","v":0},{"$f":"IF($I43 >0, MIN(AS43,$I43-SUM($L43:AS43)), MAX(AS43,$I43-SUM($L43:AS43)))","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,524.64436339325255,">",null,null,null,null,{"$f":"$I44/N$35","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(O44,$I44-SUM($L44:O44)), MAX(O44,$I44-SUM($L44:O44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(P44,$I44-SUM($L44:P44)), MAX(P44,$I44-SUM($L44:P44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(Q44,$I44-SUM($L44:Q44)), MAX(Q44,$I44-SUM($L44:Q44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(R44,$I44-SUM($L44:R44)), MAX(R44,$I44-SUM($L44:R44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(S44,$I44-SUM($L44:S44)), MAX(S44,$I44-SUM($L44:S44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(T44,$I44-SUM($L44:T44)), MAX(T44,$I44-SUM($L44:T44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(U44,$I44-SUM($L44:U44)), MAX(U44,$I44-SUM($L44:U44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(V44,$I44-SUM($L44:V44)), MAX(V44,$I44-SUM($L44:V44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(W44,$I44-SUM($L44:W44)), MAX(W44,$I44-SUM($L44:W44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(X44,$I44-SUM($L44:X44)), MAX(X44,$I44-SUM($L44:X44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(Y44,$I44-SUM($L44:Y44)), MAX(Y44,$I44-SUM($L44:Y44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(Z44,$I44-SUM($L44:Z44)), MAX(Z44,$I44-SUM($L44:Z44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AA44,$I44-SUM($L44:AA44)), MAX(AA44,$I44-SUM($L44:AA44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AB44,$I44-SUM($L44:AB44)), MAX(AB44,$I44-SUM($L44:AB44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AC44,$I44-SUM($L44:AC44)), MAX(AC44,$I44-SUM($L44:AC44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AD44,$I44-SUM($L44:AD44)), MAX(AD44,$I44-SUM($L44:AD44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AE44,$I44-SUM($L44:AE44)), MAX(AE44,$I44-SUM($L44:AE44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AF44,$I44-SUM($L44:AF44)), MAX(AF44,$I44-SUM($L44:AF44)))","v":26.232218169662627},{"$f":"IF($I44 >0, MIN(AG44,$I44-SUM($L44:AG44)), MAX(AG44,$I44-SUM($L44:AG44)))","v":26.232218169662531},{"$f":"IF($I44 >0, MIN(AH44,$I44-SUM($L44:AH44)), MAX(AH44,$I44-SUM($L44:AH44)))","v":0},{"$f":"IF($I44 >0, MIN(AI44,$I44-SUM($L44:AI44)), MAX(AI44,$I44-SUM($L44:AI44)))","v":0},{"$f":"IF($I44 >0, MIN(AJ44,$I44-SUM($L44:AJ44)), MAX(AJ44,$I44-SUM($L44:AJ44)))","v":0},{"$f":"IF($I44 >0, MIN(AK44,$I44-SUM($L44:AK44)), MAX(AK44,$I44-SUM($L44:AK44)))","v":0},{"$f":"IF($I44 >0, MIN(AL44,$I44-SUM($L44:AL44)), MAX(AL44,$I44-SUM($L44:AL44)))","v":0},{"$f":"IF($I44 >0, MIN(AM44,$I44-SUM($L44:AM44)), MAX(AM44,$I44-SUM($L44:AM44)))","v":0},{"$f":"IF($I44 >0, MIN(AN44,$I44-SUM($L44:AN44)), MAX(AN44,$I44-SUM($L44:AN44)))","v":0},{"$f":"IF($I44 >0, MIN(AO44,$I44-SUM($L44:AO44)), MAX(AO44,$I44-SUM($L44:AO44)))","v":0},{"$f":"IF($I44 >0, MIN(AP44,$I44-SUM($L44:AP44)), MAX(AP44,$I44-SUM($L44:AP44)))","v":0},{"$f":"IF($I44 >0, MIN(AQ44,$I44-SUM($L44:AQ44)), MAX(AQ44,$I44-SUM($L44:AQ44)))","v":0},{"$f":"IF($I44 >0, MIN(AR44,$I44-SUM($L44:AR44)), MAX(AR44,$I44-SUM($L44:AR44)))","v":0},{"$f":"IF($I44 >0, MIN(AS44,$I44-SUM($L44:AS44)), MAX(AS44,$I44-SUM($L44:AS44)))","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,341.6847934470731,">",null,null,null,null,null,{"$f":"$I45/O$35","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(P45,$I45-SUM($L45:P45)), MAX(P45,$I45-SUM($L45:P45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(Q45,$I45-SUM($L45:Q45)), MAX(Q45,$I45-SUM($L45:Q45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(R45,$I45-SUM($L45:R45)), MAX(R45,$I45-SUM($L45:R45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(S45,$I45-SUM($L45:S45)), MAX(S45,$I45-SUM($L45:S45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(T45,$I45-SUM($L45:T45)), MAX(T45,$I45-SUM($L45:T45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(U45,$I45-SUM($L45:U45)), MAX(U45,$I45-SUM($L45:U45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(V45,$I45-SUM($L45:V45)), MAX(V45,$I45-SUM($L45:V45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(W45,$I45-SUM($L45:W45)), MAX(W45,$I45-SUM($L45:W45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(X45,$I45-SUM($L45:X45)), MAX(X45,$I45-SUM($L45:X45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(Y45,$I45-SUM($L45:Y45)), MAX(Y45,$I45-SUM($L45:Y45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(Z45,$I45-SUM($L45:Z45)), MAX(Z45,$I45-SUM($L45:Z45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AA45,$I45-SUM($L45:AA45)), MAX(AA45,$I45-SUM($L45:AA45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AB45,$I45-SUM($L45:AB45)), MAX(AB45,$I45-SUM($L45:AB45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AC45,$I45-SUM($L45:AC45)), MAX(AC45,$I45-SUM($L45:AC45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AD45,$I45-SUM($L45:AD45)), MAX(AD45,$I45-SUM($L45:AD45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AE45,$I45-SUM($L45:AE45)), MAX(AE45,$I45-SUM($L45:AE45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AF45,$I45-SUM($L45:AF45)), MAX(AF45,$I45-SUM($L45:AF45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AG45,$I45-SUM($L45:AG45)), MAX(AG45,$I45-SUM($L45:AG45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AH45,$I45-SUM($L45:AH45)), MAX(AH45,$I45-SUM($L45:AH45)))","v":17.084239672353654},{"$f":"IF($I45 >0, MIN(AI45,$I45-SUM($L45:AI45)), MAX(AI45,$I45-SUM($L45:AI45)))","v":1.1368683772161603E-13},{"$f":"IF($I45 >0, MIN(AJ45,$I45-SUM($L45:AJ45)), MAX(AJ45,$I45-SUM($L45:AJ45)))","v":0},{"$f":"IF($I45 >0, MIN(AK45,$I45-SUM($L45:AK45)), MAX(AK45,$I45-SUM($L45:AK45)))","v":0},{"$f":"IF($I45 >0, MIN(AL45,$I45-SUM($L45:AL45)), MAX(AL45,$I45-SUM($L45:AL45)))","v":0},{"$f":"IF($I45 >0, MIN(AM45,$I45-SUM($L45:AM45)), MAX(AM45,$I45-SUM($L45:AM45)))","v":0},{"$f":"IF($I45 >0, MIN(AN45,$I45-SUM($L45:AN45)), MAX(AN45,$I45-SUM($L45:AN45)))","v":0},{"$f":"IF($I45 >0, MIN(AO45,$I45-SUM($L45:AO45)), MAX(AO45,$I45-SUM($L45:AO45)))","v":0},{"$f":"IF($I45 >0, MIN(AP45,$I45-SUM($L45:AP45)), MAX(AP45,$I45-SUM($L45:AP45)))","v":0},{"$f":"IF($I45 >0, MIN(AQ45,$I45-SUM($L45:AQ45)), MAX(AQ45,$I45-SUM($L45:AQ45)))","v":0},{"$f":"IF($I45 >0, MIN(AR45,$I45-SUM($L45:AR45)), MAX(AR45,$I45-SUM($L45:AR45)))","v":0},{"$f":"IF($I45 >0, MIN(AS45,$I45-SUM($L45:AS45)), MAX(AS45,$I45-SUM($L45:AS45)))","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,345.4054363125997,">",null,null,null,null,null,null,{"$f":"$I46/P$35","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(Q46,$I46-SUM($L46:Q46)), MAX(Q46,$I46-SUM($L46:Q46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(R46,$I46-SUM($L46:R46)), MAX(R46,$I46-SUM($L46:R46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(S46,$I46-SUM($L46:S46)), MAX(S46,$I46-SUM($L46:S46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(T46,$I46-SUM($L46:T46)), MAX(T46,$I46-SUM($L46:T46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(U46,$I46-SUM($L46:U46)), MAX(U46,$I46-SUM($L46:U46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(V46,$I46-SUM($L46:V46)), MAX(V46,$I46-SUM($L46:V46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(W46,$I46-SUM($L46:W46)), MAX(W46,$I46-SUM($L46:W46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(X46,$I46-SUM($L46:X46)), MAX(X46,$I46-SUM($L46:X46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(Y46,$I46-SUM($L46:Y46)), MAX(Y46,$I46-SUM($L46:Y46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(Z46,$I46-SUM($L46:Z46)), MAX(Z46,$I46-SUM($L46:Z46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AA46,$I46-SUM($L46:AA46)), MAX(AA46,$I46-SUM($L46:AA46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AB46,$I46-SUM($L46:AB46)), MAX(AB46,$I46-SUM($L46:AB46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AC46,$I46-SUM($L46:AC46)), MAX(AC46,$I46-SUM($L46:AC46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AD46,$I46-SUM($L46:AD46)), MAX(AD46,$I46-SUM($L46:AD46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AE46,$I46-SUM($L46:AE46)), MAX(AE46,$I46-SUM($L46:AE46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AF46,$I46-SUM($L46:AF46)), MAX(AF46,$I46-SUM($L46:AF46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AG46,$I46-SUM($L46:AG46)), MAX(AG46,$I46-SUM($L46:AG46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AH46,$I46-SUM($L46:AH46)), MAX(AH46,$I46-SUM($L46:AH46)))","v":17.270271815629986},{"$f":"IF($I46 >0, MIN(AI46,$I46-SUM($L46:AI46)), MAX(AI46,$I46-SUM($L46:AI46)))","v":17.270271815629883},{"$f":"IF($I46 >0, MIN(AJ46,$I46-SUM($L46:AJ46)), MAX(AJ46,$I46-SUM($L46:AJ46)))","v":0},{"$f":"IF($I46 >0, MIN(AK46,$I46-SUM($L46:AK46)), MAX(AK46,$I46-SUM($L46:AK46)))","v":0},{"$f":"IF($I46 >0, MIN(AL46,$I46-SUM($L46:AL46)), MAX(AL46,$I46-SUM($L46:AL46)))","v":0},{"$f":"IF($I46 >0, MIN(AM46,$I46-SUM($L46:AM46)), MAX(AM46,$I46-SUM($L46:AM46)))","v":0},{"$f":"IF($I46 >0, MIN(AN46,$I46-SUM($L46:AN46)), MAX(AN46,$I46-SUM($L46:AN46)))","v":0},{"$f":"IF($I46 >0, MIN(AO46,$I46-SUM($L46:AO46)), MAX(AO46,$I46-SUM($L46:AO46)))","v":0},{"$f":"IF($I46 >0, MIN(AP46,$I46-SUM($L46:AP46)), MAX(AP46,$I46-SUM($L46:AP46)))","v":0},{"$f":"IF($I46 >0, MIN(AQ46,$I46-SUM($L46:AQ46)), MAX(AQ46,$I46-SUM($L46:AQ46)))","v":0},{"$f":"IF($I46 >0, MIN(AR46,$I46-SUM($L46:AR46)), MAX(AR46,$I46-SUM($L46:AR46)))","v":0},{"$f":"IF($I46 >0, MIN(AS46,$I46-SUM($L46:AS46)), MAX(AS46,$I46-SUM($L46:AS46)))","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,334.55038423014105,">",null,null,null,null,null,null,null,{"$f":"$I47/Q$35","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(R47,$I47-SUM($L47:R47)), MAX(R47,$I47-SUM($L47:R47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(S47,$I47-SUM($L47:S47)), MAX(S47,$I47-SUM($L47:S47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(T47,$I47-SUM($L47:T47)), MAX(T47,$I47-SUM($L47:T47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(U47,$I47-SUM($L47:U47)), MAX(U47,$I47-SUM($L47:U47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(V47,$I47-SUM($L47:V47)), MAX(V47,$I47-SUM($L47:V47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(W47,$I47-SUM($L47:W47)), MAX(W47,$I47-SUM($L47:W47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(X47,$I47-SUM($L47:X47)), MAX(X47,$I47-SUM($L47:X47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(Y47,$I47-SUM($L47:Y47)), MAX(Y47,$I47-SUM($L47:Y47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(Z47,$I47-SUM($L47:Z47)), MAX(Z47,$I47-SUM($L47:Z47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AA47,$I47-SUM($L47:AA47)), MAX(AA47,$I47-SUM($L47:AA47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AB47,$I47-SUM($L47:AB47)), MAX(AB47,$I47-SUM($L47:AB47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AC47,$I47-SUM($L47:AC47)), MAX(AC47,$I47-SUM($L47:AC47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AD47,$I47-SUM($L47:AD47)), MAX(AD47,$I47-SUM($L47:AD47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AE47,$I47-SUM($L47:AE47)), MAX(AE47,$I47-SUM($L47:AE47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AF47,$I47-SUM($L47:AF47)), MAX(AF47,$I47-SUM($L47:AF47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AG47,$I47-SUM($L47:AG47)), MAX(AG47,$I47-SUM($L47:AG47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AH47,$I47-SUM($L47:AH47)), MAX(AH47,$I47-SUM($L47:AH47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AI47,$I47-SUM($L47:AI47)), MAX(AI47,$I47-SUM($L47:AI47)))","v":16.727519211507051},{"$f":"IF($I47 >0, MIN(AJ47,$I47-SUM($L47:AJ47)), MAX(AJ47,$I47-SUM($L47:AJ47)))","v":16.727519211507001},{"$f":"IF($I47 >0, MIN(AK47,$I47-SUM($L47:AK47)), MAX(AK47,$I47-SUM($L47:AK47)))","v":0},{"$f":"IF($I47 >0, MIN(AL47,$I47-SUM($L47:AL47)), MAX(AL47,$I47-SUM($L47:AL47)))","v":0},{"$f":"IF($I47 >0, MIN(AM47,$I47-SUM($L47:AM47)), MAX(AM47,$I47-SUM($L47:AM47)))","v":0},{"$f":"IF($I47 >0, MIN(AN47,$I47-SUM($L47:AN47)), MAX(AN47,$I47-SUM($L47:AN47)))","v":0},{"$f":"IF($I47 >0, MIN(AO47,$I47-SUM($L47:AO47)), MAX(AO47,$I47-SUM($L47:AO47)))","v":0},{"$f":"IF($I47 >0, MIN(AP47,$I47-SUM($L47:AP47)), MAX(AP47,$I47-SUM($L47:AP47)))","v":0},{"$f":"IF($I47 >0, MIN(AQ47,$I47-SUM($L47:AQ47)), MAX(AQ47,$I47-SUM($L47:AQ47)))","v":0},{"$f":"IF($I47 >0, MIN(AR47,$I47-SUM($L47:AR47)), MAX(AR47,$I47-SUM($L47:AR47)))","v":0},{"$f":"IF($I47 >0, MIN(AS47,$I47-SUM($L47:AS47)), MAX(AS47,$I47-SUM($L47:AS47)))","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,295.97474772637224,">",null,null,null,null,null,null,null,null,{"$f":"$I48/R$35","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(S48,$I48-SUM($L48:S48)), MAX(S48,$I48-SUM($L48:S48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(T48,$I48-SUM($L48:T48)), MAX(T48,$I48-SUM($L48:T48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(U48,$I48-SUM($L48:U48)), MAX(U48,$I48-SUM($L48:U48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(V48,$I48-SUM($L48:V48)), MAX(V48,$I48-SUM($L48:V48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(W48,$I48-SUM($L48:W48)), MAX(W48,$I48-SUM($L48:W48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(X48,$I48-SUM($L48:X48)), MAX(X48,$I48-SUM($L48:X48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(Y48,$I48-SUM($L48:Y48)), MAX(Y48,$I48-SUM($L48:Y48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(Z48,$I48-SUM($L48:Z48)), MAX(Z48,$I48-SUM($L48:Z48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AA48,$I48-SUM($L48:AA48)), MAX(AA48,$I48-SUM($L48:AA48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AB48,$I48-SUM($L48:AB48)), MAX(AB48,$I48-SUM($L48:AB48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AC48,$I48-SUM($L48:AC48)), MAX(AC48,$I48-SUM($L48:AC48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AD48,$I48-SUM($L48:AD48)), MAX(AD48,$I48-SUM($L48:AD48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AE48,$I48-SUM($L48:AE48)), MAX(AE48,$I48-SUM($L48:AE48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AF48,$I48-SUM($L48:AF48)), MAX(AF48,$I48-SUM($L48:AF48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AG48,$I48-SUM($L48:AG48)), MAX(AG48,$I48-SUM($L48:AG48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AH48,$I48-SUM($L48:AH48)), MAX(AH48,$I48-SUM($L48:AH48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AI48,$I48-SUM($L48:AI48)), MAX(AI48,$I48-SUM($L48:AI48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AJ48,$I48-SUM($L48:AJ48)), MAX(AJ48,$I48-SUM($L48:AJ48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AK48,$I48-SUM($L48:AK48)), MAX(AK48,$I48-SUM($L48:AK48)))","v":14.798737386318612},{"$f":"IF($I48 >0, MIN(AL48,$I48-SUM($L48:AL48)), MAX(AL48,$I48-SUM($L48:AL48)))","v":0},{"$f":"IF($I48 >0, MIN(AM48,$I48-SUM($L48:AM48)), MAX(AM48,$I48-SUM($L48:AM48)))","v":0},{"$f":"IF($I48 >0, MIN(AN48,$I48-SUM($L48:AN48)), MAX(AN48,$I48-SUM($L48:AN48)))","v":0},{"$f":"IF($I48 >0, MIN(AO48,$I48-SUM($L48:AO48)), MAX(AO48,$I48-SUM($L48:AO48)))","v":0},{"$f":"IF($I48 >0, MIN(AP48,$I48-SUM($L48:AP48)), MAX(AP48,$I48-SUM($L48:AP48)))","v":0},{"$f":"IF($I48 >0, MIN(AQ48,$I48-SUM($L48:AQ48)), MAX(AQ48,$I48-SUM($L48:AQ48)))","v":0},{"$f":"IF($I48 >0, MIN(AR48,$I48-SUM($L48:AR48)), MAX(AR48,$I48-SUM($L48:AR48)))","v":0},{"$f":"IF($I48 >0, MIN(AS48,$I48-SUM($L48:AS48)), MAX(AS48,$I48-SUM($L48:AS48)))","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,512.82545191021768,">",null,null,null,null,null,null,null,null,null,{"$f":"$I49/S$35","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(T49,$I49-SUM($L49:T49)), MAX(T49,$I49-SUM($L49:T49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(U49,$I49-SUM($L49:U49)), MAX(U49,$I49-SUM($L49:U49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(V49,$I49-SUM($L49:V49)), MAX(V49,$I49-SUM($L49:V49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(W49,$I49-SUM($L49:W49)), MAX(W49,$I49-SUM($L49:W49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(X49,$I49-SUM($L49:X49)), MAX(X49,$I49-SUM($L49:X49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(Y49,$I49-SUM($L49:Y49)), MAX(Y49,$I49-SUM($L49:Y49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(Z49,$I49-SUM($L49:Z49)), MAX(Z49,$I49-SUM($L49:Z49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AA49,$I49-SUM($L49:AA49)), MAX(AA49,$I49-SUM($L49:AA49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AB49,$I49-SUM($L49:AB49)), MAX(AB49,$I49-SUM($L49:AB49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AC49,$I49-SUM($L49:AC49)), MAX(AC49,$I49-SUM($L49:AC49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AD49,$I49-SUM($L49:AD49)), MAX(AD49,$I49-SUM($L49:AD49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AE49,$I49-SUM($L49:AE49)), MAX(AE49,$I49-SUM($L49:AE49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AF49,$I49-SUM($L49:AF49)), MAX(AF49,$I49-SUM($L49:AF49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AG49,$I49-SUM($L49:AG49)), MAX(AG49,$I49-SUM($L49:AG49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AH49,$I49-SUM($L49:AH49)), MAX(AH49,$I49-SUM($L49:AH49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AI49,$I49-SUM($L49:AI49)), MAX(AI49,$I49-SUM($L49:AI49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AJ49,$I49-SUM($L49:AJ49)), MAX(AJ49,$I49-SUM($L49:AJ49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AK49,$I49-SUM($L49:AK49)), MAX(AK49,$I49-SUM($L49:AK49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AL49,$I49-SUM($L49:AL49)), MAX(AL49,$I49-SUM($L49:AL49)))","v":25.641272595510884},{"$f":"IF($I49 >0, MIN(AM49,$I49-SUM($L49:AM49)), MAX(AM49,$I49-SUM($L49:AM49)))","v":0},{"$f":"IF($I49 >0, MIN(AN49,$I49-SUM($L49:AN49)), MAX(AN49,$I49-SUM($L49:AN49)))","v":0},{"$f":"IF($I49 >0, MIN(AO49,$I49-SUM($L49:AO49)), MAX(AO49,$I49-SUM($L49:AO49)))","v":0},{"$f":"IF($I49 >0, MIN(AP49,$I49-SUM($L49:AP49)), MAX(AP49,$I49-SUM($L49:AP49)))","v":0},{"$f":"IF($I49 >0, MIN(AQ49,$I49-SUM($L49:AQ49)), MAX(AQ49,$I49-SUM($L49:AQ49)))","v":0},{"$f":"IF($I49 >0, MIN(AR49,$I49-SUM($L49:AR49)), MAX(AR49,$I49-SUM($L49:AR49)))","v":0},{"$f":"IF($I49 >0, MIN(AS49,$I49-SUM($L49:AS49)), MAX(AS49,$I49-SUM($L49:AS49)))","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,455.57432947053542,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I50/T$35","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(U50,$I50-SUM($L50:U50)), MAX(U50,$I50-SUM($L50:U50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(V50,$I50-SUM($L50:V50)), MAX(V50,$I50-SUM($L50:V50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(W50,$I50-SUM($L50:W50)), MAX(W50,$I50-SUM($L50:W50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(X50,$I50-SUM($L50:X50)), MAX(X50,$I50-SUM($L50:X50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(Y50,$I50-SUM($L50:Y50)), MAX(Y50,$I50-SUM($L50:Y50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(Z50,$I50-SUM($L50:Z50)), MAX(Z50,$I50-SUM($L50:Z50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AA50,$I50-SUM($L50:AA50)), MAX(AA50,$I50-SUM($L50:AA50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AB50,$I50-SUM($L50:AB50)), MAX(AB50,$I50-SUM($L50:AB50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AC50,$I50-SUM($L50:AC50)), MAX(AC50,$I50-SUM($L50:AC50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AD50,$I50-SUM($L50:AD50)), MAX(AD50,$I50-SUM($L50:AD50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AE50,$I50-SUM($L50:AE50)), MAX(AE50,$I50-SUM($L50:AE50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AF50,$I50-SUM($L50:AF50)), MAX(AF50,$I50-SUM($L50:AF50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AG50,$I50-SUM($L50:AG50)), MAX(AG50,$I50-SUM($L50:AG50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AH50,$I50-SUM($L50:AH50)), MAX(AH50,$I50-SUM($L50:AH50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AI50,$I50-SUM($L50:AI50)), MAX(AI50,$I50-SUM($L50:AI50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AJ50,$I50-SUM($L50:AJ50)), MAX(AJ50,$I50-SUM($L50:AJ50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AK50,$I50-SUM($L50:AK50)), MAX(AK50,$I50-SUM($L50:AK50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AL50,$I50-SUM($L50:AL50)), MAX(AL50,$I50-SUM($L50:AL50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AM50,$I50-SUM($L50:AM50)), MAX(AM50,$I50-SUM($L50:AM50)))","v":22.778716473526771},{"$f":"IF($I50 >0, MIN(AN50,$I50-SUM($L50:AN50)), MAX(AN50,$I50-SUM($L50:AN50)))","v":2.2737367544323206E-13},{"$f":"IF($I50 >0, MIN(AO50,$I50-SUM($L50:AO50)), MAX(AO50,$I50-SUM($L50:AO50)))","v":0},{"$f":"IF($I50 >0, MIN(AP50,$I50-SUM($L50:AP50)), MAX(AP50,$I50-SUM($L50:AP50)))","v":0},{"$f":"IF($I50 >0, MIN(AQ50,$I50-SUM($L50:AQ50)), MAX(AQ50,$I50-SUM($L50:AQ50)))","v":0},{"$f":"IF($I50 >0, MIN(AR50,$I50-SUM($L50:AR50)), MAX(AR50,$I50-SUM($L50:AR50)))","v":0},{"$f":"IF($I50 >0, MIN(AS50,$I50-SUM($L50:AS50)), MAX(AS50,$I50-SUM($L50:AS50)))","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,386.83792165953156,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I51/U$35","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(V51,$I51-SUM($L51:V51)), MAX(V51,$I51-SUM($L51:V51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(W51,$I51-SUM($L51:W51)), MAX(W51,$I51-SUM($L51:W51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(X51,$I51-SUM($L51:X51)), MAX(X51,$I51-SUM($L51:X51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(Y51,$I51-SUM($L51:Y51)), MAX(Y51,$I51-SUM($L51:Y51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(Z51,$I51-SUM($L51:Z51)), MAX(Z51,$I51-SUM($L51:Z51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AA51,$I51-SUM($L51:AA51)), MAX(AA51,$I51-SUM($L51:AA51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AB51,$I51-SUM($L51:AB51)), MAX(AB51,$I51-SUM($L51:AB51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AC51,$I51-SUM($L51:AC51)), MAX(AC51,$I51-SUM($L51:AC51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AD51,$I51-SUM($L51:AD51)), MAX(AD51,$I51-SUM($L51:AD51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AE51,$I51-SUM($L51:AE51)), MAX(AE51,$I51-SUM($L51:AE51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AF51,$I51-SUM($L51:AF51)), MAX(AF51,$I51-SUM($L51:AF51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AG51,$I51-SUM($L51:AG51)), MAX(AG51,$I51-SUM($L51:AG51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AH51,$I51-SUM($L51:AH51)), MAX(AH51,$I51-SUM($L51:AH51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AI51,$I51-SUM($L51:AI51)), MAX(AI51,$I51-SUM($L51:AI51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AJ51,$I51-SUM($L51:AJ51)), MAX(AJ51,$I51-SUM($L51:AJ51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AK51,$I51-SUM($L51:AK51)), MAX(AK51,$I51-SUM($L51:AK51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AL51,$I51-SUM($L51:AL51)), MAX(AL51,$I51-SUM($L51:AL51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AM51,$I51-SUM($L51:AM51)), MAX(AM51,$I51-SUM($L51:AM51)))","v":19.341896082976579},{"$f":"IF($I51 >0, MIN(AN51,$I51-SUM($L51:AN51)), MAX(AN51,$I51-SUM($L51:AN51)))","v":19.341896082976575},{"$f":"IF($I51 >0, MIN(AO51,$I51-SUM($L51:AO51)), MAX(AO51,$I51-SUM($L51:AO51)))","v":0},{"$f":"IF($I51 >0, MIN(AP51,$I51-SUM($L51:AP51)), MAX(AP51,$I51-SUM($L51:AP51)))","v":0},{"$f":"IF($I51 >0, MIN(AQ51,$I51-SUM($L51:AQ51)), MAX(AQ51,$I51-SUM($L51:AQ51)))","v":0},{"$f":"IF($I51 >0, MIN(AR51,$I51-SUM($L51:AR51)), MAX(AR51,$I51-SUM($L51:AR51)))","v":0},{"$f":"IF($I51 >0, MIN(AS51,$I51-SUM($L51:AS51)), MAX(AS51,$I51-SUM($L51:AS51)))","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,535.33364319604141,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I52/V$35","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(W52,$I52-SUM($L52:W52)), MAX(W52,$I52-SUM($L52:W52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(X52,$I52-SUM($L52:X52)), MAX(X52,$I52-SUM($L52:X52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(Y52,$I52-SUM($L52:Y52)), MAX(Y52,$I52-SUM($L52:Y52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(Z52,$I52-SUM($L52:Z52)), MAX(Z52,$I52-SUM($L52:Z52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AA52,$I52-SUM($L52:AA52)), MAX(AA52,$I52-SUM($L52:AA52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AB52,$I52-SUM($L52:AB52)), MAX(AB52,$I52-SUM($L52:AB52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AC52,$I52-SUM($L52:AC52)), MAX(AC52,$I52-SUM($L52:AC52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AD52,$I52-SUM($L52:AD52)), MAX(AD52,$I52-SUM($L52:AD52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AE52,$I52-SUM($L52:AE52)), MAX(AE52,$I52-SUM($L52:AE52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AF52,$I52-SUM($L52:AF52)), MAX(AF52,$I52-SUM($L52:AF52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AG52,$I52-SUM($L52:AG52)), MAX(AG52,$I52-SUM($L52:AG52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AH52,$I52-SUM($L52:AH52)), MAX(AH52,$I52-SUM($L52:AH52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AI52,$I52-SUM($L52:AI52)), MAX(AI52,$I52-SUM($L52:AI52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AJ52,$I52-SUM($L52:AJ52)), MAX(AJ52,$I52-SUM($L52:AJ52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AK52,$I52-SUM($L52:AK52)), MAX(AK52,$I52-SUM($L52:AK52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AL52,$I52-SUM($L52:AL52)), MAX(AL52,$I52-SUM($L52:AL52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AM52,$I52-SUM($L52:AM52)), MAX(AM52,$I52-SUM($L52:AM52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AN52,$I52-SUM($L52:AN52)), MAX(AN52,$I52-SUM($L52:AN52)))","v":26.76668215980207},{"$f":"IF($I52 >0, MIN(AO52,$I52-SUM($L52:AO52)), MAX(AO52,$I52-SUM($L52:AO52)))","v":26.766682159801974},{"$f":"IF($I52 >0, MIN(AP52,$I52-SUM($L52:AP52)), MAX(AP52,$I52-SUM($L52:AP52)))","v":0},{"$f":"IF($I52 >0, MIN(AQ52,$I52-SUM($L52:AQ52)), MAX(AQ52,$I52-SUM($L52:AQ52)))","v":0},{"$f":"IF($I52 >0, MIN(AR52,$I52-SUM($L52:AR52)), MAX(AR52,$I52-SUM($L52:AR52)))","v":0},{"$f":"IF($I52 >0, MIN(AS52,$I52-SUM($L52:AS52)), MAX(AS52,$I52-SUM($L52:AS52)))","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,496.47891236346226,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I53/W$35","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(X53,$I53-SUM($L53:X53)), MAX(X53,$I53-SUM($L53:X53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(Y53,$I53-SUM($L53:Y53)), MAX(Y53,$I53-SUM($L53:Y53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(Z53,$I53-SUM($L53:Z53)), MAX(Z53,$I53-SUM($L53:Z53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AA53,$I53-SUM($L53:AA53)), MAX(AA53,$I53-SUM($L53:AA53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AB53,$I53-SUM($L53:AB53)), MAX(AB53,$I53-SUM($L53:AB53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AC53,$I53-SUM($L53:AC53)), MAX(AC53,$I53-SUM($L53:AC53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AD53,$I53-SUM($L53:AD53)), MAX(AD53,$I53-SUM($L53:AD53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AE53,$I53-SUM($L53:AE53)), MAX(AE53,$I53-SUM($L53:AE53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AF53,$I53-SUM($L53:AF53)), MAX(AF53,$I53-SUM($L53:AF53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AG53,$I53-SUM($L53:AG53)), MAX(AG53,$I53-SUM($L53:AG53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AH53,$I53-SUM($L53:AH53)), MAX(AH53,$I53-SUM($L53:AH53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AI53,$I53-SUM($L53:AI53)), MAX(AI53,$I53-SUM($L53:AI53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AJ53,$I53-SUM($L53:AJ53)), MAX(AJ53,$I53-SUM($L53:AJ53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AK53,$I53-SUM($L53:AK53)), MAX(AK53,$I53-SUM($L53:AK53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AL53,$I53-SUM($L53:AL53)), MAX(AL53,$I53-SUM($L53:AL53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AM53,$I53-SUM($L53:AM53)), MAX(AM53,$I53-SUM($L53:AM53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AN53,$I53-SUM($L53:AN53)), MAX(AN53,$I53-SUM($L53:AN53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AO53,$I53-SUM($L53:AO53)), MAX(AO53,$I53-SUM($L53:AO53)))","v":24.823945618173113},{"$f":"IF($I53 >0, MIN(AP53,$I53-SUM($L53:AP53)), MAX(AP53,$I53-SUM($L53:AP53)))","v":24.823945618172957},{"$f":"IF($I53 >0, MIN(AQ53,$I53-SUM($L53:AQ53)), MAX(AQ53,$I53-SUM($L53:AQ53)))","v":0},{"$f":"IF($I53 >0, MIN(AR53,$I53-SUM($L53:AR53)), MAX(AR53,$I53-SUM($L53:AR53)))","v":0},{"$f":"IF($I53 >0, MIN(AS53,$I53-SUM($L53:AS53)), MAX(AS53,$I53-SUM($L53:AS53)))","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,421.92146174404888,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I54/X$35","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(Y54,$I54-SUM($L54:Y54)), MAX(Y54,$I54-SUM($L54:Y54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(Z54,$I54-SUM($L54:Z54)), MAX(Z54,$I54-SUM($L54:Z54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AA54,$I54-SUM($L54:AA54)), MAX(AA54,$I54-SUM($L54:AA54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AB54,$I54-SUM($L54:AB54)), MAX(AB54,$I54-SUM($L54:AB54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AC54,$I54-SUM($L54:AC54)), MAX(AC54,$I54-SUM($L54:AC54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AD54,$I54-SUM($L54:AD54)), MAX(AD54,$I54-SUM($L54:AD54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AE54,$I54-SUM($L54:AE54)), MAX(AE54,$I54-SUM($L54:AE54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AF54,$I54-SUM($L54:AF54)), MAX(AF54,$I54-SUM($L54:AF54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AG54,$I54-SUM($L54:AG54)), MAX(AG54,$I54-SUM($L54:AG54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AH54,$I54-SUM($L54:AH54)), MAX(AH54,$I54-SUM($L54:AH54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AI54,$I54-SUM($L54:AI54)), MAX(AI54,$I54-SUM($L54:AI54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AJ54,$I54-SUM($L54:AJ54)), MAX(AJ54,$I54-SUM($L54:AJ54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AK54,$I54-SUM($L54:AK54)), MAX(AK54,$I54-SUM($L54:AK54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AL54,$I54-SUM($L54:AL54)), MAX(AL54,$I54-SUM($L54:AL54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AM54,$I54-SUM($L54:AM54)), MAX(AM54,$I54-SUM($L54:AM54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AN54,$I54-SUM($L54:AN54)), MAX(AN54,$I54-SUM($L54:AN54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AO54,$I54-SUM($L54:AO54)), MAX(AO54,$I54-SUM($L54:AO54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AP54,$I54-SUM($L54:AP54)), MAX(AP54,$I54-SUM($L54:AP54)))","v":21.096073087202445},{"$f":"IF($I54 >0, MIN(AQ54,$I54-SUM($L54:AQ54)), MAX(AQ54,$I54-SUM($L54:AQ54)))","v":21.096073087202342},{"$f":"IF($I54 >0, MIN(AR54,$I54-SUM($L54:AR54)), MAX(AR54,$I54-SUM($L54:AR54)))","v":0},{"$f":"IF($I54 >0, MIN(AS54,$I54-SUM($L54:AS54)), MAX(AS54,$I54-SUM($L54:AS54)))","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,554.88155741332412,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I55/Y$35","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(Z55,$I55-SUM($L55:Z55)), MAX(Z55,$I55-SUM($L55:Z55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AA55,$I55-SUM($L55:AA55)), MAX(AA55,$I55-SUM($L55:AA55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AB55,$I55-SUM($L55:AB55)), MAX(AB55,$I55-SUM($L55:AB55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AC55,$I55-SUM($L55:AC55)), MAX(AC55,$I55-SUM($L55:AC55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AD55,$I55-SUM($L55:AD55)), MAX(AD55,$I55-SUM($L55:AD55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AE55,$I55-SUM($L55:AE55)), MAX(AE55,$I55-SUM($L55:AE55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AF55,$I55-SUM($L55:AF55)), MAX(AF55,$I55-SUM($L55:AF55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AG55,$I55-SUM($L55:AG55)), MAX(AG55,$I55-SUM($L55:AG55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AH55,$I55-SUM($L55:AH55)), MAX(AH55,$I55-SUM($L55:AH55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AI55,$I55-SUM($L55:AI55)), MAX(AI55,$I55-SUM($L55:AI55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AJ55,$I55-SUM($L55:AJ55)), MAX(AJ55,$I55-SUM($L55:AJ55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AK55,$I55-SUM($L55:AK55)), MAX(AK55,$I55-SUM($L55:AK55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AL55,$I55-SUM($L55:AL55)), MAX(AL55,$I55-SUM($L55:AL55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AM55,$I55-SUM($L55:AM55)), MAX(AM55,$I55-SUM($L55:AM55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AN55,$I55-SUM($L55:AN55)), MAX(AN55,$I55-SUM($L55:AN55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AO55,$I55-SUM($L55:AO55)), MAX(AO55,$I55-SUM($L55:AO55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AP55,$I55-SUM($L55:AP55)), MAX(AP55,$I55-SUM($L55:AP55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AQ55,$I55-SUM($L55:AQ55)), MAX(AQ55,$I55-SUM($L55:AQ55)))","v":27.744077870666207},{"$f":"IF($I55 >0, MIN(AR55,$I55-SUM($L55:AR55)), MAX(AR55,$I55-SUM($L55:AR55)))","v":27.744077870666047},{"$f":"IF($I55 >0, MIN(AS55,$I55-SUM($L55:AS55)), MAX(AS55,$I55-SUM($L55:AS55)))","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,762.04394703166179,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I56/Z$35","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AA56,$I56-SUM($L56:AA56)), MAX(AA56,$I56-SUM($L56:AA56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AB56,$I56-SUM($L56:AB56)), MAX(AB56,$I56-SUM($L56:AB56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AC56,$I56-SUM($L56:AC56)), MAX(AC56,$I56-SUM($L56:AC56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AD56,$I56-SUM($L56:AD56)), MAX(AD56,$I56-SUM($L56:AD56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AE56,$I56-SUM($L56:AE56)), MAX(AE56,$I56-SUM($L56:AE56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AF56,$I56-SUM($L56:AF56)), MAX(AF56,$I56-SUM($L56:AF56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AG56,$I56-SUM($L56:AG56)), MAX(AG56,$I56-SUM($L56:AG56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AH56,$I56-SUM($L56:AH56)), MAX(AH56,$I56-SUM($L56:AH56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AI56,$I56-SUM($L56:AI56)), MAX(AI56,$I56-SUM($L56:AI56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AJ56,$I56-SUM($L56:AJ56)), MAX(AJ56,$I56-SUM($L56:AJ56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AK56,$I56-SUM($L56:AK56)), MAX(AK56,$I56-SUM($L56:AK56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AL56,$I56-SUM($L56:AL56)), MAX(AL56,$I56-SUM($L56:AL56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AM56,$I56-SUM($L56:AM56)), MAX(AM56,$I56-SUM($L56:AM56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AN56,$I56-SUM($L56:AN56)), MAX(AN56,$I56-SUM($L56:AN56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AO56,$I56-SUM($L56:AO56)), MAX(AO56,$I56-SUM($L56:AO56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AP56,$I56-SUM($L56:AP56)), MAX(AP56,$I56-SUM($L56:AP56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AQ56,$I56-SUM($L56:AQ56)), MAX(AQ56,$I56-SUM($L56:AQ56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AR56,$I56-SUM($L56:AR56)), MAX(AR56,$I56-SUM($L56:AR56)))","v":38.102197351583087},{"$f":"IF($I56 >0, MIN(AS56,$I56-SUM($L56:AS56)), MAX(AS56,$I56-SUM($L56:AS56)))","v":38.102197351583087}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,730.91048397145369,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I57/AA$35","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AB57,$I57-SUM($L57:AB57)), MAX(AB57,$I57-SUM($L57:AB57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AC57,$I57-SUM($L57:AC57)), MAX(AC57,$I57-SUM($L57:AC57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AD57,$I57-SUM($L57:AD57)), MAX(AD57,$I57-SUM($L57:AD57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AE57,$I57-SUM($L57:AE57)), MAX(AE57,$I57-SUM($L57:AE57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AF57,$I57-SUM($L57:AF57)), MAX(AF57,$I57-SUM($L57:AF57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AG57,$I57-SUM($L57:AG57)), MAX(AG57,$I57-SUM($L57:AG57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AH57,$I57-SUM($L57:AH57)), MAX(AH57,$I57-SUM($L57:AH57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AI57,$I57-SUM($L57:AI57)), MAX(AI57,$I57-SUM($L57:AI57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AJ57,$I57-SUM($L57:AJ57)), MAX(AJ57,$I57-SUM($L57:AJ57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AK57,$I57-SUM($L57:AK57)), MAX(AK57,$I57-SUM($L57:AK57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AL57,$I57-SUM($L57:AL57)), MAX(AL57,$I57-SUM($L57:AL57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AM57,$I57-SUM($L57:AM57)), MAX(AM57,$I57-SUM($L57:AM57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AN57,$I57-SUM($L57:AN57)), MAX(AN57,$I57-SUM($L57:AN57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AO57,$I57-SUM($L57:AO57)), MAX(AO57,$I57-SUM($L57:AO57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AP57,$I57-SUM($L57:AP57)), MAX(AP57,$I57-SUM($L57:AP57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AQ57,$I57-SUM($L57:AQ57)), MAX(AQ57,$I57-SUM($L57:AQ57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AR57,$I57-SUM($L57:AR57)), MAX(AR57,$I57-SUM($L57:AR57)))","v":36.545524198572686},{"$f":"IF($I57 >0, MIN(AS57,$I57-SUM($L57:AS57)), MAX(AS57,$I57-SUM($L57:AS57)))","v":36.545524198572686}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,913.96055221817517,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I58/AB$35","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AC58,$I58-SUM($L58:AC58)), MAX(AC58,$I58-SUM($L58:AC58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AD58,$I58-SUM($L58:AD58)), MAX(AD58,$I58-SUM($L58:AD58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AE58,$I58-SUM($L58:AE58)), MAX(AE58,$I58-SUM($L58:AE58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AF58,$I58-SUM($L58:AF58)), MAX(AF58,$I58-SUM($L58:AF58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AG58,$I58-SUM($L58:AG58)), MAX(AG58,$I58-SUM($L58:AG58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AH58,$I58-SUM($L58:AH58)), MAX(AH58,$I58-SUM($L58:AH58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AI58,$I58-SUM($L58:AI58)), MAX(AI58,$I58-SUM($L58:AI58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AJ58,$I58-SUM($L58:AJ58)), MAX(AJ58,$I58-SUM($L58:AJ58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AK58,$I58-SUM($L58:AK58)), MAX(AK58,$I58-SUM($L58:AK58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AL58,$I58-SUM($L58:AL58)), MAX(AL58,$I58-SUM($L58:AL58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AM58,$I58-SUM($L58:AM58)), MAX(AM58,$I58-SUM($L58:AM58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AN58,$I58-SUM($L58:AN58)), MAX(AN58,$I58-SUM($L58:AN58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AO58,$I58-SUM($L58:AO58)), MAX(AO58,$I58-SUM($L58:AO58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AP58,$I58-SUM($L58:AP58)), MAX(AP58,$I58-SUM($L58:AP58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AQ58,$I58-SUM($L58:AQ58)), MAX(AQ58,$I58-SUM($L58:AQ58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AR58,$I58-SUM($L58:AR58)), MAX(AR58,$I58-SUM($L58:AR58)))","v":45.69802761090876},{"$f":"IF($I58 >0, MIN(AS58,$I58-SUM($L58:AS58)), MAX(AS58,$I58-SUM($L58:AS58)))","v":45.69802761090876}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,873.21221191520908,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I59/AC$35","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AD59,$I59-SUM($L59:AD59)), MAX(AD59,$I59-SUM($L59:AD59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AE59,$I59-SUM($L59:AE59)), MAX(AE59,$I59-SUM($L59:AE59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AF59,$I59-SUM($L59:AF59)), MAX(AF59,$I59-SUM($L59:AF59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AG59,$I59-SUM($L59:AG59)), MAX(AG59,$I59-SUM($L59:AG59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AH59,$I59-SUM($L59:AH59)), MAX(AH59,$I59-SUM($L59:AH59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AI59,$I59-SUM($L59:AI59)), MAX(AI59,$I59-SUM($L59:AI59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AJ59,$I59-SUM($L59:AJ59)), MAX(AJ59,$I59-SUM($L59:AJ59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AK59,$I59-SUM($L59:AK59)), MAX(AK59,$I59-SUM($L59:AK59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AL59,$I59-SUM($L59:AL59)), MAX(AL59,$I59-SUM($L59:AL59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AM59,$I59-SUM($L59:AM59)), MAX(AM59,$I59-SUM($L59:AM59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AN59,$I59-SUM($L59:AN59)), MAX(AN59,$I59-SUM($L59:AN59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AO59,$I59-SUM($L59:AO59)), MAX(AO59,$I59-SUM($L59:AO59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AP59,$I59-SUM($L59:AP59)), MAX(AP59,$I59-SUM($L59:AP59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AQ59,$I59-SUM($L59:AQ59)), MAX(AQ59,$I59-SUM($L59:AQ59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AR59,$I59-SUM($L59:AR59)), MAX(AR59,$I59-SUM($L59:AR59)))","v":43.660610595760453},{"$f":"IF($I59 >0, MIN(AS59,$I59-SUM($L59:AS59)), MAX(AS59,$I59-SUM($L59:AS59)))","v":43.660610595760453}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,1066.4318048356859,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I60/AD$35","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AE60,$I60-SUM($L60:AE60)), MAX(AE60,$I60-SUM($L60:AE60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AF60,$I60-SUM($L60:AF60)), MAX(AF60,$I60-SUM($L60:AF60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AG60,$I60-SUM($L60:AG60)), MAX(AG60,$I60-SUM($L60:AG60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AH60,$I60-SUM($L60:AH60)), MAX(AH60,$I60-SUM($L60:AH60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AI60,$I60-SUM($L60:AI60)), MAX(AI60,$I60-SUM($L60:AI60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AJ60,$I60-SUM($L60:AJ60)), MAX(AJ60,$I60-SUM($L60:AJ60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AK60,$I60-SUM($L60:AK60)), MAX(AK60,$I60-SUM($L60:AK60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AL60,$I60-SUM($L60:AL60)), MAX(AL60,$I60-SUM($L60:AL60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AM60,$I60-SUM($L60:AM60)), MAX(AM60,$I60-SUM($L60:AM60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AN60,$I60-SUM($L60:AN60)), MAX(AN60,$I60-SUM($L60:AN60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AO60,$I60-SUM($L60:AO60)), MAX(AO60,$I60-SUM($L60:AO60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AP60,$I60-SUM($L60:AP60)), MAX(AP60,$I60-SUM($L60:AP60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AQ60,$I60-SUM($L60:AQ60)), MAX(AQ60,$I60-SUM($L60:AQ60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AR60,$I60-SUM($L60:AR60)), MAX(AR60,$I60-SUM($L60:AR60)))","v":53.321590241784293},{"$f":"IF($I60 >0, MIN(AS60,$I60-SUM($L60:AS60)), MAX(AS60,$I60-SUM($L60:AS60)))","v":53.321590241784293}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,862.29308421000508,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I61/AE$35","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AF61,$I61-SUM($L61:AF61)), MAX(AF61,$I61-SUM($L61:AF61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AG61,$I61-SUM($L61:AG61)), MAX(AG61,$I61-SUM($L61:AG61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AH61,$I61-SUM($L61:AH61)), MAX(AH61,$I61-SUM($L61:AH61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AI61,$I61-SUM($L61:AI61)), MAX(AI61,$I61-SUM($L61:AI61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AJ61,$I61-SUM($L61:AJ61)), MAX(AJ61,$I61-SUM($L61:AJ61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AK61,$I61-SUM($L61:AK61)), MAX(AK61,$I61-SUM($L61:AK61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AL61,$I61-SUM($L61:AL61)), MAX(AL61,$I61-SUM($L61:AL61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AM61,$I61-SUM($L61:AM61)), MAX(AM61,$I61-SUM($L61:AM61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AN61,$I61-SUM($L61:AN61)), MAX(AN61,$I61-SUM($L61:AN61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AO61,$I61-SUM($L61:AO61)), MAX(AO61,$I61-SUM($L61:AO61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AP61,$I61-SUM($L61:AP61)), MAX(AP61,$I61-SUM($L61:AP61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AQ61,$I61-SUM($L61:AQ61)), MAX(AQ61,$I61-SUM($L61:AQ61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AR61,$I61-SUM($L61:AR61)), MAX(AR61,$I61-SUM($L61:AR61)))","v":43.114654210500255},{"$f":"IF($I61 >0, MIN(AS61,$I61-SUM($L61:AS61)), MAX(AS61,$I61-SUM($L61:AS61)))","v":43.114654210500255}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,1218.1614307017737,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I62/AF$35","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AG62,$I62-SUM($L62:AG62)), MAX(AG62,$I62-SUM($L62:AG62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AH62,$I62-SUM($L62:AH62)), MAX(AH62,$I62-SUM($L62:AH62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AI62,$I62-SUM($L62:AI62)), MAX(AI62,$I62-SUM($L62:AI62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AJ62,$I62-SUM($L62:AJ62)), MAX(AJ62,$I62-SUM($L62:AJ62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AK62,$I62-SUM($L62:AK62)), MAX(AK62,$I62-SUM($L62:AK62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AL62,$I62-SUM($L62:AL62)), MAX(AL62,$I62-SUM($L62:AL62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AM62,$I62-SUM($L62:AM62)), MAX(AM62,$I62-SUM($L62:AM62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AN62,$I62-SUM($L62:AN62)), MAX(AN62,$I62-SUM($L62:AN62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AO62,$I62-SUM($L62:AO62)), MAX(AO62,$I62-SUM($L62:AO62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AP62,$I62-SUM($L62:AP62)), MAX(AP62,$I62-SUM($L62:AP62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AQ62,$I62-SUM($L62:AQ62)), MAX(AQ62,$I62-SUM($L62:AQ62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AR62,$I62-SUM($L62:AR62)), MAX(AR62,$I62-SUM($L62:AR62)))","v":60.908071535088688},{"$f":"IF($I62 >0, MIN(AS62,$I62-SUM($L62:AS62)), MAX(AS62,$I62-SUM($L62:AS62)))","v":60.908071535088688}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,1185.6150651116227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I63/AG$35","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AH63,$I63-SUM($L63:AH63)), MAX(AH63,$I63-SUM($L63:AH63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AI63,$I63-SUM($L63:AI63)), MAX(AI63,$I63-SUM($L63:AI63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AJ63,$I63-SUM($L63:AJ63)), MAX(AJ63,$I63-SUM($L63:AJ63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AK63,$I63-SUM($L63:AK63)), MAX(AK63,$I63-SUM($L63:AK63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AL63,$I63-SUM($L63:AL63)), MAX(AL63,$I63-SUM($L63:AL63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AM63,$I63-SUM($L63:AM63)), MAX(AM63,$I63-SUM($L63:AM63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AN63,$I63-SUM($L63:AN63)), MAX(AN63,$I63-SUM($L63:AN63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AO63,$I63-SUM($L63:AO63)), MAX(AO63,$I63-SUM($L63:AO63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AP63,$I63-SUM($L63:AP63)), MAX(AP63,$I63-SUM($L63:AP63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AQ63,$I63-SUM($L63:AQ63)), MAX(AQ63,$I63-SUM($L63:AQ63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AR63,$I63-SUM($L63:AR63)), MAX(AR63,$I63-SUM($L63:AR63)))","v":59.280753255581132},{"$f":"IF($I63 >0, MIN(AS63,$I63-SUM($L63:AS63)), MAX(AS63,$I63-SUM($L63:AS63)))","v":59.280753255581132}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,1247.4253802644923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I64/AH$35","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AI64,$I64-SUM($L64:AI64)), MAX(AI64,$I64-SUM($L64:AI64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AJ64,$I64-SUM($L64:AJ64)), MAX(AJ64,$I64-SUM($L64:AJ64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AK64,$I64-SUM($L64:AK64)), MAX(AK64,$I64-SUM($L64:AK64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AL64,$I64-SUM($L64:AL64)), MAX(AL64,$I64-SUM($L64:AL64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AM64,$I64-SUM($L64:AM64)), MAX(AM64,$I64-SUM($L64:AM64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AN64,$I64-SUM($L64:AN64)), MAX(AN64,$I64-SUM($L64:AN64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AO64,$I64-SUM($L64:AO64)), MAX(AO64,$I64-SUM($L64:AO64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AP64,$I64-SUM($L64:AP64)), MAX(AP64,$I64-SUM($L64:AP64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AQ64,$I64-SUM($L64:AQ64)), MAX(AQ64,$I64-SUM($L64:AQ64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AR64,$I64-SUM($L64:AR64)), MAX(AR64,$I64-SUM($L64:AR64)))","v":53.942719146572642},{"$f":"IF($I64 >0, MIN(AS64,$I64-SUM($L64:AS64)), MAX(AS64,$I64-SUM($L64:AS64)))","v":53.942719146572642}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,1170.059191238618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I65/AI$35","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AJ65,$I65-SUM($L65:AJ65)), MAX(AJ65,$I65-SUM($L65:AJ65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AK65,$I65-SUM($L65:AK65)), MAX(AK65,$I65-SUM($L65:AK65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AL65,$I65-SUM($L65:AL65)), MAX(AL65,$I65-SUM($L65:AL65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AM65,$I65-SUM($L65:AM65)), MAX(AM65,$I65-SUM($L65:AM65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AN65,$I65-SUM($L65:AN65)), MAX(AN65,$I65-SUM($L65:AN65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AO65,$I65-SUM($L65:AO65)), MAX(AO65,$I65-SUM($L65:AO65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AP65,$I65-SUM($L65:AP65)), MAX(AP65,$I65-SUM($L65:AP65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AQ65,$I65-SUM($L65:AQ65)), MAX(AQ65,$I65-SUM($L65:AQ65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AR65,$I65-SUM($L65:AR65)), MAX(AR65,$I65-SUM($L65:AR65)))","v":44.57368347575688},{"$f":"IF($I65 >0, MIN(AS65,$I65-SUM($L65:AS65)), MAX(AS65,$I65-SUM($L65:AS65)))","v":44.57368347575688}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,1116.8366184096178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I66/AJ$35","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AK66,$I66-SUM($L66:AK66)), MAX(AK66,$I66-SUM($L66:AK66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AL66,$I66-SUM($L66:AL66)), MAX(AL66,$I66-SUM($L66:AL66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AM66,$I66-SUM($L66:AM66)), MAX(AM66,$I66-SUM($L66:AM66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AN66,$I66-SUM($L66:AN66)), MAX(AN66,$I66-SUM($L66:AN66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AO66,$I66-SUM($L66:AO66)), MAX(AO66,$I66-SUM($L66:AO66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AP66,$I66-SUM($L66:AP66)), MAX(AP66,$I66-SUM($L66:AP66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AQ66,$I66-SUM($L66:AQ66)), MAX(AQ66,$I66-SUM($L66:AQ66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AR66,$I66-SUM($L66:AR66)), MAX(AR66,$I66-SUM($L66:AR66)))","v":38.01996998841252},{"$f":"IF($I66 >0, MIN(AS66,$I66-SUM($L66:AS66)), MAX(AS66,$I66-SUM($L66:AS66)))","v":38.01996998841252}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,1105.2841615204172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I67/AK$35","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AL67,$I67-SUM($L67:AL67)), MAX(AL67,$I67-SUM($L67:AL67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AM67,$I67-SUM($L67:AM67)), MAX(AM67,$I67-SUM($L67:AM67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AN67,$I67-SUM($L67:AN67)), MAX(AN67,$I67-SUM($L67:AN67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AO67,$I67-SUM($L67:AO67)), MAX(AO67,$I67-SUM($L67:AO67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AP67,$I67-SUM($L67:AP67)), MAX(AP67,$I67-SUM($L67:AP67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AQ67,$I67-SUM($L67:AQ67)), MAX(AQ67,$I67-SUM($L67:AQ67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AR67,$I67-SUM($L67:AR67)), MAX(AR67,$I67-SUM($L67:AR67)))","v":34.008743431397455},{"$f":"IF($I67 >0, MIN(AS67,$I67-SUM($L67:AS67)), MAX(AS67,$I67-SUM($L67:AS67)))","v":34.008743431397455}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,1027.8092776175963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I68/AL$35","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AM68,$I68-SUM($L68:AM68)), MAX(AM68,$I68-SUM($L68:AM68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AN68,$I68-SUM($L68:AN68)), MAX(AN68,$I68-SUM($L68:AN68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AO68,$I68-SUM($L68:AO68)), MAX(AO68,$I68-SUM($L68:AO68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AP68,$I68-SUM($L68:AP68)), MAX(AP68,$I68-SUM($L68:AP68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AQ68,$I68-SUM($L68:AQ68)), MAX(AQ68,$I68-SUM($L68:AQ68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AR68,$I68-SUM($L68:AR68)), MAX(AR68,$I68-SUM($L68:AR68)))","v":28.850786740143054},{"$f":"IF($I68 >0, MIN(AS68,$I68-SUM($L68:AS68)), MAX(AS68,$I68-SUM($L68:AS68)))","v":28.850786740143054}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,1084.1406486900328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I69/AM$35","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AN69,$I69-SUM($L69:AN69)), MAX(AN69,$I69-SUM($L69:AN69)))","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AO69,$I69-SUM($L69:AO69)), MAX(AO69,$I69-SUM($L69:AO69)))","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AP69,$I69-SUM($L69:AP69)), MAX(AP69,$I69-SUM($L69:AP69)))","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AQ69,$I69-SUM($L69:AQ69)), MAX(AQ69,$I69-SUM($L69:AQ69)))","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AR69,$I69-SUM($L69:AR69)), MAX(AR69,$I69-SUM($L69:AR69)))","v":27.977823192000844},{"$f":"IF($I69 >0, MIN(AS69,$I69-SUM($L69:AS69)), MAX(AS69,$I69-SUM($L69:AS69)))","v":27.977823192000844}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,1105.5981437266923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I70/AN$35","v":26.402343730786683},{"$f":"IF($I70 >0, MIN(AO70,$I70-SUM($L70:AO70)), MAX(AO70,$I70-SUM($L70:AO70)))","v":26.402343730786683},{"$f":"IF($I70 >0, MIN(AP70,$I70-SUM($L70:AP70)), MAX(AP70,$I70-SUM($L70:AP70)))","v":26.402343730786683},{"$f":"IF($I70 >0, MIN(AQ70,$I70-SUM($L70:AQ70)), MAX(AQ70,$I70-SUM($L70:AQ70)))","v":26.402343730786683},{"$f":"IF($I70 >0, MIN(AR70,$I70-SUM($L70:AR70)), MAX(AR70,$I70-SUM($L70:AR70)))","v":26.402343730786683},{"$f":"IF($I70 >0, MIN(AS70,$I70-SUM($L70:AS70)), MAX(AS70,$I70-SUM($L70:AS70)))","v":26.402343730786683}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,1096.2126907839499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I71/AO$35","v":24.36028201742111},{"$f":"IF($I71 >0, MIN(AP71,$I71-SUM($L71:AP71)), MAX(AP71,$I71-SUM($L71:AP71)))","v":24.36028201742111},{"$f":"IF($I71 >0, MIN(AQ71,$I71-SUM($L71:AQ71)), MAX(AQ71,$I71-SUM($L71:AQ71)))","v":24.36028201742111},{"$f":"IF($I71 >0, MIN(AR71,$I71-SUM($L71:AR71)), MAX(AR71,$I71-SUM($L71:AR71)))","v":24.36028201742111},{"$f":"IF($I71 >0, MIN(AS71,$I71-SUM($L71:AS71)), MAX(AS71,$I71-SUM($L71:AS71)))","v":24.36028201742111}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,1108.5260125352743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I72/AP$35","v":24.633911389672761},{"$f":"IF($I72 >0, MIN(AQ72,$I72-SUM($L72:AQ72)), MAX(AQ72,$I72-SUM($L72:AQ72)))","v":24.633911389672761},{"$f":"IF($I72 >0, MIN(AR72,$I72-SUM($L72:AR72)), MAX(AR72,$I72-SUM($L72:AR72)))","v":24.633911389672761},{"$f":"IF($I72 >0, MIN(AS72,$I72-SUM($L72:AS72)), MAX(AS72,$I72-SUM($L72:AS72)))","v":24.633911389672761}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,1318.2027219030003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I73/AQ$35","v":29.293393820066676},{"$f":"IF($I73 >0, MIN(AR73,$I73-SUM($L73:AR73)), MAX(AR73,$I73-SUM($L73:AR73)))","v":29.293393820066676},{"$f":"IF($I73 >0, MIN(AS73,$I73-SUM($L73:AS73)), MAX(AS73,$I73-SUM($L73:AS73)))","v":29.293393820066676}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,1287.0081716761219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I74/AR$35","v":28.600181592802709},{"$f":"IF($I74 >0, MIN(AS74,$I74-SUM($L74:AS74)), MAX(AS74,$I74-SUM($L74:AS74)))","v":28.600181592802709}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,1211.7367340042613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I75/AS$35","v":26.927482977872472}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,1294.6070327119614]
[]
[null,null,"Non-accelerated post-vesting depreciation"]
[null,null,"Note: Non-accelerated depreciation calculations are used to establish the \"RAV differential\" accumulated as the difference between non-accelerated and accelerated depreciation before full depreciation of vesting assets."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Non-accelerated post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K712","v":40},{"$f":"Input!L712","v":40},{"$f":"Input!M712","v":40},{"$f":"Input!N712","v":40},{"$f":"Input!O712","v":40},{"$f":"Input!P712","v":40},{"$f":"Input!Q712","v":40},{"$f":"Input!R712","v":40},{"$f":"Input!S712","v":40},{"$f":"Input!T712","v":40},{"$f":"Input!U712","v":40},{"$f":"Input!V712","v":40},{"$f":"Input!W712","v":40},{"$f":"Input!X712","v":40},{"$f":"Input!Y712","v":40},{"$f":"Input!Z712","v":40},{"$f":"Input!AA712","v":40},{"$f":"Input!AB712","v":40},{"$f":"Input!AC712","v":40},{"$f":"Input!AD712","v":40},{"$f":"Input!AE712","v":40},{"$f":"Input!AF712","v":40},{"$f":"Input!AG712","v":40},{"$f":"Input!AH712","v":23.125},{"$f":"Input!AI712","v":26.25},{"$f":"Input!AJ712","v":29.375},{"$f":"Input!AK712","v":32.5},{"$f":"Input!AL712","v":35.625},{"$f":"Input!AM712","v":38.75},{"$f":"Input!AN712","v":41.875},{"$f":"Input!AO712","v":45},{"$f":"Input!AP712","v":45},{"$f":"Input!AQ712","v":45},{"$f":"Input!AR712","v":45},{"$f":"Input!AS712","v":45},{"$f":"Input!AT712","v":45}]
[null,null,null,null,"Non-accelerated post-vesting depreciation applied",null,"text",null,null,">",null,{"$f":"YEAR(L$4) < YEAR($I$26) + $I$27","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Non-accelerated depreciation of additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"TRANSPOSE(K16:AT16)","v":498.22060968623174},">",null,{"$f":"$I89/K$83","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(L89,$I89-SUM($L89:L89)), MAX(L89,$I89-SUM($L89:L89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(M89,$I89-SUM($L89:M89)), MAX(M89,$I89-SUM($L89:M89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(N89,$I89-SUM($L89:N89)), MAX(N89,$I89-SUM($L89:N89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(O89,$I89-SUM($L89:O89)), MAX(O89,$I89-SUM($L89:O89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(P89,$I89-SUM($L89:P89)), MAX(P89,$I89-SUM($L89:P89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(Q89,$I89-SUM($L89:Q89)), MAX(Q89,$I89-SUM($L89:Q89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(R89,$I89-SUM($L89:R89)), MAX(R89,$I89-SUM($L89:R89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(S89,$I89-SUM($L89:S89)), MAX(S89,$I89-SUM($L89:S89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(T89,$I89-SUM($L89:T89)), MAX(T89,$I89-SUM($L89:T89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(U89,$I89-SUM($L89:U89)), MAX(U89,$I89-SUM($L89:U89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(V89,$I89-SUM($L89:V89)), MAX(V89,$I89-SUM($L89:V89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(W89,$I89-SUM($L89:W89)), MAX(W89,$I89-SUM($L89:W89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(X89,$I89-SUM($L89:X89)), MAX(X89,$I89-SUM($L89:X89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(Y89,$I89-SUM($L89:Y89)), MAX(Y89,$I89-SUM($L89:Y89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(Z89,$I89-SUM($L89:Z89)), MAX(Z89,$I89-SUM($L89:Z89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AA89,$I89-SUM($L89:AA89)), MAX(AA89,$I89-SUM($L89:AA89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AB89,$I89-SUM($L89:AB89)), MAX(AB89,$I89-SUM($L89:AB89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AC89,$I89-SUM($L89:AC89)), MAX(AC89,$I89-SUM($L89:AC89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AD89,$I89-SUM($L89:AD89)), MAX(AD89,$I89-SUM($L89:AD89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AE89,$I89-SUM($L89:AE89)), MAX(AE89,$I89-SUM($L89:AE89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AF89,$I89-SUM($L89:AF89)), MAX(AF89,$I89-SUM($L89:AF89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AG89,$I89-SUM($L89:AG89)), MAX(AG89,$I89-SUM($L89:AG89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AH89,$I89-SUM($L89:AH89)), MAX(AH89,$I89-SUM($L89:AH89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AI89,$I89-SUM($L89:AI89)), MAX(AI89,$I89-SUM($L89:AI89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AJ89,$I89-SUM($L89:AJ89)), MAX(AJ89,$I89-SUM($L89:AJ89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AK89,$I89-SUM($L89:AK89)), MAX(AK89,$I89-SUM($L89:AK89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AL89,$I89-SUM($L89:AL89)), MAX(AL89,$I89-SUM($L89:AL89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AM89,$I89-SUM($L89:AM89)), MAX(AM89,$I89-SUM($L89:AM89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AN89,$I89-SUM($L89:AN89)), MAX(AN89,$I89-SUM($L89:AN89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AO89,$I89-SUM($L89:AO89)), MAX(AO89,$I89-SUM($L89:AO89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AP89,$I89-SUM($L89:AP89)), MAX(AP89,$I89-SUM($L89:AP89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AQ89,$I89-SUM($L89:AQ89)), MAX(AQ89,$I89-SUM($L89:AQ89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AR89,$I89-SUM($L89:AR89)), MAX(AR89,$I89-SUM($L89:AR89)))","v":12.455515242155794},{"$f":"IF($I89 >0, MIN(AS89,$I89-SUM($L89:AS89)), MAX(AS89,$I89-SUM($L89:AS89)))","v":12.455515242155794}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,617.24788684513385,">",null,null,{"$f":"$I90/L$83","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(M90,$I90-SUM($L90:M90)), MAX(M90,$I90-SUM($L90:M90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(N90,$I90-SUM($L90:N90)), MAX(N90,$I90-SUM($L90:N90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(O90,$I90-SUM($L90:O90)), MAX(O90,$I90-SUM($L90:O90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(P90,$I90-SUM($L90:P90)), MAX(P90,$I90-SUM($L90:P90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(Q90,$I90-SUM($L90:Q90)), MAX(Q90,$I90-SUM($L90:Q90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(R90,$I90-SUM($L90:R90)), MAX(R90,$I90-SUM($L90:R90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(S90,$I90-SUM($L90:S90)), MAX(S90,$I90-SUM($L90:S90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(T90,$I90-SUM($L90:T90)), MAX(T90,$I90-SUM($L90:T90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(U90,$I90-SUM($L90:U90)), MAX(U90,$I90-SUM($L90:U90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(V90,$I90-SUM($L90:V90)), MAX(V90,$I90-SUM($L90:V90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(W90,$I90-SUM($L90:W90)), MAX(W90,$I90-SUM($L90:W90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(X90,$I90-SUM($L90:X90)), MAX(X90,$I90-SUM($L90:X90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(Y90,$I90-SUM($L90:Y90)), MAX(Y90,$I90-SUM($L90:Y90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(Z90,$I90-SUM($L90:Z90)), MAX(Z90,$I90-SUM($L90:Z90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AA90,$I90-SUM($L90:AA90)), MAX(AA90,$I90-SUM($L90:AA90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AB90,$I90-SUM($L90:AB90)), MAX(AB90,$I90-SUM($L90:AB90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AC90,$I90-SUM($L90:AC90)), MAX(AC90,$I90-SUM($L90:AC90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AD90,$I90-SUM($L90:AD90)), MAX(AD90,$I90-SUM($L90:AD90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AE90,$I90-SUM($L90:AE90)), MAX(AE90,$I90-SUM($L90:AE90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AF90,$I90-SUM($L90:AF90)), MAX(AF90,$I90-SUM($L90:AF90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AG90,$I90-SUM($L90:AG90)), MAX(AG90,$I90-SUM($L90:AG90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AH90,$I90-SUM($L90:AH90)), MAX(AH90,$I90-SUM($L90:AH90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AI90,$I90-SUM($L90:AI90)), MAX(AI90,$I90-SUM($L90:AI90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AJ90,$I90-SUM($L90:AJ90)), MAX(AJ90,$I90-SUM($L90:AJ90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AK90,$I90-SUM($L90:AK90)), MAX(AK90,$I90-SUM($L90:AK90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AL90,$I90-SUM($L90:AL90)), MAX(AL90,$I90-SUM($L90:AL90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AM90,$I90-SUM($L90:AM90)), MAX(AM90,$I90-SUM($L90:AM90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AN90,$I90-SUM($L90:AN90)), MAX(AN90,$I90-SUM($L90:AN90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AO90,$I90-SUM($L90:AO90)), MAX(AO90,$I90-SUM($L90:AO90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AP90,$I90-SUM($L90:AP90)), MAX(AP90,$I90-SUM($L90:AP90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AQ90,$I90-SUM($L90:AQ90)), MAX(AQ90,$I90-SUM($L90:AQ90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AR90,$I90-SUM($L90:AR90)), MAX(AR90,$I90-SUM($L90:AR90)))","v":15.431197171128346},{"$f":"IF($I90 >0, MIN(AS90,$I90-SUM($L90:AS90)), MAX(AS90,$I90-SUM($L90:AS90)))","v":15.431197171128346}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,728.48289802540341,">",null,null,null,{"$f":"$I91/M$83","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(N91,$I91-SUM($L91:N91)), MAX(N91,$I91-SUM($L91:N91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(O91,$I91-SUM($L91:O91)), MAX(O91,$I91-SUM($L91:O91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(P91,$I91-SUM($L91:P91)), MAX(P91,$I91-SUM($L91:P91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(Q91,$I91-SUM($L91:Q91)), MAX(Q91,$I91-SUM($L91:Q91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(R91,$I91-SUM($L91:R91)), MAX(R91,$I91-SUM($L91:R91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(S91,$I91-SUM($L91:S91)), MAX(S91,$I91-SUM($L91:S91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(T91,$I91-SUM($L91:T91)), MAX(T91,$I91-SUM($L91:T91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(U91,$I91-SUM($L91:U91)), MAX(U91,$I91-SUM($L91:U91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(V91,$I91-SUM($L91:V91)), MAX(V91,$I91-SUM($L91:V91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(W91,$I91-SUM($L91:W91)), MAX(W91,$I91-SUM($L91:W91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(X91,$I91-SUM($L91:X91)), MAX(X91,$I91-SUM($L91:X91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(Y91,$I91-SUM($L91:Y91)), MAX(Y91,$I91-SUM($L91:Y91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(Z91,$I91-SUM($L91:Z91)), MAX(Z91,$I91-SUM($L91:Z91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AA91,$I91-SUM($L91:AA91)), MAX(AA91,$I91-SUM($L91:AA91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AB91,$I91-SUM($L91:AB91)), MAX(AB91,$I91-SUM($L91:AB91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AC91,$I91-SUM($L91:AC91)), MAX(AC91,$I91-SUM($L91:AC91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AD91,$I91-SUM($L91:AD91)), MAX(AD91,$I91-SUM($L91:AD91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AE91,$I91-SUM($L91:AE91)), MAX(AE91,$I91-SUM($L91:AE91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AF91,$I91-SUM($L91:AF91)), MAX(AF91,$I91-SUM($L91:AF91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AG91,$I91-SUM($L91:AG91)), MAX(AG91,$I91-SUM($L91:AG91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AH91,$I91-SUM($L91:AH91)), MAX(AH91,$I91-SUM($L91:AH91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AI91,$I91-SUM($L91:AI91)), MAX(AI91,$I91-SUM($L91:AI91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AJ91,$I91-SUM($L91:AJ91)), MAX(AJ91,$I91-SUM($L91:AJ91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AK91,$I91-SUM($L91:AK91)), MAX(AK91,$I91-SUM($L91:AK91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AL91,$I91-SUM($L91:AL91)), MAX(AL91,$I91-SUM($L91:AL91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AM91,$I91-SUM($L91:AM91)), MAX(AM91,$I91-SUM($L91:AM91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AN91,$I91-SUM($L91:AN91)), MAX(AN91,$I91-SUM($L91:AN91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AO91,$I91-SUM($L91:AO91)), MAX(AO91,$I91-SUM($L91:AO91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AP91,$I91-SUM($L91:AP91)), MAX(AP91,$I91-SUM($L91:AP91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AQ91,$I91-SUM($L91:AQ91)), MAX(AQ91,$I91-SUM($L91:AQ91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AR91,$I91-SUM($L91:AR91)), MAX(AR91,$I91-SUM($L91:AR91)))","v":18.212072450635084},{"$f":"IF($I91 >0, MIN(AS91,$I91-SUM($L91:AS91)), MAX(AS91,$I91-SUM($L91:AS91)))","v":18.212072450635084}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,524.64436339325255,">",null,null,null,null,{"$f":"$I92/N$83","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(O92,$I92-SUM($L92:O92)), MAX(O92,$I92-SUM($L92:O92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(P92,$I92-SUM($L92:P92)), MAX(P92,$I92-SUM($L92:P92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(Q92,$I92-SUM($L92:Q92)), MAX(Q92,$I92-SUM($L92:Q92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(R92,$I92-SUM($L92:R92)), MAX(R92,$I92-SUM($L92:R92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(S92,$I92-SUM($L92:S92)), MAX(S92,$I92-SUM($L92:S92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(T92,$I92-SUM($L92:T92)), MAX(T92,$I92-SUM($L92:T92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(U92,$I92-SUM($L92:U92)), MAX(U92,$I92-SUM($L92:U92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(V92,$I92-SUM($L92:V92)), MAX(V92,$I92-SUM($L92:V92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(W92,$I92-SUM($L92:W92)), MAX(W92,$I92-SUM($L92:W92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(X92,$I92-SUM($L92:X92)), MAX(X92,$I92-SUM($L92:X92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(Y92,$I92-SUM($L92:Y92)), MAX(Y92,$I92-SUM($L92:Y92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(Z92,$I92-SUM($L92:Z92)), MAX(Z92,$I92-SUM($L92:Z92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AA92,$I92-SUM($L92:AA92)), MAX(AA92,$I92-SUM($L92:AA92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AB92,$I92-SUM($L92:AB92)), MAX(AB92,$I92-SUM($L92:AB92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AC92,$I92-SUM($L92:AC92)), MAX(AC92,$I92-SUM($L92:AC92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AD92,$I92-SUM($L92:AD92)), MAX(AD92,$I92-SUM($L92:AD92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AE92,$I92-SUM($L92:AE92)), MAX(AE92,$I92-SUM($L92:AE92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AF92,$I92-SUM($L92:AF92)), MAX(AF92,$I92-SUM($L92:AF92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AG92,$I92-SUM($L92:AG92)), MAX(AG92,$I92-SUM($L92:AG92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AH92,$I92-SUM($L92:AH92)), MAX(AH92,$I92-SUM($L92:AH92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AI92,$I92-SUM($L92:AI92)), MAX(AI92,$I92-SUM($L92:AI92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AJ92,$I92-SUM($L92:AJ92)), MAX(AJ92,$I92-SUM($L92:AJ92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AK92,$I92-SUM($L92:AK92)), MAX(AK92,$I92-SUM($L92:AK92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AL92,$I92-SUM($L92:AL92)), MAX(AL92,$I92-SUM($L92:AL92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AM92,$I92-SUM($L92:AM92)), MAX(AM92,$I92-SUM($L92:AM92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AN92,$I92-SUM($L92:AN92)), MAX(AN92,$I92-SUM($L92:AN92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AO92,$I92-SUM($L92:AO92)), MAX(AO92,$I92-SUM($L92:AO92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AP92,$I92-SUM($L92:AP92)), MAX(AP92,$I92-SUM($L92:AP92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AQ92,$I92-SUM($L92:AQ92)), MAX(AQ92,$I92-SUM($L92:AQ92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AR92,$I92-SUM($L92:AR92)), MAX(AR92,$I92-SUM($L92:AR92)))","v":13.116109084831313},{"$f":"IF($I92 >0, MIN(AS92,$I92-SUM($L92:AS92)), MAX(AS92,$I92-SUM($L92:AS92)))","v":13.116109084831313}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,341.6847934470731,">",null,null,null,null,null,{"$f":"$I93/O$83","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(P93,$I93-SUM($L93:P93)), MAX(P93,$I93-SUM($L93:P93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(Q93,$I93-SUM($L93:Q93)), MAX(Q93,$I93-SUM($L93:Q93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(R93,$I93-SUM($L93:R93)), MAX(R93,$I93-SUM($L93:R93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(S93,$I93-SUM($L93:S93)), MAX(S93,$I93-SUM($L93:S93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(T93,$I93-SUM($L93:T93)), MAX(T93,$I93-SUM($L93:T93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(U93,$I93-SUM($L93:U93)), MAX(U93,$I93-SUM($L93:U93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(V93,$I93-SUM($L93:V93)), MAX(V93,$I93-SUM($L93:V93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(W93,$I93-SUM($L93:W93)), MAX(W93,$I93-SUM($L93:W93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(X93,$I93-SUM($L93:X93)), MAX(X93,$I93-SUM($L93:X93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(Y93,$I93-SUM($L93:Y93)), MAX(Y93,$I93-SUM($L93:Y93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(Z93,$I93-SUM($L93:Z93)), MAX(Z93,$I93-SUM($L93:Z93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AA93,$I93-SUM($L93:AA93)), MAX(AA93,$I93-SUM($L93:AA93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AB93,$I93-SUM($L93:AB93)), MAX(AB93,$I93-SUM($L93:AB93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AC93,$I93-SUM($L93:AC93)), MAX(AC93,$I93-SUM($L93:AC93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AD93,$I93-SUM($L93:AD93)), MAX(AD93,$I93-SUM($L93:AD93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AE93,$I93-SUM($L93:AE93)), MAX(AE93,$I93-SUM($L93:AE93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AF93,$I93-SUM($L93:AF93)), MAX(AF93,$I93-SUM($L93:AF93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AG93,$I93-SUM($L93:AG93)), MAX(AG93,$I93-SUM($L93:AG93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AH93,$I93-SUM($L93:AH93)), MAX(AH93,$I93-SUM($L93:AH93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AI93,$I93-SUM($L93:AI93)), MAX(AI93,$I93-SUM($L93:AI93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AJ93,$I93-SUM($L93:AJ93)), MAX(AJ93,$I93-SUM($L93:AJ93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AK93,$I93-SUM($L93:AK93)), MAX(AK93,$I93-SUM($L93:AK93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AL93,$I93-SUM($L93:AL93)), MAX(AL93,$I93-SUM($L93:AL93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AM93,$I93-SUM($L93:AM93)), MAX(AM93,$I93-SUM($L93:AM93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AN93,$I93-SUM($L93:AN93)), MAX(AN93,$I93-SUM($L93:AN93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AO93,$I93-SUM($L93:AO93)), MAX(AO93,$I93-SUM($L93:AO93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AP93,$I93-SUM($L93:AP93)), MAX(AP93,$I93-SUM($L93:AP93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AQ93,$I93-SUM($L93:AQ93)), MAX(AQ93,$I93-SUM($L93:AQ93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AR93,$I93-SUM($L93:AR93)), MAX(AR93,$I93-SUM($L93:AR93)))","v":8.5421198361768269},{"$f":"IF($I93 >0, MIN(AS93,$I93-SUM($L93:AS93)), MAX(AS93,$I93-SUM($L93:AS93)))","v":8.5421198361768269}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,345.4054363125997,">",null,null,null,null,null,null,{"$f":"$I94/P$83","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(Q94,$I94-SUM($L94:Q94)), MAX(Q94,$I94-SUM($L94:Q94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(R94,$I94-SUM($L94:R94)), MAX(R94,$I94-SUM($L94:R94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(S94,$I94-SUM($L94:S94)), MAX(S94,$I94-SUM($L94:S94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(T94,$I94-SUM($L94:T94)), MAX(T94,$I94-SUM($L94:T94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(U94,$I94-SUM($L94:U94)), MAX(U94,$I94-SUM($L94:U94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(V94,$I94-SUM($L94:V94)), MAX(V94,$I94-SUM($L94:V94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(W94,$I94-SUM($L94:W94)), MAX(W94,$I94-SUM($L94:W94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(X94,$I94-SUM($L94:X94)), MAX(X94,$I94-SUM($L94:X94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(Y94,$I94-SUM($L94:Y94)), MAX(Y94,$I94-SUM($L94:Y94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(Z94,$I94-SUM($L94:Z94)), MAX(Z94,$I94-SUM($L94:Z94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AA94,$I94-SUM($L94:AA94)), MAX(AA94,$I94-SUM($L94:AA94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AB94,$I94-SUM($L94:AB94)), MAX(AB94,$I94-SUM($L94:AB94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AC94,$I94-SUM($L94:AC94)), MAX(AC94,$I94-SUM($L94:AC94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AD94,$I94-SUM($L94:AD94)), MAX(AD94,$I94-SUM($L94:AD94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AE94,$I94-SUM($L94:AE94)), MAX(AE94,$I94-SUM($L94:AE94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AF94,$I94-SUM($L94:AF94)), MAX(AF94,$I94-SUM($L94:AF94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AG94,$I94-SUM($L94:AG94)), MAX(AG94,$I94-SUM($L94:AG94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AH94,$I94-SUM($L94:AH94)), MAX(AH94,$I94-SUM($L94:AH94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AI94,$I94-SUM($L94:AI94)), MAX(AI94,$I94-SUM($L94:AI94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AJ94,$I94-SUM($L94:AJ94)), MAX(AJ94,$I94-SUM($L94:AJ94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AK94,$I94-SUM($L94:AK94)), MAX(AK94,$I94-SUM($L94:AK94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AL94,$I94-SUM($L94:AL94)), MAX(AL94,$I94-SUM($L94:AL94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AM94,$I94-SUM($L94:AM94)), MAX(AM94,$I94-SUM($L94:AM94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AN94,$I94-SUM($L94:AN94)), MAX(AN94,$I94-SUM($L94:AN94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AO94,$I94-SUM($L94:AO94)), MAX(AO94,$I94-SUM($L94:AO94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AP94,$I94-SUM($L94:AP94)), MAX(AP94,$I94-SUM($L94:AP94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AQ94,$I94-SUM($L94:AQ94)), MAX(AQ94,$I94-SUM($L94:AQ94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AR94,$I94-SUM($L94:AR94)), MAX(AR94,$I94-SUM($L94:AR94)))","v":8.635135907814993},{"$f":"IF($I94 >0, MIN(AS94,$I94-SUM($L94:AS94)), MAX(AS94,$I94-SUM($L94:AS94)))","v":8.635135907814993}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,334.55038423014105,">",null,null,null,null,null,null,null,{"$f":"$I95/Q$83","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(R95,$I95-SUM($L95:R95)), MAX(R95,$I95-SUM($L95:R95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(S95,$I95-SUM($L95:S95)), MAX(S95,$I95-SUM($L95:S95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(T95,$I95-SUM($L95:T95)), MAX(T95,$I95-SUM($L95:T95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(U95,$I95-SUM($L95:U95)), MAX(U95,$I95-SUM($L95:U95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(V95,$I95-SUM($L95:V95)), MAX(V95,$I95-SUM($L95:V95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(W95,$I95-SUM($L95:W95)), MAX(W95,$I95-SUM($L95:W95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(X95,$I95-SUM($L95:X95)), MAX(X95,$I95-SUM($L95:X95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(Y95,$I95-SUM($L95:Y95)), MAX(Y95,$I95-SUM($L95:Y95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(Z95,$I95-SUM($L95:Z95)), MAX(Z95,$I95-SUM($L95:Z95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AA95,$I95-SUM($L95:AA95)), MAX(AA95,$I95-SUM($L95:AA95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AB95,$I95-SUM($L95:AB95)), MAX(AB95,$I95-SUM($L95:AB95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AC95,$I95-SUM($L95:AC95)), MAX(AC95,$I95-SUM($L95:AC95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AD95,$I95-SUM($L95:AD95)), MAX(AD95,$I95-SUM($L95:AD95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AE95,$I95-SUM($L95:AE95)), MAX(AE95,$I95-SUM($L95:AE95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AF95,$I95-SUM($L95:AF95)), MAX(AF95,$I95-SUM($L95:AF95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AG95,$I95-SUM($L95:AG95)), MAX(AG95,$I95-SUM($L95:AG95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AH95,$I95-SUM($L95:AH95)), MAX(AH95,$I95-SUM($L95:AH95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AI95,$I95-SUM($L95:AI95)), MAX(AI95,$I95-SUM($L95:AI95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AJ95,$I95-SUM($L95:AJ95)), MAX(AJ95,$I95-SUM($L95:AJ95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AK95,$I95-SUM($L95:AK95)), MAX(AK95,$I95-SUM($L95:AK95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AL95,$I95-SUM($L95:AL95)), MAX(AL95,$I95-SUM($L95:AL95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AM95,$I95-SUM($L95:AM95)), MAX(AM95,$I95-SUM($L95:AM95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AN95,$I95-SUM($L95:AN95)), MAX(AN95,$I95-SUM($L95:AN95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AO95,$I95-SUM($L95:AO95)), MAX(AO95,$I95-SUM($L95:AO95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AP95,$I95-SUM($L95:AP95)), MAX(AP95,$I95-SUM($L95:AP95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AQ95,$I95-SUM($L95:AQ95)), MAX(AQ95,$I95-SUM($L95:AQ95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AR95,$I95-SUM($L95:AR95)), MAX(AR95,$I95-SUM($L95:AR95)))","v":8.3637596057535255},{"$f":"IF($I95 >0, MIN(AS95,$I95-SUM($L95:AS95)), MAX(AS95,$I95-SUM($L95:AS95)))","v":8.3637596057535255}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,295.97474772637224,">",null,null,null,null,null,null,null,null,{"$f":"$I96/R$83","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(S96,$I96-SUM($L96:S96)), MAX(S96,$I96-SUM($L96:S96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(T96,$I96-SUM($L96:T96)), MAX(T96,$I96-SUM($L96:T96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(U96,$I96-SUM($L96:U96)), MAX(U96,$I96-SUM($L96:U96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(V96,$I96-SUM($L96:V96)), MAX(V96,$I96-SUM($L96:V96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(W96,$I96-SUM($L96:W96)), MAX(W96,$I96-SUM($L96:W96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(X96,$I96-SUM($L96:X96)), MAX(X96,$I96-SUM($L96:X96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(Y96,$I96-SUM($L96:Y96)), MAX(Y96,$I96-SUM($L96:Y96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(Z96,$I96-SUM($L96:Z96)), MAX(Z96,$I96-SUM($L96:Z96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AA96,$I96-SUM($L96:AA96)), MAX(AA96,$I96-SUM($L96:AA96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AB96,$I96-SUM($L96:AB96)), MAX(AB96,$I96-SUM($L96:AB96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AC96,$I96-SUM($L96:AC96)), MAX(AC96,$I96-SUM($L96:AC96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AD96,$I96-SUM($L96:AD96)), MAX(AD96,$I96-SUM($L96:AD96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AE96,$I96-SUM($L96:AE96)), MAX(AE96,$I96-SUM($L96:AE96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AF96,$I96-SUM($L96:AF96)), MAX(AF96,$I96-SUM($L96:AF96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AG96,$I96-SUM($L96:AG96)), MAX(AG96,$I96-SUM($L96:AG96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AH96,$I96-SUM($L96:AH96)), MAX(AH96,$I96-SUM($L96:AH96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AI96,$I96-SUM($L96:AI96)), MAX(AI96,$I96-SUM($L96:AI96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AJ96,$I96-SUM($L96:AJ96)), MAX(AJ96,$I96-SUM($L96:AJ96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AK96,$I96-SUM($L96:AK96)), MAX(AK96,$I96-SUM($L96:AK96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AL96,$I96-SUM($L96:AL96)), MAX(AL96,$I96-SUM($L96:AL96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AM96,$I96-SUM($L96:AM96)), MAX(AM96,$I96-SUM($L96:AM96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AN96,$I96-SUM($L96:AN96)), MAX(AN96,$I96-SUM($L96:AN96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AO96,$I96-SUM($L96:AO96)), MAX(AO96,$I96-SUM($L96:AO96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AP96,$I96-SUM($L96:AP96)), MAX(AP96,$I96-SUM($L96:AP96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AQ96,$I96-SUM($L96:AQ96)), MAX(AQ96,$I96-SUM($L96:AQ96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AR96,$I96-SUM($L96:AR96)), MAX(AR96,$I96-SUM($L96:AR96)))","v":7.3993686931593059},{"$f":"IF($I96 >0, MIN(AS96,$I96-SUM($L96:AS96)), MAX(AS96,$I96-SUM($L96:AS96)))","v":7.3993686931593059}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,512.82545191021768,">",null,null,null,null,null,null,null,null,null,{"$f":"$I97/S$83","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(T97,$I97-SUM($L97:T97)), MAX(T97,$I97-SUM($L97:T97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(U97,$I97-SUM($L97:U97)), MAX(U97,$I97-SUM($L97:U97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(V97,$I97-SUM($L97:V97)), MAX(V97,$I97-SUM($L97:V97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(W97,$I97-SUM($L97:W97)), MAX(W97,$I97-SUM($L97:W97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(X97,$I97-SUM($L97:X97)), MAX(X97,$I97-SUM($L97:X97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(Y97,$I97-SUM($L97:Y97)), MAX(Y97,$I97-SUM($L97:Y97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(Z97,$I97-SUM($L97:Z97)), MAX(Z97,$I97-SUM($L97:Z97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AA97,$I97-SUM($L97:AA97)), MAX(AA97,$I97-SUM($L97:AA97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AB97,$I97-SUM($L97:AB97)), MAX(AB97,$I97-SUM($L97:AB97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AC97,$I97-SUM($L97:AC97)), MAX(AC97,$I97-SUM($L97:AC97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AD97,$I97-SUM($L97:AD97)), MAX(AD97,$I97-SUM($L97:AD97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AE97,$I97-SUM($L97:AE97)), MAX(AE97,$I97-SUM($L97:AE97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AF97,$I97-SUM($L97:AF97)), MAX(AF97,$I97-SUM($L97:AF97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AG97,$I97-SUM($L97:AG97)), MAX(AG97,$I97-SUM($L97:AG97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AH97,$I97-SUM($L97:AH97)), MAX(AH97,$I97-SUM($L97:AH97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AI97,$I97-SUM($L97:AI97)), MAX(AI97,$I97-SUM($L97:AI97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AJ97,$I97-SUM($L97:AJ97)), MAX(AJ97,$I97-SUM($L97:AJ97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AK97,$I97-SUM($L97:AK97)), MAX(AK97,$I97-SUM($L97:AK97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AL97,$I97-SUM($L97:AL97)), MAX(AL97,$I97-SUM($L97:AL97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AM97,$I97-SUM($L97:AM97)), MAX(AM97,$I97-SUM($L97:AM97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AN97,$I97-SUM($L97:AN97)), MAX(AN97,$I97-SUM($L97:AN97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AO97,$I97-SUM($L97:AO97)), MAX(AO97,$I97-SUM($L97:AO97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AP97,$I97-SUM($L97:AP97)), MAX(AP97,$I97-SUM($L97:AP97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AQ97,$I97-SUM($L97:AQ97)), MAX(AQ97,$I97-SUM($L97:AQ97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AR97,$I97-SUM($L97:AR97)), MAX(AR97,$I97-SUM($L97:AR97)))","v":12.820636297755442},{"$f":"IF($I97 >0, MIN(AS97,$I97-SUM($L97:AS97)), MAX(AS97,$I97-SUM($L97:AS97)))","v":12.820636297755442}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,455.57432947053542,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I98/T$83","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(U98,$I98-SUM($L98:U98)), MAX(U98,$I98-SUM($L98:U98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(V98,$I98-SUM($L98:V98)), MAX(V98,$I98-SUM($L98:V98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(W98,$I98-SUM($L98:W98)), MAX(W98,$I98-SUM($L98:W98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(X98,$I98-SUM($L98:X98)), MAX(X98,$I98-SUM($L98:X98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(Y98,$I98-SUM($L98:Y98)), MAX(Y98,$I98-SUM($L98:Y98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(Z98,$I98-SUM($L98:Z98)), MAX(Z98,$I98-SUM($L98:Z98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AA98,$I98-SUM($L98:AA98)), MAX(AA98,$I98-SUM($L98:AA98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AB98,$I98-SUM($L98:AB98)), MAX(AB98,$I98-SUM($L98:AB98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AC98,$I98-SUM($L98:AC98)), MAX(AC98,$I98-SUM($L98:AC98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AD98,$I98-SUM($L98:AD98)), MAX(AD98,$I98-SUM($L98:AD98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AE98,$I98-SUM($L98:AE98)), MAX(AE98,$I98-SUM($L98:AE98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AF98,$I98-SUM($L98:AF98)), MAX(AF98,$I98-SUM($L98:AF98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AG98,$I98-SUM($L98:AG98)), MAX(AG98,$I98-SUM($L98:AG98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AH98,$I98-SUM($L98:AH98)), MAX(AH98,$I98-SUM($L98:AH98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AI98,$I98-SUM($L98:AI98)), MAX(AI98,$I98-SUM($L98:AI98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AJ98,$I98-SUM($L98:AJ98)), MAX(AJ98,$I98-SUM($L98:AJ98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AK98,$I98-SUM($L98:AK98)), MAX(AK98,$I98-SUM($L98:AK98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AL98,$I98-SUM($L98:AL98)), MAX(AL98,$I98-SUM($L98:AL98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AM98,$I98-SUM($L98:AM98)), MAX(AM98,$I98-SUM($L98:AM98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AN98,$I98-SUM($L98:AN98)), MAX(AN98,$I98-SUM($L98:AN98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AO98,$I98-SUM($L98:AO98)), MAX(AO98,$I98-SUM($L98:AO98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AP98,$I98-SUM($L98:AP98)), MAX(AP98,$I98-SUM($L98:AP98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AQ98,$I98-SUM($L98:AQ98)), MAX(AQ98,$I98-SUM($L98:AQ98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AR98,$I98-SUM($L98:AR98)), MAX(AR98,$I98-SUM($L98:AR98)))","v":11.389358236763385},{"$f":"IF($I98 >0, MIN(AS98,$I98-SUM($L98:AS98)), MAX(AS98,$I98-SUM($L98:AS98)))","v":11.389358236763385}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,386.83792165953156,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I99/U$83","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(V99,$I99-SUM($L99:V99)), MAX(V99,$I99-SUM($L99:V99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(W99,$I99-SUM($L99:W99)), MAX(W99,$I99-SUM($L99:W99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(X99,$I99-SUM($L99:X99)), MAX(X99,$I99-SUM($L99:X99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(Y99,$I99-SUM($L99:Y99)), MAX(Y99,$I99-SUM($L99:Y99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(Z99,$I99-SUM($L99:Z99)), MAX(Z99,$I99-SUM($L99:Z99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AA99,$I99-SUM($L99:AA99)), MAX(AA99,$I99-SUM($L99:AA99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AB99,$I99-SUM($L99:AB99)), MAX(AB99,$I99-SUM($L99:AB99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AC99,$I99-SUM($L99:AC99)), MAX(AC99,$I99-SUM($L99:AC99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AD99,$I99-SUM($L99:AD99)), MAX(AD99,$I99-SUM($L99:AD99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AE99,$I99-SUM($L99:AE99)), MAX(AE99,$I99-SUM($L99:AE99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AF99,$I99-SUM($L99:AF99)), MAX(AF99,$I99-SUM($L99:AF99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AG99,$I99-SUM($L99:AG99)), MAX(AG99,$I99-SUM($L99:AG99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AH99,$I99-SUM($L99:AH99)), MAX(AH99,$I99-SUM($L99:AH99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AI99,$I99-SUM($L99:AI99)), MAX(AI99,$I99-SUM($L99:AI99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AJ99,$I99-SUM($L99:AJ99)), MAX(AJ99,$I99-SUM($L99:AJ99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AK99,$I99-SUM($L99:AK99)), MAX(AK99,$I99-SUM($L99:AK99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AL99,$I99-SUM($L99:AL99)), MAX(AL99,$I99-SUM($L99:AL99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AM99,$I99-SUM($L99:AM99)), MAX(AM99,$I99-SUM($L99:AM99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AN99,$I99-SUM($L99:AN99)), MAX(AN99,$I99-SUM($L99:AN99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AO99,$I99-SUM($L99:AO99)), MAX(AO99,$I99-SUM($L99:AO99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AP99,$I99-SUM($L99:AP99)), MAX(AP99,$I99-SUM($L99:AP99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AQ99,$I99-SUM($L99:AQ99)), MAX(AQ99,$I99-SUM($L99:AQ99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AR99,$I99-SUM($L99:AR99)), MAX(AR99,$I99-SUM($L99:AR99)))","v":9.6709480414882893},{"$f":"IF($I99 >0, MIN(AS99,$I99-SUM($L99:AS99)), MAX(AS99,$I99-SUM($L99:AS99)))","v":9.6709480414882893}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,535.33364319604141,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I100/V$83","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(W100,$I100-SUM($L100:W100)), MAX(W100,$I100-SUM($L100:W100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(X100,$I100-SUM($L100:X100)), MAX(X100,$I100-SUM($L100:X100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(Y100,$I100-SUM($L100:Y100)), MAX(Y100,$I100-SUM($L100:Y100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(Z100,$I100-SUM($L100:Z100)), MAX(Z100,$I100-SUM($L100:Z100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AA100,$I100-SUM($L100:AA100)), MAX(AA100,$I100-SUM($L100:AA100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AB100,$I100-SUM($L100:AB100)), MAX(AB100,$I100-SUM($L100:AB100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AC100,$I100-SUM($L100:AC100)), MAX(AC100,$I100-SUM($L100:AC100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AD100,$I100-SUM($L100:AD100)), MAX(AD100,$I100-SUM($L100:AD100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AE100,$I100-SUM($L100:AE100)), MAX(AE100,$I100-SUM($L100:AE100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AF100,$I100-SUM($L100:AF100)), MAX(AF100,$I100-SUM($L100:AF100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AG100,$I100-SUM($L100:AG100)), MAX(AG100,$I100-SUM($L100:AG100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AH100,$I100-SUM($L100:AH100)), MAX(AH100,$I100-SUM($L100:AH100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AI100,$I100-SUM($L100:AI100)), MAX(AI100,$I100-SUM($L100:AI100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AJ100,$I100-SUM($L100:AJ100)), MAX(AJ100,$I100-SUM($L100:AJ100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AK100,$I100-SUM($L100:AK100)), MAX(AK100,$I100-SUM($L100:AK100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AL100,$I100-SUM($L100:AL100)), MAX(AL100,$I100-SUM($L100:AL100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AM100,$I100-SUM($L100:AM100)), MAX(AM100,$I100-SUM($L100:AM100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AN100,$I100-SUM($L100:AN100)), MAX(AN100,$I100-SUM($L100:AN100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AO100,$I100-SUM($L100:AO100)), MAX(AO100,$I100-SUM($L100:AO100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AP100,$I100-SUM($L100:AP100)), MAX(AP100,$I100-SUM($L100:AP100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AQ100,$I100-SUM($L100:AQ100)), MAX(AQ100,$I100-SUM($L100:AQ100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AR100,$I100-SUM($L100:AR100)), MAX(AR100,$I100-SUM($L100:AR100)))","v":13.383341079901035},{"$f":"IF($I100 >0, MIN(AS100,$I100-SUM($L100:AS100)), MAX(AS100,$I100-SUM($L100:AS100)))","v":13.383341079901035}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,496.47891236346226,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I101/W$83","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(X101,$I101-SUM($L101:X101)), MAX(X101,$I101-SUM($L101:X101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(Y101,$I101-SUM($L101:Y101)), MAX(Y101,$I101-SUM($L101:Y101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(Z101,$I101-SUM($L101:Z101)), MAX(Z101,$I101-SUM($L101:Z101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AA101,$I101-SUM($L101:AA101)), MAX(AA101,$I101-SUM($L101:AA101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AB101,$I101-SUM($L101:AB101)), MAX(AB101,$I101-SUM($L101:AB101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AC101,$I101-SUM($L101:AC101)), MAX(AC101,$I101-SUM($L101:AC101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AD101,$I101-SUM($L101:AD101)), MAX(AD101,$I101-SUM($L101:AD101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AE101,$I101-SUM($L101:AE101)), MAX(AE101,$I101-SUM($L101:AE101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AF101,$I101-SUM($L101:AF101)), MAX(AF101,$I101-SUM($L101:AF101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AG101,$I101-SUM($L101:AG101)), MAX(AG101,$I101-SUM($L101:AG101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AH101,$I101-SUM($L101:AH101)), MAX(AH101,$I101-SUM($L101:AH101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AI101,$I101-SUM($L101:AI101)), MAX(AI101,$I101-SUM($L101:AI101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AJ101,$I101-SUM($L101:AJ101)), MAX(AJ101,$I101-SUM($L101:AJ101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AK101,$I101-SUM($L101:AK101)), MAX(AK101,$I101-SUM($L101:AK101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AL101,$I101-SUM($L101:AL101)), MAX(AL101,$I101-SUM($L101:AL101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AM101,$I101-SUM($L101:AM101)), MAX(AM101,$I101-SUM($L101:AM101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AN101,$I101-SUM($L101:AN101)), MAX(AN101,$I101-SUM($L101:AN101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AO101,$I101-SUM($L101:AO101)), MAX(AO101,$I101-SUM($L101:AO101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AP101,$I101-SUM($L101:AP101)), MAX(AP101,$I101-SUM($L101:AP101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AQ101,$I101-SUM($L101:AQ101)), MAX(AQ101,$I101-SUM($L101:AQ101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AR101,$I101-SUM($L101:AR101)), MAX(AR101,$I101-SUM($L101:AR101)))","v":12.411972809086556},{"$f":"IF($I101 >0, MIN(AS101,$I101-SUM($L101:AS101)), MAX(AS101,$I101-SUM($L101:AS101)))","v":12.411972809086556}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,421.92146174404888,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I102/X$83","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(Y102,$I102-SUM($L102:Y102)), MAX(Y102,$I102-SUM($L102:Y102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(Z102,$I102-SUM($L102:Z102)), MAX(Z102,$I102-SUM($L102:Z102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AA102,$I102-SUM($L102:AA102)), MAX(AA102,$I102-SUM($L102:AA102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AB102,$I102-SUM($L102:AB102)), MAX(AB102,$I102-SUM($L102:AB102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AC102,$I102-SUM($L102:AC102)), MAX(AC102,$I102-SUM($L102:AC102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AD102,$I102-SUM($L102:AD102)), MAX(AD102,$I102-SUM($L102:AD102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AE102,$I102-SUM($L102:AE102)), MAX(AE102,$I102-SUM($L102:AE102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AF102,$I102-SUM($L102:AF102)), MAX(AF102,$I102-SUM($L102:AF102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AG102,$I102-SUM($L102:AG102)), MAX(AG102,$I102-SUM($L102:AG102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AH102,$I102-SUM($L102:AH102)), MAX(AH102,$I102-SUM($L102:AH102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AI102,$I102-SUM($L102:AI102)), MAX(AI102,$I102-SUM($L102:AI102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AJ102,$I102-SUM($L102:AJ102)), MAX(AJ102,$I102-SUM($L102:AJ102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AK102,$I102-SUM($L102:AK102)), MAX(AK102,$I102-SUM($L102:AK102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AL102,$I102-SUM($L102:AL102)), MAX(AL102,$I102-SUM($L102:AL102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AM102,$I102-SUM($L102:AM102)), MAX(AM102,$I102-SUM($L102:AM102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AN102,$I102-SUM($L102:AN102)), MAX(AN102,$I102-SUM($L102:AN102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AO102,$I102-SUM($L102:AO102)), MAX(AO102,$I102-SUM($L102:AO102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AP102,$I102-SUM($L102:AP102)), MAX(AP102,$I102-SUM($L102:AP102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AQ102,$I102-SUM($L102:AQ102)), MAX(AQ102,$I102-SUM($L102:AQ102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AR102,$I102-SUM($L102:AR102)), MAX(AR102,$I102-SUM($L102:AR102)))","v":10.548036543601222},{"$f":"IF($I102 >0, MIN(AS102,$I102-SUM($L102:AS102)), MAX(AS102,$I102-SUM($L102:AS102)))","v":10.548036543601222}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,554.88155741332412,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I103/Y$83","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(Z103,$I103-SUM($L103:Z103)), MAX(Z103,$I103-SUM($L103:Z103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AA103,$I103-SUM($L103:AA103)), MAX(AA103,$I103-SUM($L103:AA103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AB103,$I103-SUM($L103:AB103)), MAX(AB103,$I103-SUM($L103:AB103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AC103,$I103-SUM($L103:AC103)), MAX(AC103,$I103-SUM($L103:AC103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AD103,$I103-SUM($L103:AD103)), MAX(AD103,$I103-SUM($L103:AD103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AE103,$I103-SUM($L103:AE103)), MAX(AE103,$I103-SUM($L103:AE103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AF103,$I103-SUM($L103:AF103)), MAX(AF103,$I103-SUM($L103:AF103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AG103,$I103-SUM($L103:AG103)), MAX(AG103,$I103-SUM($L103:AG103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AH103,$I103-SUM($L103:AH103)), MAX(AH103,$I103-SUM($L103:AH103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AI103,$I103-SUM($L103:AI103)), MAX(AI103,$I103-SUM($L103:AI103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AJ103,$I103-SUM($L103:AJ103)), MAX(AJ103,$I103-SUM($L103:AJ103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AK103,$I103-SUM($L103:AK103)), MAX(AK103,$I103-SUM($L103:AK103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AL103,$I103-SUM($L103:AL103)), MAX(AL103,$I103-SUM($L103:AL103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AM103,$I103-SUM($L103:AM103)), MAX(AM103,$I103-SUM($L103:AM103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AN103,$I103-SUM($L103:AN103)), MAX(AN103,$I103-SUM($L103:AN103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AO103,$I103-SUM($L103:AO103)), MAX(AO103,$I103-SUM($L103:AO103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AP103,$I103-SUM($L103:AP103)), MAX(AP103,$I103-SUM($L103:AP103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AQ103,$I103-SUM($L103:AQ103)), MAX(AQ103,$I103-SUM($L103:AQ103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AR103,$I103-SUM($L103:AR103)), MAX(AR103,$I103-SUM($L103:AR103)))","v":13.872038935333103},{"$f":"IF($I103 >0, MIN(AS103,$I103-SUM($L103:AS103)), MAX(AS103,$I103-SUM($L103:AS103)))","v":13.872038935333103}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,762.04394703166179,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I104/Z$83","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AA104,$I104-SUM($L104:AA104)), MAX(AA104,$I104-SUM($L104:AA104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AB104,$I104-SUM($L104:AB104)), MAX(AB104,$I104-SUM($L104:AB104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AC104,$I104-SUM($L104:AC104)), MAX(AC104,$I104-SUM($L104:AC104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AD104,$I104-SUM($L104:AD104)), MAX(AD104,$I104-SUM($L104:AD104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AE104,$I104-SUM($L104:AE104)), MAX(AE104,$I104-SUM($L104:AE104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AF104,$I104-SUM($L104:AF104)), MAX(AF104,$I104-SUM($L104:AF104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AG104,$I104-SUM($L104:AG104)), MAX(AG104,$I104-SUM($L104:AG104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AH104,$I104-SUM($L104:AH104)), MAX(AH104,$I104-SUM($L104:AH104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AI104,$I104-SUM($L104:AI104)), MAX(AI104,$I104-SUM($L104:AI104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AJ104,$I104-SUM($L104:AJ104)), MAX(AJ104,$I104-SUM($L104:AJ104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AK104,$I104-SUM($L104:AK104)), MAX(AK104,$I104-SUM($L104:AK104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AL104,$I104-SUM($L104:AL104)), MAX(AL104,$I104-SUM($L104:AL104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AM104,$I104-SUM($L104:AM104)), MAX(AM104,$I104-SUM($L104:AM104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AN104,$I104-SUM($L104:AN104)), MAX(AN104,$I104-SUM($L104:AN104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AO104,$I104-SUM($L104:AO104)), MAX(AO104,$I104-SUM($L104:AO104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AP104,$I104-SUM($L104:AP104)), MAX(AP104,$I104-SUM($L104:AP104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AQ104,$I104-SUM($L104:AQ104)), MAX(AQ104,$I104-SUM($L104:AQ104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AR104,$I104-SUM($L104:AR104)), MAX(AR104,$I104-SUM($L104:AR104)))","v":19.051098675791543},{"$f":"IF($I104 >0, MIN(AS104,$I104-SUM($L104:AS104)), MAX(AS104,$I104-SUM($L104:AS104)))","v":19.051098675791543}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,730.91048397145369,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I105/AA$83","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AB105,$I105-SUM($L105:AB105)), MAX(AB105,$I105-SUM($L105:AB105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AC105,$I105-SUM($L105:AC105)), MAX(AC105,$I105-SUM($L105:AC105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AD105,$I105-SUM($L105:AD105)), MAX(AD105,$I105-SUM($L105:AD105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AE105,$I105-SUM($L105:AE105)), MAX(AE105,$I105-SUM($L105:AE105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AF105,$I105-SUM($L105:AF105)), MAX(AF105,$I105-SUM($L105:AF105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AG105,$I105-SUM($L105:AG105)), MAX(AG105,$I105-SUM($L105:AG105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AH105,$I105-SUM($L105:AH105)), MAX(AH105,$I105-SUM($L105:AH105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AI105,$I105-SUM($L105:AI105)), MAX(AI105,$I105-SUM($L105:AI105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AJ105,$I105-SUM($L105:AJ105)), MAX(AJ105,$I105-SUM($L105:AJ105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AK105,$I105-SUM($L105:AK105)), MAX(AK105,$I105-SUM($L105:AK105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AL105,$I105-SUM($L105:AL105)), MAX(AL105,$I105-SUM($L105:AL105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AM105,$I105-SUM($L105:AM105)), MAX(AM105,$I105-SUM($L105:AM105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AN105,$I105-SUM($L105:AN105)), MAX(AN105,$I105-SUM($L105:AN105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AO105,$I105-SUM($L105:AO105)), MAX(AO105,$I105-SUM($L105:AO105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AP105,$I105-SUM($L105:AP105)), MAX(AP105,$I105-SUM($L105:AP105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AQ105,$I105-SUM($L105:AQ105)), MAX(AQ105,$I105-SUM($L105:AQ105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AR105,$I105-SUM($L105:AR105)), MAX(AR105,$I105-SUM($L105:AR105)))","v":18.272762099286343},{"$f":"IF($I105 >0, MIN(AS105,$I105-SUM($L105:AS105)), MAX(AS105,$I105-SUM($L105:AS105)))","v":18.272762099286343}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,913.96055221817517,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I106/AB$83","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AC106,$I106-SUM($L106:AC106)), MAX(AC106,$I106-SUM($L106:AC106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AD106,$I106-SUM($L106:AD106)), MAX(AD106,$I106-SUM($L106:AD106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AE106,$I106-SUM($L106:AE106)), MAX(AE106,$I106-SUM($L106:AE106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AF106,$I106-SUM($L106:AF106)), MAX(AF106,$I106-SUM($L106:AF106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AG106,$I106-SUM($L106:AG106)), MAX(AG106,$I106-SUM($L106:AG106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AH106,$I106-SUM($L106:AH106)), MAX(AH106,$I106-SUM($L106:AH106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AI106,$I106-SUM($L106:AI106)), MAX(AI106,$I106-SUM($L106:AI106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AJ106,$I106-SUM($L106:AJ106)), MAX(AJ106,$I106-SUM($L106:AJ106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AK106,$I106-SUM($L106:AK106)), MAX(AK106,$I106-SUM($L106:AK106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AL106,$I106-SUM($L106:AL106)), MAX(AL106,$I106-SUM($L106:AL106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AM106,$I106-SUM($L106:AM106)), MAX(AM106,$I106-SUM($L106:AM106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AN106,$I106-SUM($L106:AN106)), MAX(AN106,$I106-SUM($L106:AN106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AO106,$I106-SUM($L106:AO106)), MAX(AO106,$I106-SUM($L106:AO106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AP106,$I106-SUM($L106:AP106)), MAX(AP106,$I106-SUM($L106:AP106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AQ106,$I106-SUM($L106:AQ106)), MAX(AQ106,$I106-SUM($L106:AQ106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AR106,$I106-SUM($L106:AR106)), MAX(AR106,$I106-SUM($L106:AR106)))","v":22.84901380545438},{"$f":"IF($I106 >0, MIN(AS106,$I106-SUM($L106:AS106)), MAX(AS106,$I106-SUM($L106:AS106)))","v":22.84901380545438}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,873.21221191520908,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I107/AC$83","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AD107,$I107-SUM($L107:AD107)), MAX(AD107,$I107-SUM($L107:AD107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AE107,$I107-SUM($L107:AE107)), MAX(AE107,$I107-SUM($L107:AE107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AF107,$I107-SUM($L107:AF107)), MAX(AF107,$I107-SUM($L107:AF107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AG107,$I107-SUM($L107:AG107)), MAX(AG107,$I107-SUM($L107:AG107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AH107,$I107-SUM($L107:AH107)), MAX(AH107,$I107-SUM($L107:AH107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AI107,$I107-SUM($L107:AI107)), MAX(AI107,$I107-SUM($L107:AI107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AJ107,$I107-SUM($L107:AJ107)), MAX(AJ107,$I107-SUM($L107:AJ107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AK107,$I107-SUM($L107:AK107)), MAX(AK107,$I107-SUM($L107:AK107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AL107,$I107-SUM($L107:AL107)), MAX(AL107,$I107-SUM($L107:AL107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AM107,$I107-SUM($L107:AM107)), MAX(AM107,$I107-SUM($L107:AM107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AN107,$I107-SUM($L107:AN107)), MAX(AN107,$I107-SUM($L107:AN107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AO107,$I107-SUM($L107:AO107)), MAX(AO107,$I107-SUM($L107:AO107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AP107,$I107-SUM($L107:AP107)), MAX(AP107,$I107-SUM($L107:AP107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AQ107,$I107-SUM($L107:AQ107)), MAX(AQ107,$I107-SUM($L107:AQ107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AR107,$I107-SUM($L107:AR107)), MAX(AR107,$I107-SUM($L107:AR107)))","v":21.830305297880226},{"$f":"IF($I107 >0, MIN(AS107,$I107-SUM($L107:AS107)), MAX(AS107,$I107-SUM($L107:AS107)))","v":21.830305297880226}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,1066.4318048356859,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I108/AD$83","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AE108,$I108-SUM($L108:AE108)), MAX(AE108,$I108-SUM($L108:AE108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AF108,$I108-SUM($L108:AF108)), MAX(AF108,$I108-SUM($L108:AF108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AG108,$I108-SUM($L108:AG108)), MAX(AG108,$I108-SUM($L108:AG108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AH108,$I108-SUM($L108:AH108)), MAX(AH108,$I108-SUM($L108:AH108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AI108,$I108-SUM($L108:AI108)), MAX(AI108,$I108-SUM($L108:AI108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AJ108,$I108-SUM($L108:AJ108)), MAX(AJ108,$I108-SUM($L108:AJ108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AK108,$I108-SUM($L108:AK108)), MAX(AK108,$I108-SUM($L108:AK108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AL108,$I108-SUM($L108:AL108)), MAX(AL108,$I108-SUM($L108:AL108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AM108,$I108-SUM($L108:AM108)), MAX(AM108,$I108-SUM($L108:AM108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AN108,$I108-SUM($L108:AN108)), MAX(AN108,$I108-SUM($L108:AN108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AO108,$I108-SUM($L108:AO108)), MAX(AO108,$I108-SUM($L108:AO108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AP108,$I108-SUM($L108:AP108)), MAX(AP108,$I108-SUM($L108:AP108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AQ108,$I108-SUM($L108:AQ108)), MAX(AQ108,$I108-SUM($L108:AQ108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AR108,$I108-SUM($L108:AR108)), MAX(AR108,$I108-SUM($L108:AR108)))","v":26.660795120892146},{"$f":"IF($I108 >0, MIN(AS108,$I108-SUM($L108:AS108)), MAX(AS108,$I108-SUM($L108:AS108)))","v":26.660795120892146}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,862.29308421000508,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I109/AE$83","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AF109,$I109-SUM($L109:AF109)), MAX(AF109,$I109-SUM($L109:AF109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AG109,$I109-SUM($L109:AG109)), MAX(AG109,$I109-SUM($L109:AG109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AH109,$I109-SUM($L109:AH109)), MAX(AH109,$I109-SUM($L109:AH109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AI109,$I109-SUM($L109:AI109)), MAX(AI109,$I109-SUM($L109:AI109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AJ109,$I109-SUM($L109:AJ109)), MAX(AJ109,$I109-SUM($L109:AJ109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AK109,$I109-SUM($L109:AK109)), MAX(AK109,$I109-SUM($L109:AK109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AL109,$I109-SUM($L109:AL109)), MAX(AL109,$I109-SUM($L109:AL109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AM109,$I109-SUM($L109:AM109)), MAX(AM109,$I109-SUM($L109:AM109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AN109,$I109-SUM($L109:AN109)), MAX(AN109,$I109-SUM($L109:AN109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AO109,$I109-SUM($L109:AO109)), MAX(AO109,$I109-SUM($L109:AO109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AP109,$I109-SUM($L109:AP109)), MAX(AP109,$I109-SUM($L109:AP109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AQ109,$I109-SUM($L109:AQ109)), MAX(AQ109,$I109-SUM($L109:AQ109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AR109,$I109-SUM($L109:AR109)), MAX(AR109,$I109-SUM($L109:AR109)))","v":21.557327105250128},{"$f":"IF($I109 >0, MIN(AS109,$I109-SUM($L109:AS109)), MAX(AS109,$I109-SUM($L109:AS109)))","v":21.557327105250128}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,1218.1614307017737,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I110/AF$83","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AG110,$I110-SUM($L110:AG110)), MAX(AG110,$I110-SUM($L110:AG110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AH110,$I110-SUM($L110:AH110)), MAX(AH110,$I110-SUM($L110:AH110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AI110,$I110-SUM($L110:AI110)), MAX(AI110,$I110-SUM($L110:AI110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AJ110,$I110-SUM($L110:AJ110)), MAX(AJ110,$I110-SUM($L110:AJ110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AK110,$I110-SUM($L110:AK110)), MAX(AK110,$I110-SUM($L110:AK110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AL110,$I110-SUM($L110:AL110)), MAX(AL110,$I110-SUM($L110:AL110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AM110,$I110-SUM($L110:AM110)), MAX(AM110,$I110-SUM($L110:AM110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AN110,$I110-SUM($L110:AN110)), MAX(AN110,$I110-SUM($L110:AN110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AO110,$I110-SUM($L110:AO110)), MAX(AO110,$I110-SUM($L110:AO110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AP110,$I110-SUM($L110:AP110)), MAX(AP110,$I110-SUM($L110:AP110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AQ110,$I110-SUM($L110:AQ110)), MAX(AQ110,$I110-SUM($L110:AQ110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AR110,$I110-SUM($L110:AR110)), MAX(AR110,$I110-SUM($L110:AR110)))","v":30.454035767544344},{"$f":"IF($I110 >0, MIN(AS110,$I110-SUM($L110:AS110)), MAX(AS110,$I110-SUM($L110:AS110)))","v":30.454035767544344}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,1185.6150651116227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I111/AG$83","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AH111,$I111-SUM($L111:AH111)), MAX(AH111,$I111-SUM($L111:AH111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AI111,$I111-SUM($L111:AI111)), MAX(AI111,$I111-SUM($L111:AI111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AJ111,$I111-SUM($L111:AJ111)), MAX(AJ111,$I111-SUM($L111:AJ111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AK111,$I111-SUM($L111:AK111)), MAX(AK111,$I111-SUM($L111:AK111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AL111,$I111-SUM($L111:AL111)), MAX(AL111,$I111-SUM($L111:AL111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AM111,$I111-SUM($L111:AM111)), MAX(AM111,$I111-SUM($L111:AM111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AN111,$I111-SUM($L111:AN111)), MAX(AN111,$I111-SUM($L111:AN111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AO111,$I111-SUM($L111:AO111)), MAX(AO111,$I111-SUM($L111:AO111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AP111,$I111-SUM($L111:AP111)), MAX(AP111,$I111-SUM($L111:AP111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AQ111,$I111-SUM($L111:AQ111)), MAX(AQ111,$I111-SUM($L111:AQ111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AR111,$I111-SUM($L111:AR111)), MAX(AR111,$I111-SUM($L111:AR111)))","v":29.640376627790566},{"$f":"IF($I111 >0, MIN(AS111,$I111-SUM($L111:AS111)), MAX(AS111,$I111-SUM($L111:AS111)))","v":29.640376627790566}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,1247.4253802644923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I112/AH$83","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AI112,$I112-SUM($L112:AI112)), MAX(AI112,$I112-SUM($L112:AI112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AJ112,$I112-SUM($L112:AJ112)), MAX(AJ112,$I112-SUM($L112:AJ112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AK112,$I112-SUM($L112:AK112)), MAX(AK112,$I112-SUM($L112:AK112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AL112,$I112-SUM($L112:AL112)), MAX(AL112,$I112-SUM($L112:AL112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AM112,$I112-SUM($L112:AM112)), MAX(AM112,$I112-SUM($L112:AM112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AN112,$I112-SUM($L112:AN112)), MAX(AN112,$I112-SUM($L112:AN112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AO112,$I112-SUM($L112:AO112)), MAX(AO112,$I112-SUM($L112:AO112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AP112,$I112-SUM($L112:AP112)), MAX(AP112,$I112-SUM($L112:AP112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AQ112,$I112-SUM($L112:AQ112)), MAX(AQ112,$I112-SUM($L112:AQ112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AR112,$I112-SUM($L112:AR112)), MAX(AR112,$I112-SUM($L112:AR112)))","v":53.942719146572642},{"$f":"IF($I112 >0, MIN(AS112,$I112-SUM($L112:AS112)), MAX(AS112,$I112-SUM($L112:AS112)))","v":53.942719146572642}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,1170.059191238618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I113/AI$83","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AJ113,$I113-SUM($L113:AJ113)), MAX(AJ113,$I113-SUM($L113:AJ113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AK113,$I113-SUM($L113:AK113)), MAX(AK113,$I113-SUM($L113:AK113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AL113,$I113-SUM($L113:AL113)), MAX(AL113,$I113-SUM($L113:AL113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AM113,$I113-SUM($L113:AM113)), MAX(AM113,$I113-SUM($L113:AM113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AN113,$I113-SUM($L113:AN113)), MAX(AN113,$I113-SUM($L113:AN113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AO113,$I113-SUM($L113:AO113)), MAX(AO113,$I113-SUM($L113:AO113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AP113,$I113-SUM($L113:AP113)), MAX(AP113,$I113-SUM($L113:AP113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AQ113,$I113-SUM($L113:AQ113)), MAX(AQ113,$I113-SUM($L113:AQ113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AR113,$I113-SUM($L113:AR113)), MAX(AR113,$I113-SUM($L113:AR113)))","v":44.57368347575688},{"$f":"IF($I113 >0, MIN(AS113,$I113-SUM($L113:AS113)), MAX(AS113,$I113-SUM($L113:AS113)))","v":44.57368347575688}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,1116.8366184096178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I114/AJ$83","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AK114,$I114-SUM($L114:AK114)), MAX(AK114,$I114-SUM($L114:AK114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AL114,$I114-SUM($L114:AL114)), MAX(AL114,$I114-SUM($L114:AL114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AM114,$I114-SUM($L114:AM114)), MAX(AM114,$I114-SUM($L114:AM114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AN114,$I114-SUM($L114:AN114)), MAX(AN114,$I114-SUM($L114:AN114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AO114,$I114-SUM($L114:AO114)), MAX(AO114,$I114-SUM($L114:AO114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AP114,$I114-SUM($L114:AP114)), MAX(AP114,$I114-SUM($L114:AP114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AQ114,$I114-SUM($L114:AQ114)), MAX(AQ114,$I114-SUM($L114:AQ114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AR114,$I114-SUM($L114:AR114)), MAX(AR114,$I114-SUM($L114:AR114)))","v":38.01996998841252},{"$f":"IF($I114 >0, MIN(AS114,$I114-SUM($L114:AS114)), MAX(AS114,$I114-SUM($L114:AS114)))","v":38.01996998841252}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,1105.2841615204172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I115/AK$83","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AL115,$I115-SUM($L115:AL115)), MAX(AL115,$I115-SUM($L115:AL115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AM115,$I115-SUM($L115:AM115)), MAX(AM115,$I115-SUM($L115:AM115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AN115,$I115-SUM($L115:AN115)), MAX(AN115,$I115-SUM($L115:AN115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AO115,$I115-SUM($L115:AO115)), MAX(AO115,$I115-SUM($L115:AO115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AP115,$I115-SUM($L115:AP115)), MAX(AP115,$I115-SUM($L115:AP115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AQ115,$I115-SUM($L115:AQ115)), MAX(AQ115,$I115-SUM($L115:AQ115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AR115,$I115-SUM($L115:AR115)), MAX(AR115,$I115-SUM($L115:AR115)))","v":34.008743431397455},{"$f":"IF($I115 >0, MIN(AS115,$I115-SUM($L115:AS115)), MAX(AS115,$I115-SUM($L115:AS115)))","v":34.008743431397455}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,1027.8092776175963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I116/AL$83","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AM116,$I116-SUM($L116:AM116)), MAX(AM116,$I116-SUM($L116:AM116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AN116,$I116-SUM($L116:AN116)), MAX(AN116,$I116-SUM($L116:AN116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AO116,$I116-SUM($L116:AO116)), MAX(AO116,$I116-SUM($L116:AO116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AP116,$I116-SUM($L116:AP116)), MAX(AP116,$I116-SUM($L116:AP116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AQ116,$I116-SUM($L116:AQ116)), MAX(AQ116,$I116-SUM($L116:AQ116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AR116,$I116-SUM($L116:AR116)), MAX(AR116,$I116-SUM($L116:AR116)))","v":28.850786740143054},{"$f":"IF($I116 >0, MIN(AS116,$I116-SUM($L116:AS116)), MAX(AS116,$I116-SUM($L116:AS116)))","v":28.850786740143054}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,1084.1406486900328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I117/AM$83","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AN117,$I117-SUM($L117:AN117)), MAX(AN117,$I117-SUM($L117:AN117)))","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AO117,$I117-SUM($L117:AO117)), MAX(AO117,$I117-SUM($L117:AO117)))","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AP117,$I117-SUM($L117:AP117)), MAX(AP117,$I117-SUM($L117:AP117)))","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AQ117,$I117-SUM($L117:AQ117)), MAX(AQ117,$I117-SUM($L117:AQ117)))","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AR117,$I117-SUM($L117:AR117)), MAX(AR117,$I117-SUM($L117:AR117)))","v":27.977823192000844},{"$f":"IF($I117 >0, MIN(AS117,$I117-SUM($L117:AS117)), MAX(AS117,$I117-SUM($L117:AS117)))","v":27.977823192000844}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,1105.5981437266923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I118/AN$83","v":26.402343730786683},{"$f":"IF($I118 >0, MIN(AO118,$I118-SUM($L118:AO118)), MAX(AO118,$I118-SUM($L118:AO118)))","v":26.402343730786683},{"$f":"IF($I118 >0, MIN(AP118,$I118-SUM($L118:AP118)), MAX(AP118,$I118-SUM($L118:AP118)))","v":26.402343730786683},{"$f":"IF($I118 >0, MIN(AQ118,$I118-SUM($L118:AQ118)), MAX(AQ118,$I118-SUM($L118:AQ118)))","v":26.402343730786683},{"$f":"IF($I118 >0, MIN(AR118,$I118-SUM($L118:AR118)), MAX(AR118,$I118-SUM($L118:AR118)))","v":26.402343730786683},{"$f":"IF($I118 >0, MIN(AS118,$I118-SUM($L118:AS118)), MAX(AS118,$I118-SUM($L118:AS118)))","v":26.402343730786683}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,1096.2126907839499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I119/AO$83","v":24.36028201742111},{"$f":"IF($I119 >0, MIN(AP119,$I119-SUM($L119:AP119)), MAX(AP119,$I119-SUM($L119:AP119)))","v":24.36028201742111},{"$f":"IF($I119 >0, MIN(AQ119,$I119-SUM($L119:AQ119)), MAX(AQ119,$I119-SUM($L119:AQ119)))","v":24.36028201742111},{"$f":"IF($I119 >0, MIN(AR119,$I119-SUM($L119:AR119)), MAX(AR119,$I119-SUM($L119:AR119)))","v":24.36028201742111},{"$f":"IF($I119 >0, MIN(AS119,$I119-SUM($L119:AS119)), MAX(AS119,$I119-SUM($L119:AS119)))","v":24.36028201742111}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,1108.5260125352743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I120/AP$83","v":24.633911389672761},{"$f":"IF($I120 >0, MIN(AQ120,$I120-SUM($L120:AQ120)), MAX(AQ120,$I120-SUM($L120:AQ120)))","v":24.633911389672761},{"$f":"IF($I120 >0, MIN(AR120,$I120-SUM($L120:AR120)), MAX(AR120,$I120-SUM($L120:AR120)))","v":24.633911389672761},{"$f":"IF($I120 >0, MIN(AS120,$I120-SUM($L120:AS120)), MAX(AS120,$I120-SUM($L120:AS120)))","v":24.633911389672761}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,1318.2027219030003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I121/AQ$83","v":29.293393820066676},{"$f":"IF($I121 >0, MIN(AR121,$I121-SUM($L121:AR121)), MAX(AR121,$I121-SUM($L121:AR121)))","v":29.293393820066676},{"$f":"IF($I121 >0, MIN(AS121,$I121-SUM($L121:AS121)), MAX(AS121,$I121-SUM($L121:AS121)))","v":29.293393820066676}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,1287.0081716761219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I122/AR$83","v":28.600181592802709},{"$f":"IF($I122 >0, MIN(AS122,$I122-SUM($L122:AS122)), MAX(AS122,$I122-SUM($L122:AS122)))","v":28.600181592802709}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,1211.7367340042613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I123/AS$83","v":26.927482977872472}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,1294.6070327119614]
[]
[null,null,"Accelerated RAV differential post-vesting depreciation"]
[null,null,"Note: The RAV differential accumulated from the accelerated and non-accelerated schedules above is released once pre-vesting assets are fully depreciated over an input smoothing profile."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"RAV differential is accruing differences",null,"flag",null,null,">",null,{"$f":"IF(L84, 1, 0)","v":1},{"$f":"IF(M84, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Smoothing period",null,"years",null,{"$f":"Input!I714","v":50}]
[null,null,null,null,"Smoothing profile for recovery of RAV differential",null,"%",null,null,null,null,{"$f":"IF($I132 = 0, 0, IF(AND(YEAR(L$4) >= YEAR($I$26) + $I$27, YEAR(L$4) < YEAR($I$26) + $I$27 + $I132), 1, 0) / $I132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"Pre-RIIO transfer to depreciation"]
[]
[null,null,null,null,"Year ending",null,null,null,null,null,{"$f":"K4","v":"1991-03-31"},"1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,null,null,null,null,{"$f":"K131 * K21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-53.094866013037134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP131 * AP21","v":0},{"$f":"AQ131 * AQ21","v":0},{"$f":"AR131 * AR21","v":0},{"$f":"AS131 * AS21","v":0},{"$f":"AT131 * AT21","v":0}]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"RAV differential depreciation of additions from year ending",null,null,null,"RAV differential"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"SUMPRODUCT(L41:AT41, L$131:AT$131) - SUMPRODUCT(L89:AT89, L$131:AT$131) + HLOOKUP(E143,  $K$137:$AT$138,2, FALSE)","v":236.65478960096013},">",null,{"$f":"$I143 * L$133","v":0},{"$f":"$I143 * M$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7330957920192027,4.7330957920192027,4.7330957920192027,{"$f":"$I143 * AH$133","v":4.7330957920192027},{"$f":"$I143 * AI$133","v":4.7330957920192027},4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,{"$f":"$I143 * AQ$133","v":4.7330957920192027},4.7330957920192027,4.7330957920192027,4.7330957920192027]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,{"$f":"SUMPRODUCT(L42:AT42, L$131:AT$131) - SUMPRODUCT(L90:AT90, L$131:AT$131) + HLOOKUP(E144,  $K$137:$AT$138,2, FALSE)","v":277.76154908031037},">",null,null,{"$f":"$I144 * M$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,309.60523166079639,">",null,null,null,{"$f":"$I145 * N$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,209.85774535730104,">",null,null,null,null,{"$f":"$I146 * O$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,128.13179754265238,">",null,null,null,null,null,{"$f":"$I147 * P$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,120.89190270940993,">",null,null,null,null,null,null,{"$f":"$I148 * Q$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,108.72887487479586,">",null,null,null,null,null,null,null,{"$f":"$I149 * R$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,88.792424317911653,">",null,null,null,null,null,null,null,null,{"$f":"$I150 * S$133","v":0},0,0,0,0,0,0,0,0,0,0,0,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,141.02699927530986,">",null,null,null,null,null,null,null,null,null,{"$f":"$I151 * T$133","v":0},0,0,0,0,0,0,0,0,0,0,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,113.89358236763385,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I152 * U$133","v":0},0,0,0,0,0,0,0,0,0,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,87.038532373394602,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I153 * V$133","v":0},0,0,0,0,0,0,0,0,1.7407706474678921,1.7407706474678921,{"$f":"$I153 * AG$133","v":1.7407706474678921},1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,107.06672863920826,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I154 * W$133","v":0},{"$f":"$I154 * X$133","v":0},0,0,0,0,0,0,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,86.883809663605888,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I155 * X$133","v":0},0,0,0,0,0,0,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179,1.7376761932721179]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,10.193353248570197,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I156 * Y$133","v":0},0,0,0,0,0,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394,0.20386706497140394]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,69.360194676665515,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I157 * Z$133","v":0},0,0,0,0,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104,1.3872038935333104]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,76.204394703166173,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I158 * AA$133","v":0},0,0,0,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236,1.5240878940633236]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,54.818286297859032,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I159 * AB$133","v":0},0,0,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806,1.0963657259571806]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,45.69802761090876,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I160 * AC$133","v":0},0,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518,0.91396055221817518]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,21.830305297880226,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I161 * AD$133","v":0},0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452,0.43660610595760452]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I162 * AE$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I163 * AF$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I164 * AG$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I165 * AH$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I166 * AI$133","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I167 * AJ$133","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I168 * AK$133","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I169 * AL$133","v":0},{"$f":"$I169 * AM$133","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I170 * AM$133","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I171 * AN$133","v":0},{"$f":"$I171 * AO$133","v":0},0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I172 * AO$133","v":0},0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I173 * AP$133","v":0},0,0,0,0]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I174 * AQ$133","v":0},0,0,0]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I175 * AR$133","v":0},0,0]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I176 * AS$133","v":0},0]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I177 * AT$133","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,0]
[]
[null,null,"Depreciation values applied"]
[null,null,"Note: Before vesting assets are fully depreciated, regulatory depreciation is just non-accelerated depreciation. Afterwards it is accelerated depreciation plus any smoothed RAV differential value available."]
[]
[null,null,null,null,"Depreciation allowed on additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"I89","v":498.22060968623174},">",null,{"$f":"(L$84 * L89) + (L$36 * L41) + L143","v":12.455515242155794},12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,12.455515242155794,29.644126276330685,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027,{"$f":"(AP$84 * AP89) + (AP$36 * AP41) + AP143","v":4.7330957920192027},4.7330957920192027,4.7330957920192027,4.7330957920192027,4.7330957920192027]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,617.24788684513385,">",null,null,{"$f":"(M$84 * M90) + (M$36 * M42) + M144","v":15.431197171128346},15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,15.431197171128346,36.4176253238629,36.417625323862588,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078,5.5552309816062078]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,728.48289802540341,">",null,null,null,{"$f":"(N$84 * N91) + (N$36 * N43) + N145","v":18.212072450635084},18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,18.212072450635084,42.616249534486094,42.616249534486094,42.616249534486094,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282,6.1921046332159282]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,524.64436339325255,">",null,null,null,null,{"$f":"(O$84 * O92) + (O$36 * O44) + O146","v":13.116109084831313},13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,13.116109084831313,30.429373076808648,30.429373076808648,30.429373076808648,30.429373076808552,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208,4.1971549071460208]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,341.6847934470731,">",null,null,null,null,null,{"$f":"(P$84 * P93) + (P$36 * P45) + P147","v":8.5421198361768269},8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,8.5421198361768269,19.6468756232067,19.6468756232067,19.6468756232067,19.6468756232067,19.6468756232067,2.5626359508531613,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476,2.5626359508530476]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,345.4054363125997,">",null,null,null,null,null,null,{"$f":"(Q$84 * Q94) + (Q$36 * Q46) + Q148","v":8.635135907814993},8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,8.635135907814993,19.688109869818184,19.688109869818184,19.688109869818184,19.688109869818184,19.688109869818184,19.688109869818081,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985,2.4178380541881985]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,334.55038423014105,">",null,null,null,null,null,null,null,{"$f":"(R$84 * R95) + (R$36 * R47) + R149","v":8.3637596057535255},8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,8.3637596057535255,18.902096709002969,18.902096709002969,18.902096709002969,18.902096709002969,18.902096709002969,18.902096709002969,18.902096709002919,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171,2.1745774974959171]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,295.97474772637224,">",null,null,null,null,null,null,null,null,{"$f":"(S$84 * S96) + (S$36 * S48) + S150","v":7.3993686931593059},7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,7.3993686931593059,16.574585872676845,16.574585872676845,16.574585872676845,16.574585872676845,16.574585872676845,16.574585872676845,16.574585872676845,16.574585872676845,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331,1.7758484863582331]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,512.82545191021768,">",null,null,null,null,null,null,null,null,null,{"$f":"(T$84 * T97) + (T$36 * T49) + T151","v":12.820636297755442},12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,12.820636297755442,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,28.461812581017082,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972,2.8205399855061972]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,455.57432947053542,">",null,null,null,null,null,null,null,null,null,null,{"$f":"(U$84 * U98) + (U$36 * U50) + U152","v":11.389358236763385},11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,11.389358236763385,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,25.056588120879447,2.2778716473529044,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677,2.277871647352677]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,386.83792165953156,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V$84 * V99) + (V$36 * V51) + V153","v":9.6709480414882893},9.6709480414882893,9.6709480414882893,9.6709480414882893,9.6709480414882893,9.6709480414882893,9.6709480414882893,9.6709480414882893,9.6709480414882893,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444473,21.082666730444465,{"$f":"(AP$84 * AP99) + (AP$36 * AP51) + AP153","v":1.7407706474678921},1.7407706474678921,1.7407706474678921,1.7407706474678921,1.7407706474678921]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,535.33364319604141,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W$84 * W100) + (W$36 * W52) + W154","v":13.383341079901035},13.383341079901035,13.383341079901035,13.383341079901035,13.383341079901035,13.383341079901035,13.383341079901035,13.383341079901035,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586233,28.908016732586141,2.1413345727841655,2.1413345727841655,2.1413345727841655,2.1413345727841655]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,496.47891236346226,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X$84 * X101) + (X$36 * X53) + X155","v":12.411972809086556},12.411972809086556,12.411972809086556,12.411972809086556,12.411972809086556,12.411972809086556,12.411972809086556,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445232,26.561621811445075,1.7376761932721179,1.7376761932721179,1.7376761932721179]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,421.92146174404888,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y$84 * Y102) + (Y$36 * Y54) + Y156","v":10.548036543601222},10.548036543601222,10.548036543601222,10.548036543601222,10.548036543601222,10.548036543601222,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.29994015217385,21.299940152173747,0.20386706497140394,0.20386706497140394]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,554.88155741332412,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z$84 * Z103) + (Z$36 * Z55) + Z157","v":13.872038935333103},13.872038935333103,13.872038935333103,13.872038935333103,13.872038935333103,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199517,29.131281764199358,1.3872038935333104]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,762.04394703166179,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$84 * AA104) + (AA$36 * AA56) + AA158","v":19.051098675791543},19.051098675791543,19.051098675791543,19.051098675791543,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407,39.626285245646407]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,730.91048397145369,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB$84 * AB105) + (AB$36 * AB57) + AB159","v":18.272762099286343},18.272762099286343,18.272762099286343,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863,37.641889924529863]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,913.96055221817517,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AC$84 * AC106) + (AC$36 * AC58) + AC160","v":22.84901380545438},22.84901380545438,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938,46.611988163126938]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,873.21221191520908,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD$84 * AD107) + (AD$36 * AD59) + AD161","v":21.830305297880226},44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054,44.097216701718054]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,1066.4318048356859,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE$84 * AE108) + (AE$36 * AE60) + AE162","v":53.321590241784293},53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293,53.321590241784293]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,862.29308421000508,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AF$84 * AF109) + (AF$36 * AF61) + AF163","v":43.114654210500255},43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255,{"$f":"(AP$84 * AP109) + (AP$36 * AP61) + AP163","v":43.114654210500255},43.114654210500255,43.114654210500255,43.114654210500255,43.114654210500255]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,1218.1614307017737,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AG$84 * AG110) + (AG$36 * AG62) + AG164","v":60.908071535088688},60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688,60.908071535088688]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,1185.6150651116227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$84 * AH111) + (AH$36 * AH63) + AH165","v":59.280753255581132},59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132,59.280753255581132]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,1247.4253802644923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI$84 * AI112) + (AI$36 * AI64) + AI166","v":53.942719146572642},53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642,53.942719146572642]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,1170.059191238618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ$84 * AJ113) + (AJ$36 * AJ65) + AJ167","v":44.57368347575688},44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688,44.57368347575688]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,1116.8366184096178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK$84 * AK114) + (AK$36 * AK66) + AK168","v":38.01996998841252},{"$f":"(AL$84 * AL114) + (AL$36 * AL66) + AL168","v":38.01996998841252},{"$f":"(AM$84 * AM114) + (AM$36 * AM66) + AM168","v":38.01996998841252},{"$f":"(AN$84 * AN114) + (AN$36 * AN66) + AN168","v":38.01996998841252},{"$f":"(AO$84 * AO114) + (AO$36 * AO66) + AO168","v":38.01996998841252},38.01996998841252,38.01996998841252,38.01996998841252,38.01996998841252,38.01996998841252]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,1105.2841615204172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AL$84 * AL115) + (AL$36 * AL67) + AL169","v":34.008743431397455},{"$f":"(AM$84 * AM115) + (AM$36 * AM67) + AM169","v":34.008743431397455},{"$f":"(AN$84 * AN115) + (AN$36 * AN67) + AN169","v":34.008743431397455},{"$f":"(AO$84 * AO115) + (AO$36 * AO67) + AO169","v":34.008743431397455},34.008743431397455,34.008743431397455,34.008743431397455,34.008743431397455,34.008743431397455]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,1027.8092776175963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM$84 * AM116) + (AM$36 * AM68) + AM170","v":28.850786740143054},{"$f":"(AN$84 * AN116) + (AN$36 * AN68) + AN170","v":28.850786740143054},{"$f":"(AO$84 * AO116) + (AO$36 * AO68) + AO170","v":28.850786740143054},28.850786740143054,28.850786740143054,28.850786740143054,28.850786740143054,28.850786740143054]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,1084.1406486900328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN$84 * AN117) + (AN$36 * AN69) + AN171","v":27.977823192000844},{"$f":"(AO$84 * AO117) + (AO$36 * AO69) + AO171","v":27.977823192000844},27.977823192000844,27.977823192000844,27.977823192000844,27.977823192000844,27.977823192000844]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,1105.5981437266923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO$84 * AO118) + (AO$36 * AO70) + AO172","v":26.402343730786683},{"$f":"(AP$84 * AP118) + (AP$36 * AP70) + AP172","v":26.402343730786683},26.402343730786683,26.402343730786683,26.402343730786683,26.402343730786683]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,1096.2126907839499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP$84 * AP119) + (AP$36 * AP71) + AP173","v":24.36028201742111},24.36028201742111,24.36028201742111,24.36028201742111,24.36028201742111]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,1108.5260125352743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ$84 * AQ120) + (AQ$36 * AQ72) + AQ174","v":24.633911389672761},24.633911389672761,24.633911389672761,24.633911389672761]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,1318.2027219030003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR$84 * AR121) + (AR$36 * AR73) + AR175","v":29.293393820066676},29.293393820066676,29.293393820066676]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,1287.0081716761219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AS$84 * AS122) + (AS$36 * AS74) + AS176","v":28.600181592802709},28.600181592802709]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,1211.7367340042613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AT$84 * AT123) + (AT$36 * AT75) + AT177","v":26.927482977872472}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,1294.6070327119614]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,{"$f":"SUM(L184:L219)","v":12.455515242155794},27.88671241328414,46.098784863919221,59.214893948750536,67.757013784927366,76.392149692742365,84.755909298495894,92.155277991655197,104.97591428941064,116.36527252617402,126.03622056766231,139.41956164756334,151.8315344566499,162.37957100025113,176.25160993558424,195.30270861137578,213.57547071066213,236.42448451611651,258.25478981399675,615.71994045574445,633.92356418193287,663.96924137476503,686.82584972907591,714.53635070598602,742.02579450938936,762.77549268217172,780.05671690206225,794.10876625588662,796.44531685237666,{"$f":"SUM(AO184:AO219)","v":800.06894410963673},805.08733004408111,802.95455927395165,807.42400747584531,814.92811598144556,814.11152108865201]
[]
[null,null,"Removal of fully depreciated items"]
[]
[null,null,null,null,"Removal of additions from year ending"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:L184),3), SUM($K225:K225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:M184),3), SUM($K225:L225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:N184),3), SUM($K225:M225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:O184),3), SUM($K225:N225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:P184),3), SUM($K225:O225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Q184),3), SUM($K225:P225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:R184),3), SUM($K225:Q225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:S184),3), SUM($K225:R225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:T184),3), SUM($K225:S225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:U184),3), SUM($K225:T225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:V184),3), SUM($K225:U225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:W184),3), SUM($K225:V225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:X184),3), SUM($K225:W225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Y184),3), SUM($K225:X225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Z184),3), SUM($K225:Y225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AA184),3), SUM($K225:Z225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AB184),3), SUM($K225:AA225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AC184),3), SUM($K225:AB225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AD184),3), SUM($K225:AC225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AE184),3), SUM($K225:AD225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AF184),3), SUM($K225:AE225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AG184),3), SUM($K225:AF225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AH184),3), SUM($K225:AG225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AI184),3), SUM($K225:AH225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AJ184),3), SUM($K225:AI225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AK184),3), SUM($K225:AJ225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AL184),3), SUM($K225:AK225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AM184),3), SUM($K225:AL225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AN184),3), SUM($K225:AM225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AO184),3), SUM($K225:AN225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AP184),3), SUM($K225:AO225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AQ184),3), SUM($K225:AP225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AR184),3), SUM($K225:AQ225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AS184),3), SUM($K225:AR225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AT184),3), SUM($K225:AS225) = 0), $I184, 0)","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:L185),3), SUM($K226:K226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:M185),3), SUM($K226:L226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:N185),3), SUM($K226:M226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:O185),3), SUM($K226:N226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:P185),3), SUM($K226:O226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Q185),3), SUM($K226:P226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:R185),3), SUM($K226:Q226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:S185),3), SUM($K226:R226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:T185),3), SUM($K226:S226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:U185),3), SUM($K226:T226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:V185),3), SUM($K226:U226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:W185),3), SUM($K226:V226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:X185),3), SUM($K226:W226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Y185),3), SUM($K226:X226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Z185),3), SUM($K226:Y226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AA185),3), SUM($K226:Z226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AB185),3), SUM($K226:AA226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AC185),3), SUM($K226:AB226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AD185),3), SUM($K226:AC226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AE185),3), SUM($K226:AD226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AF185),3), SUM($K226:AE226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AG185),3), SUM($K226:AF226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AH185),3), SUM($K226:AG226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AI185),3), SUM($K226:AH226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AJ185),3), SUM($K226:AI226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AK185),3), SUM($K226:AJ226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AL185),3), SUM($K226:AK226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AM185),3), SUM($K226:AL226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AN185),3), SUM($K226:AM226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AO185),3), SUM($K226:AN226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AP185),3), SUM($K226:AO226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AQ185),3), SUM($K226:AP226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AR185),3), SUM($K226:AQ226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AS185),3), SUM($K226:AR226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AT185),3), SUM($K226:AS226) = 0), $I185, 0)","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:L186),3), SUM($K227:K227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:M186),3), SUM($K227:L227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:N186),3), SUM($K227:M227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:O186),3), SUM($K227:N227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:P186),3), SUM($K227:O227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Q186),3), SUM($K227:P227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:R186),3), SUM($K227:Q227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:S186),3), SUM($K227:R227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:T186),3), SUM($K227:S227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:U186),3), SUM($K227:T227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:V186),3), SUM($K227:U227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:W186),3), SUM($K227:V227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:X186),3), SUM($K227:W227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Y186),3), SUM($K227:X227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Z186),3), SUM($K227:Y227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AA186),3), SUM($K227:Z227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AB186),3), SUM($K227:AA227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AC186),3), SUM($K227:AB227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AD186),3), SUM($K227:AC227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AE186),3), SUM($K227:AD227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AF186),3), SUM($K227:AE227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AG186),3), SUM($K227:AF227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AH186),3), SUM($K227:AG227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AI186),3), SUM($K227:AH227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AJ186),3), SUM($K227:AI227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AK186),3), SUM($K227:AJ227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AL186),3), SUM($K227:AK227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AM186),3), SUM($K227:AL227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AN186),3), SUM($K227:AM227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AO186),3), SUM($K227:AN227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AP186),3), SUM($K227:AO227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AQ186),3), SUM($K227:AP227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AR186),3), SUM($K227:AQ227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AS186),3), SUM($K227:AR227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AT186),3), SUM($K227:AS227) = 0), $I186, 0)","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:L187),3), SUM($K228:K228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:M187),3), SUM($K228:L228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:N187),3), SUM($K228:M228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:O187),3), SUM($K228:N228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:P187),3), SUM($K228:O228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Q187),3), SUM($K228:P228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:R187),3), SUM($K228:Q228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:S187),3), SUM($K228:R228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:T187),3), SUM($K228:S228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:U187),3), SUM($K228:T228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:V187),3), SUM($K228:U228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:W187),3), SUM($K228:V228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:X187),3), SUM($K228:W228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Y187),3), SUM($K228:X228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Z187),3), SUM($K228:Y228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AA187),3), SUM($K228:Z228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AB187),3), SUM($K228:AA228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AC187),3), SUM($K228:AB228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AD187),3), SUM($K228:AC228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AE187),3), SUM($K228:AD228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AF187),3), SUM($K228:AE228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AG187),3), SUM($K228:AF228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AH187),3), SUM($K228:AG228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AI187),3), SUM($K228:AH228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AJ187),3), SUM($K228:AI228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AK187),3), SUM($K228:AJ228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AL187),3), SUM($K228:AK228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AM187),3), SUM($K228:AL228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AN187),3), SUM($K228:AM228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AO187),3), SUM($K228:AN228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AP187),3), SUM($K228:AO228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AQ187),3), SUM($K228:AP228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AR187),3), SUM($K228:AQ228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AS187),3), SUM($K228:AR228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AT187),3), SUM($K228:AS228) = 0), $I187, 0)","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:L188),3), SUM($K229:K229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:M188),3), SUM($K229:L229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:N188),3), SUM($K229:M229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:O188),3), SUM($K229:N229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:P188),3), SUM($K229:O229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Q188),3), SUM($K229:P229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:R188),3), SUM($K229:Q229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:S188),3), SUM($K229:R229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:T188),3), SUM($K229:S229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:U188),3), SUM($K229:T229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:V188),3), SUM($K229:U229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:W188),3), SUM($K229:V229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:X188),3), SUM($K229:W229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Y188),3), SUM($K229:X229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Z188),3), SUM($K229:Y229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AA188),3), SUM($K229:Z229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AB188),3), SUM($K229:AA229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AC188),3), SUM($K229:AB229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AD188),3), SUM($K229:AC229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AE188),3), SUM($K229:AD229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AF188),3), SUM($K229:AE229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AG188),3), SUM($K229:AF229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AH188),3), SUM($K229:AG229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AI188),3), SUM($K229:AH229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AJ188),3), SUM($K229:AI229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AK188),3), SUM($K229:AJ229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AL188),3), SUM($K229:AK229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AM188),3), SUM($K229:AL229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AN188),3), SUM($K229:AM229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AO188),3), SUM($K229:AN229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AP188),3), SUM($K229:AO229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AQ188),3), SUM($K229:AP229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AR188),3), SUM($K229:AQ229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AS188),3), SUM($K229:AR229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AT188),3), SUM($K229:AS229) = 0), $I188, 0)","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:L189),3), SUM($K230:K230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:M189),3), SUM($K230:L230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:N189),3), SUM($K230:M230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:O189),3), SUM($K230:N230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:P189),3), SUM($K230:O230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Q189),3), SUM($K230:P230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:R189),3), SUM($K230:Q230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:S189),3), SUM($K230:R230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:T189),3), SUM($K230:S230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:U189),3), SUM($K230:T230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:V189),3), SUM($K230:U230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:W189),3), SUM($K230:V230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:X189),3), SUM($K230:W230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Y189),3), SUM($K230:X230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Z189),3), SUM($K230:Y230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AA189),3), SUM($K230:Z230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AB189),3), SUM($K230:AA230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AC189),3), SUM($K230:AB230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AD189),3), SUM($K230:AC230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AE189),3), SUM($K230:AD230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AF189),3), SUM($K230:AE230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AG189),3), SUM($K230:AF230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AH189),3), SUM($K230:AG230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AI189),3), SUM($K230:AH230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AJ189),3), SUM($K230:AI230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AK189),3), SUM($K230:AJ230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AL189),3), SUM($K230:AK230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AM189),3), SUM($K230:AL230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AN189),3), SUM($K230:AM230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AO189),3), SUM($K230:AN230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AP189),3), SUM($K230:AO230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AQ189),3), SUM($K230:AP230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AR189),3), SUM($K230:AQ230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AS189),3), SUM($K230:AR230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AT189),3), SUM($K230:AS230) = 0), $I189, 0)","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:L190),3), SUM($K231:K231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:M190),3), SUM($K231:L231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:N190),3), SUM($K231:M231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:O190),3), SUM($K231:N231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:P190),3), SUM($K231:O231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Q190),3), SUM($K231:P231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:R190),3), SUM($K231:Q231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:S190),3), SUM($K231:R231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:T190),3), SUM($K231:S231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:U190),3), SUM($K231:T231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:V190),3), SUM($K231:U231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:W190),3), SUM($K231:V231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:X190),3), SUM($K231:W231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Y190),3), SUM($K231:X231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Z190),3), SUM($K231:Y231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AA190),3), SUM($K231:Z231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AB190),3), SUM($K231:AA231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AC190),3), SUM($K231:AB231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AD190),3), SUM($K231:AC231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AE190),3), SUM($K231:AD231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AF190),3), SUM($K231:AE231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AG190),3), SUM($K231:AF231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AH190),3), SUM($K231:AG231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AI190),3), SUM($K231:AH231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AJ190),3), SUM($K231:AI231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AK190),3), SUM($K231:AJ231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AL190),3), SUM($K231:AK231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AM190),3), SUM($K231:AL231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AN190),3), SUM($K231:AM231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AO190),3), SUM($K231:AN231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AP190),3), SUM($K231:AO231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AQ190),3), SUM($K231:AP231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AR190),3), SUM($K231:AQ231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AS190),3), SUM($K231:AR231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AT190),3), SUM($K231:AS231) = 0), $I190, 0)","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:L191),3), SUM($K232:K232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:M191),3), SUM($K232:L232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:N191),3), SUM($K232:M232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:O191),3), SUM($K232:N232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:P191),3), SUM($K232:O232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Q191),3), SUM($K232:P232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:R191),3), SUM($K232:Q232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:S191),3), SUM($K232:R232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:T191),3), SUM($K232:S232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:U191),3), SUM($K232:T232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:V191),3), SUM($K232:U232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:W191),3), SUM($K232:V232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:X191),3), SUM($K232:W232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Y191),3), SUM($K232:X232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Z191),3), SUM($K232:Y232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AA191),3), SUM($K232:Z232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AB191),3), SUM($K232:AA232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AC191),3), SUM($K232:AB232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AD191),3), SUM($K232:AC232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AE191),3), SUM($K232:AD232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AF191),3), SUM($K232:AE232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AG191),3), SUM($K232:AF232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AH191),3), SUM($K232:AG232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AI191),3), SUM($K232:AH232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AJ191),3), SUM($K232:AI232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AK191),3), SUM($K232:AJ232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AL191),3), SUM($K232:AK232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AM191),3), SUM($K232:AL232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AN191),3), SUM($K232:AM232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AO191),3), SUM($K232:AN232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AP191),3), SUM($K232:AO232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AQ191),3), SUM($K232:AP232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AR191),3), SUM($K232:AQ232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AS191),3), SUM($K232:AR232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AT191),3), SUM($K232:AS232) = 0), $I191, 0)","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:L192),3), SUM($K233:K233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:M192),3), SUM($K233:L233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:N192),3), SUM($K233:M233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:O192),3), SUM($K233:N233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:P192),3), SUM($K233:O233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Q192),3), SUM($K233:P233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:R192),3), SUM($K233:Q233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:S192),3), SUM($K233:R233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:T192),3), SUM($K233:S233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:U192),3), SUM($K233:T233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:V192),3), SUM($K233:U233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:W192),3), SUM($K233:V233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:X192),3), SUM($K233:W233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Y192),3), SUM($K233:X233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Z192),3), SUM($K233:Y233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AA192),3), SUM($K233:Z233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AB192),3), SUM($K233:AA233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AC192),3), SUM($K233:AB233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AD192),3), SUM($K233:AC233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AE192),3), SUM($K233:AD233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AF192),3), SUM($K233:AE233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AG192),3), SUM($K233:AF233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AH192),3), SUM($K233:AG233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AI192),3), SUM($K233:AH233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AJ192),3), SUM($K233:AI233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AK192),3), SUM($K233:AJ233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AL192),3), SUM($K233:AK233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AM192),3), SUM($K233:AL233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AN192),3), SUM($K233:AM233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AO192),3), SUM($K233:AN233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AP192),3), SUM($K233:AO233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AQ192),3), SUM($K233:AP233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AR192),3), SUM($K233:AQ233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AS192),3), SUM($K233:AR233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AT192),3), SUM($K233:AS233) = 0), $I192, 0)","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:L193),3), SUM($K234:K234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:M193),3), SUM($K234:L234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:N193),3), SUM($K234:M234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:O193),3), SUM($K234:N234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:P193),3), SUM($K234:O234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Q193),3), SUM($K234:P234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:R193),3), SUM($K234:Q234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:S193),3), SUM($K234:R234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:T193),3), SUM($K234:S234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:U193),3), SUM($K234:T234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:V193),3), SUM($K234:U234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:W193),3), SUM($K234:V234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:X193),3), SUM($K234:W234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Y193),3), SUM($K234:X234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Z193),3), SUM($K234:Y234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AA193),3), SUM($K234:Z234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AB193),3), SUM($K234:AA234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AC193),3), SUM($K234:AB234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AD193),3), SUM($K234:AC234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AE193),3), SUM($K234:AD234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AF193),3), SUM($K234:AE234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AG193),3), SUM($K234:AF234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AH193),3), SUM($K234:AG234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AI193),3), SUM($K234:AH234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AJ193),3), SUM($K234:AI234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AK193),3), SUM($K234:AJ234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AL193),3), SUM($K234:AK234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AM193),3), SUM($K234:AL234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AN193),3), SUM($K234:AM234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AO193),3), SUM($K234:AN234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AP193),3), SUM($K234:AO234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AQ193),3), SUM($K234:AP234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AR193),3), SUM($K234:AQ234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AS193),3), SUM($K234:AR234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AT193),3), SUM($K234:AS234) = 0), $I193, 0)","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:L194),3), SUM($K235:K235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:M194),3), SUM($K235:L235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:N194),3), SUM($K235:M235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:O194),3), SUM($K235:N235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:P194),3), SUM($K235:O235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Q194),3), SUM($K235:P235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:R194),3), SUM($K235:Q235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:S194),3), SUM($K235:R235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:T194),3), SUM($K235:S235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:U194),3), SUM($K235:T235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:V194),3), SUM($K235:U235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:W194),3), SUM($K235:V235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:X194),3), SUM($K235:W235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Y194),3), SUM($K235:X235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Z194),3), SUM($K235:Y235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AA194),3), SUM($K235:Z235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AB194),3), SUM($K235:AA235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AC194),3), SUM($K235:AB235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AD194),3), SUM($K235:AC235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AE194),3), SUM($K235:AD235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AF194),3), SUM($K235:AE235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AG194),3), SUM($K235:AF235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AH194),3), SUM($K235:AG235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AI194),3), SUM($K235:AH235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AJ194),3), SUM($K235:AI235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AK194),3), SUM($K235:AJ235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AL194),3), SUM($K235:AK235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AM194),3), SUM($K235:AL235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AN194),3), SUM($K235:AM235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AO194),3), SUM($K235:AN235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AP194),3), SUM($K235:AO235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AQ194),3), SUM($K235:AP235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AR194),3), SUM($K235:AQ235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AS194),3), SUM($K235:AR235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AT194),3), SUM($K235:AS235) = 0), $I194, 0)","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:L195),3), SUM($K236:K236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:M195),3), SUM($K236:L236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:N195),3), SUM($K236:M236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:O195),3), SUM($K236:N236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:P195),3), SUM($K236:O236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Q195),3), SUM($K236:P236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:R195),3), SUM($K236:Q236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:S195),3), SUM($K236:R236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:T195),3), SUM($K236:S236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:U195),3), SUM($K236:T236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:V195),3), SUM($K236:U236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:W195),3), SUM($K236:V236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:X195),3), SUM($K236:W236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Y195),3), SUM($K236:X236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Z195),3), SUM($K236:Y236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AA195),3), SUM($K236:Z236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AB195),3), SUM($K236:AA236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AC195),3), SUM($K236:AB236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AD195),3), SUM($K236:AC236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AE195),3), SUM($K236:AD236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AF195),3), SUM($K236:AE236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AG195),3), SUM($K236:AF236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AH195),3), SUM($K236:AG236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AI195),3), SUM($K236:AH236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AJ195),3), SUM($K236:AI236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AK195),3), SUM($K236:AJ236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AL195),3), SUM($K236:AK236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AM195),3), SUM($K236:AL236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AN195),3), SUM($K236:AM236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AO195),3), SUM($K236:AN236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AP195),3), SUM($K236:AO236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AQ195),3), SUM($K236:AP236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AR195),3), SUM($K236:AQ236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AS195),3), SUM($K236:AR236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AT195),3), SUM($K236:AS236) = 0), $I195, 0)","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:L196),3), SUM($K237:K237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:M196),3), SUM($K237:L237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:N196),3), SUM($K237:M237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:O196),3), SUM($K237:N237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:P196),3), SUM($K237:O237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Q196),3), SUM($K237:P237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:R196),3), SUM($K237:Q237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:S196),3), SUM($K237:R237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:T196),3), SUM($K237:S237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:U196),3), SUM($K237:T237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:V196),3), SUM($K237:U237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:W196),3), SUM($K237:V237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:X196),3), SUM($K237:W237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Y196),3), SUM($K237:X237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Z196),3), SUM($K237:Y237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AA196),3), SUM($K237:Z237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AB196),3), SUM($K237:AA237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AC196),3), SUM($K237:AB237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AD196),3), SUM($K237:AC237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AE196),3), SUM($K237:AD237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AF196),3), SUM($K237:AE237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AG196),3), SUM($K237:AF237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AH196),3), SUM($K237:AG237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AI196),3), SUM($K237:AH237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AJ196),3), SUM($K237:AI237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AK196),3), SUM($K237:AJ237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AL196),3), SUM($K237:AK237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AM196),3), SUM($K237:AL237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AN196),3), SUM($K237:AM237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AO196),3), SUM($K237:AN237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AP196),3), SUM($K237:AO237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AQ196),3), SUM($K237:AP237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AR196),3), SUM($K237:AQ237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AS196),3), SUM($K237:AR237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AT196),3), SUM($K237:AS237) = 0), $I196, 0)","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:L197),3), SUM($K238:K238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:M197),3), SUM($K238:L238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:N197),3), SUM($K238:M238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:O197),3), SUM($K238:N238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:P197),3), SUM($K238:O238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Q197),3), SUM($K238:P238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:R197),3), SUM($K238:Q238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:S197),3), SUM($K238:R238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:T197),3), SUM($K238:S238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:U197),3), SUM($K238:T238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:V197),3), SUM($K238:U238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:W197),3), SUM($K238:V238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:X197),3), SUM($K238:W238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Y197),3), SUM($K238:X238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Z197),3), SUM($K238:Y238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AA197),3), SUM($K238:Z238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AB197),3), SUM($K238:AA238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AC197),3), SUM($K238:AB238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AD197),3), SUM($K238:AC238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AE197),3), SUM($K238:AD238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AF197),3), SUM($K238:AE238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AG197),3), SUM($K238:AF238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AH197),3), SUM($K238:AG238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AI197),3), SUM($K238:AH238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AJ197),3), SUM($K238:AI238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AK197),3), SUM($K238:AJ238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AL197),3), SUM($K238:AK238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AM197),3), SUM($K238:AL238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AN197),3), SUM($K238:AM238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AO197),3), SUM($K238:AN238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AP197),3), SUM($K238:AO238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AQ197),3), SUM($K238:AP238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AR197),3), SUM($K238:AQ238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AS197),3), SUM($K238:AR238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AT197),3), SUM($K238:AS238) = 0), $I197, 0)","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:L198),3), SUM($K239:K239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:M198),3), SUM($K239:L239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:N198),3), SUM($K239:M239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:O198),3), SUM($K239:N239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:P198),3), SUM($K239:O239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Q198),3), SUM($K239:P239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:R198),3), SUM($K239:Q239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:S198),3), SUM($K239:R239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:T198),3), SUM($K239:S239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:U198),3), SUM($K239:T239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:V198),3), SUM($K239:U239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:W198),3), SUM($K239:V239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:X198),3), SUM($K239:W239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Y198),3), SUM($K239:X239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Z198),3), SUM($K239:Y239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AA198),3), SUM($K239:Z239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AB198),3), SUM($K239:AA239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AC198),3), SUM($K239:AB239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AD198),3), SUM($K239:AC239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AE198),3), SUM($K239:AD239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AF198),3), SUM($K239:AE239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AG198),3), SUM($K239:AF239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AH198),3), SUM($K239:AG239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AI198),3), SUM($K239:AH239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AJ198),3), SUM($K239:AI239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AK198),3), SUM($K239:AJ239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AL198),3), SUM($K239:AK239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AM198),3), SUM($K239:AL239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AN198),3), SUM($K239:AM239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AO198),3), SUM($K239:AN239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AP198),3), SUM($K239:AO239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AQ198),3), SUM($K239:AP239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AR198),3), SUM($K239:AQ239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AS198),3), SUM($K239:AR239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AT198),3), SUM($K239:AS239) = 0), $I198, 0)","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:L199),3), SUM($K240:K240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:M199),3), SUM($K240:L240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:N199),3), SUM($K240:M240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:O199),3), SUM($K240:N240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:P199),3), SUM($K240:O240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Q199),3), SUM($K240:P240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:R199),3), SUM($K240:Q240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:S199),3), SUM($K240:R240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:T199),3), SUM($K240:S240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:U199),3), SUM($K240:T240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:V199),3), SUM($K240:U240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:W199),3), SUM($K240:V240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:X199),3), SUM($K240:W240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Y199),3), SUM($K240:X240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Z199),3), SUM($K240:Y240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AA199),3), SUM($K240:Z240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AB199),3), SUM($K240:AA240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AC199),3), SUM($K240:AB240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AD199),3), SUM($K240:AC240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AE199),3), SUM($K240:AD240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AF199),3), SUM($K240:AE240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AG199),3), SUM($K240:AF240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AH199),3), SUM($K240:AG240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AI199),3), SUM($K240:AH240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AJ199),3), SUM($K240:AI240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AK199),3), SUM($K240:AJ240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AL199),3), SUM($K240:AK240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AM199),3), SUM($K240:AL240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AN199),3), SUM($K240:AM240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AO199),3), SUM($K240:AN240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AP199),3), SUM($K240:AO240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AQ199),3), SUM($K240:AP240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AR199),3), SUM($K240:AQ240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AS199),3), SUM($K240:AR240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AT199),3), SUM($K240:AS240) = 0), $I199, 0)","v":0}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:L200),3), SUM($K241:K241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:M200),3), SUM($K241:L241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:N200),3), SUM($K241:M241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:O200),3), SUM($K241:N241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:P200),3), SUM($K241:O241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Q200),3), SUM($K241:P241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:R200),3), SUM($K241:Q241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:S200),3), SUM($K241:R241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:T200),3), SUM($K241:S241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:U200),3), SUM($K241:T241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:V200),3), SUM($K241:U241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:W200),3), SUM($K241:V241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:X200),3), SUM($K241:W241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Y200),3), SUM($K241:X241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Z200),3), SUM($K241:Y241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AA200),3), SUM($K241:Z241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AB200),3), SUM($K241:AA241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AC200),3), SUM($K241:AB241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AD200),3), SUM($K241:AC241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AE200),3), SUM($K241:AD241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AF200),3), SUM($K241:AE241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AG200),3), SUM($K241:AF241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AH200),3), SUM($K241:AG241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AI200),3), SUM($K241:AH241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AJ200),3), SUM($K241:AI241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AK200),3), SUM($K241:AJ241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AL200),3), SUM($K241:AK241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AM200),3), SUM($K241:AL241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AN200),3), SUM($K241:AM241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AO200),3), SUM($K241:AN241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AP200),3), SUM($K241:AO241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AQ200),3), SUM($K241:AP241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AR200),3), SUM($K241:AQ241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AS200),3), SUM($K241:AR241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AT200),3), SUM($K241:AS241) = 0), $I200, 0)","v":0}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:L201),3), SUM($K242:K242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:M201),3), SUM($K242:L242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:N201),3), SUM($K242:M242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:O201),3), SUM($K242:N242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:P201),3), SUM($K242:O242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Q201),3), SUM($K242:P242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:R201),3), SUM($K242:Q242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:S201),3), SUM($K242:R242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:T201),3), SUM($K242:S242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:U201),3), SUM($K242:T242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:V201),3), SUM($K242:U242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:W201),3), SUM($K242:V242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:X201),3), SUM($K242:W242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Y201),3), SUM($K242:X242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Z201),3), SUM($K242:Y242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AA201),3), SUM($K242:Z242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AB201),3), SUM($K242:AA242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AC201),3), SUM($K242:AB242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AD201),3), SUM($K242:AC242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AE201),3), SUM($K242:AD242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AF201),3), SUM($K242:AE242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AG201),3), SUM($K242:AF242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AH201),3), SUM($K242:AG242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AI201),3), SUM($K242:AH242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AJ201),3), SUM($K242:AI242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AK201),3), SUM($K242:AJ242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AL201),3), SUM($K242:AK242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AM201),3), SUM($K242:AL242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AN201),3), SUM($K242:AM242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AO201),3), SUM($K242:AN242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AP201),3), SUM($K242:AO242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AQ201),3), SUM($K242:AP242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AR201),3), SUM($K242:AQ242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AS201),3), SUM($K242:AR242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AT201),3), SUM($K242:AS242) = 0), $I201, 0)","v":0}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:L202),3), SUM($K243:K243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:M202),3), SUM($K243:L243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:N202),3), SUM($K243:M243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:O202),3), SUM($K243:N243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:P202),3), SUM($K243:O243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Q202),3), SUM($K243:P243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:R202),3), SUM($K243:Q243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:S202),3), SUM($K243:R243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:T202),3), SUM($K243:S243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:U202),3), SUM($K243:T243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:V202),3), SUM($K243:U243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:W202),3), SUM($K243:V243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:X202),3), SUM($K243:W243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Y202),3), SUM($K243:X243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Z202),3), SUM($K243:Y243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AA202),3), SUM($K243:Z243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AB202),3), SUM($K243:AA243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AC202),3), SUM($K243:AB243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AD202),3), SUM($K243:AC243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AE202),3), SUM($K243:AD243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AF202),3), SUM($K243:AE243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AG202),3), SUM($K243:AF243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AH202),3), SUM($K243:AG243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AI202),3), SUM($K243:AH243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AJ202),3), SUM($K243:AI243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AK202),3), SUM($K243:AJ243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AL202),3), SUM($K243:AK243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AM202),3), SUM($K243:AL243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AN202),3), SUM($K243:AM243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AO202),3), SUM($K243:AN243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AP202),3), SUM($K243:AO243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AQ202),3), SUM($K243:AP243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AR202),3), SUM($K243:AQ243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AS202),3), SUM($K243:AR243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AT202),3), SUM($K243:AS243) = 0), $I202, 0)","v":0}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:L203),3), SUM($K244:K244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:M203),3), SUM($K244:L244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:N203),3), SUM($K244:M244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:O203),3), SUM($K244:N244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:P203),3), SUM($K244:O244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Q203),3), SUM($K244:P244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:R203),3), SUM($K244:Q244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:S203),3), SUM($K244:R244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:T203),3), SUM($K244:S244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:U203),3), SUM($K244:T244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:V203),3), SUM($K244:U244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:W203),3), SUM($K244:V244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:X203),3), SUM($K244:W244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Y203),3), SUM($K244:X244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Z203),3), SUM($K244:Y244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AA203),3), SUM($K244:Z244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AB203),3), SUM($K244:AA244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AC203),3), SUM($K244:AB244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AD203),3), SUM($K244:AC244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AE203),3), SUM($K244:AD244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AF203),3), SUM($K244:AE244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AG203),3), SUM($K244:AF244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AH203),3), SUM($K244:AG244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AI203),3), SUM($K244:AH244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AJ203),3), SUM($K244:AI244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AK203),3), SUM($K244:AJ244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AL203),3), SUM($K244:AK244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AM203),3), SUM($K244:AL244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AN203),3), SUM($K244:AM244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AO203),3), SUM($K244:AN244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AP203),3), SUM($K244:AO244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AQ203),3), SUM($K244:AP244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AR203),3), SUM($K244:AQ244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AS203),3), SUM($K244:AR244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AT203),3), SUM($K244:AS244) = 0), $I203, 0)","v":0}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:L204),3), SUM($K245:K245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:M204),3), SUM($K245:L245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:N204),3), SUM($K245:M245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:O204),3), SUM($K245:N245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:P204),3), SUM($K245:O245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Q204),3), SUM($K245:P245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:R204),3), SUM($K245:Q245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:S204),3), SUM($K245:R245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:T204),3), SUM($K245:S245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:U204),3), SUM($K245:T245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:V204),3), SUM($K245:U245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:W204),3), SUM($K245:V245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:X204),3), SUM($K245:W245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Y204),3), SUM($K245:X245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Z204),3), SUM($K245:Y245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AA204),3), SUM($K245:Z245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AB204),3), SUM($K245:AA245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AC204),3), SUM($K245:AB245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AD204),3), SUM($K245:AC245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AE204),3), SUM($K245:AD245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AF204),3), SUM($K245:AE245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AG204),3), SUM($K245:AF245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AH204),3), SUM($K245:AG245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AI204),3), SUM($K245:AH245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AJ204),3), SUM($K245:AI245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AK204),3), SUM($K245:AJ245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AL204),3), SUM($K245:AK245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AM204),3), SUM($K245:AL245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AN204),3), SUM($K245:AM245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AO204),3), SUM($K245:AN245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AP204),3), SUM($K245:AO245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AQ204),3), SUM($K245:AP245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AR204),3), SUM($K245:AQ245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AS204),3), SUM($K245:AR245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AT204),3), SUM($K245:AS245) = 0), $I204, 0)","v":0}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:L205),3), SUM($K246:K246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:M205),3), SUM($K246:L246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:N205),3), SUM($K246:M246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:O205),3), SUM($K246:N246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:P205),3), SUM($K246:O246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Q205),3), SUM($K246:P246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:R205),3), SUM($K246:Q246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:S205),3), SUM($K246:R246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:T205),3), SUM($K246:S246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:U205),3), SUM($K246:T246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:V205),3), SUM($K246:U246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:W205),3), SUM($K246:V246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:X205),3), SUM($K246:W246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Y205),3), SUM($K246:X246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Z205),3), SUM($K246:Y246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AA205),3), SUM($K246:Z246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AB205),3), SUM($K246:AA246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AC205),3), SUM($K246:AB246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AD205),3), SUM($K246:AC246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AE205),3), SUM($K246:AD246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AF205),3), SUM($K246:AE246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AG205),3), SUM($K246:AF246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AH205),3), SUM($K246:AG246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AI205),3), SUM($K246:AH246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AJ205),3), SUM($K246:AI246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AK205),3), SUM($K246:AJ246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AL205),3), SUM($K246:AK246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AM205),3), SUM($K246:AL246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AN205),3), SUM($K246:AM246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AO205),3), SUM($K246:AN246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AP205),3), SUM($K246:AO246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AQ205),3), SUM($K246:AP246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AR205),3), SUM($K246:AQ246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AS205),3), SUM($K246:AR246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AT205),3), SUM($K246:AS246) = 0), $I205, 0)","v":0}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:L206),3), SUM($K247:K247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:M206),3), SUM($K247:L247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:N206),3), SUM($K247:M247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:O206),3), SUM($K247:N247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:P206),3), SUM($K247:O247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Q206),3), SUM($K247:P247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:R206),3), SUM($K247:Q247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:S206),3), SUM($K247:R247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:T206),3), SUM($K247:S247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:U206),3), SUM($K247:T247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:V206),3), SUM($K247:U247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:W206),3), SUM($K247:V247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:X206),3), SUM($K247:W247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Y206),3), SUM($K247:X247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Z206),3), SUM($K247:Y247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AA206),3), SUM($K247:Z247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AB206),3), SUM($K247:AA247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AC206),3), SUM($K247:AB247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AD206),3), SUM($K247:AC247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AE206),3), SUM($K247:AD247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AF206),3), SUM($K247:AE247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AG206),3), SUM($K247:AF247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AH206),3), SUM($K247:AG247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AI206),3), SUM($K247:AH247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AJ206),3), SUM($K247:AI247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AK206),3), SUM($K247:AJ247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AL206),3), SUM($K247:AK247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AM206),3), SUM($K247:AL247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AN206),3), SUM($K247:AM247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AO206),3), SUM($K247:AN247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AP206),3), SUM($K247:AO247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AQ206),3), SUM($K247:AP247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AR206),3), SUM($K247:AQ247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AS206),3), SUM($K247:AR247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AT206),3), SUM($K247:AS247) = 0), $I206, 0)","v":0}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:L207),3), SUM($K248:K248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:M207),3), SUM($K248:L248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:N207),3), SUM($K248:M248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:O207),3), SUM($K248:N248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:P207),3), SUM($K248:O248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Q207),3), SUM($K248:P248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:R207),3), SUM($K248:Q248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:S207),3), SUM($K248:R248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:T207),3), SUM($K248:S248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:U207),3), SUM($K248:T248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:V207),3), SUM($K248:U248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:W207),3), SUM($K248:V248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:X207),3), SUM($K248:W248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Y207),3), SUM($K248:X248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Z207),3), SUM($K248:Y248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AA207),3), SUM($K248:Z248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AB207),3), SUM($K248:AA248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AC207),3), SUM($K248:AB248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AD207),3), SUM($K248:AC248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AE207),3), SUM($K248:AD248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AF207),3), SUM($K248:AE248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AG207),3), SUM($K248:AF248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AH207),3), SUM($K248:AG248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AI207),3), SUM($K248:AH248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AJ207),3), SUM($K248:AI248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AK207),3), SUM($K248:AJ248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AL207),3), SUM($K248:AK248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AM207),3), SUM($K248:AL248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AN207),3), SUM($K248:AM248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AO207),3), SUM($K248:AN248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AP207),3), SUM($K248:AO248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AQ207),3), SUM($K248:AP248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AR207),3), SUM($K248:AQ248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AS207),3), SUM($K248:AR248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AT207),3), SUM($K248:AS248) = 0), $I207, 0)","v":0}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:L208),3), SUM($K249:K249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:M208),3), SUM($K249:L249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:N208),3), SUM($K249:M249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:O208),3), SUM($K249:N249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:P208),3), SUM($K249:O249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Q208),3), SUM($K249:P249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:R208),3), SUM($K249:Q249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:S208),3), SUM($K249:R249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:T208),3), SUM($K249:S249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:U208),3), SUM($K249:T249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:V208),3), SUM($K249:U249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:W208),3), SUM($K249:V249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:X208),3), SUM($K249:W249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Y208),3), SUM($K249:X249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Z208),3), SUM($K249:Y249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AA208),3), SUM($K249:Z249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AB208),3), SUM($K249:AA249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AC208),3), SUM($K249:AB249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AD208),3), SUM($K249:AC249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AE208),3), SUM($K249:AD249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AF208),3), SUM($K249:AE249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AG208),3), SUM($K249:AF249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AH208),3), SUM($K249:AG249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AI208),3), SUM($K249:AH249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AJ208),3), SUM($K249:AI249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AK208),3), SUM($K249:AJ249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AL208),3), SUM($K249:AK249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AM208),3), SUM($K249:AL249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AN208),3), SUM($K249:AM249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AO208),3), SUM($K249:AN249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AP208),3), SUM($K249:AO249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AQ208),3), SUM($K249:AP249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AR208),3), SUM($K249:AQ249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AS208),3), SUM($K249:AR249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AT208),3), SUM($K249:AS249) = 0), $I208, 0)","v":0}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:L209),3), SUM($K250:K250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:M209),3), SUM($K250:L250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:N209),3), SUM($K250:M250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:O209),3), SUM($K250:N250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:P209),3), SUM($K250:O250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Q209),3), SUM($K250:P250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:R209),3), SUM($K250:Q250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:S209),3), SUM($K250:R250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:T209),3), SUM($K250:S250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:U209),3), SUM($K250:T250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:V209),3), SUM($K250:U250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:W209),3), SUM($K250:V250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:X209),3), SUM($K250:W250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Y209),3), SUM($K250:X250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Z209),3), SUM($K250:Y250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AA209),3), SUM($K250:Z250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AB209),3), SUM($K250:AA250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AC209),3), SUM($K250:AB250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AD209),3), SUM($K250:AC250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AE209),3), SUM($K250:AD250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AF209),3), SUM($K250:AE250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AG209),3), SUM($K250:AF250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AH209),3), SUM($K250:AG250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AI209),3), SUM($K250:AH250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AJ209),3), SUM($K250:AI250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AK209),3), SUM($K250:AJ250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AL209),3), SUM($K250:AK250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AM209),3), SUM($K250:AL250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AN209),3), SUM($K250:AM250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AO209),3), SUM($K250:AN250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AP209),3), SUM($K250:AO250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AQ209),3), SUM($K250:AP250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AR209),3), SUM($K250:AQ250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AS209),3), SUM($K250:AR250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AT209),3), SUM($K250:AS250) = 0), $I209, 0)","v":0}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:L210),3), SUM($K251:K251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:M210),3), SUM($K251:L251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:N210),3), SUM($K251:M251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:O210),3), SUM($K251:N251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:P210),3), SUM($K251:O251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Q210),3), SUM($K251:P251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:R210),3), SUM($K251:Q251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:S210),3), SUM($K251:R251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:T210),3), SUM($K251:S251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:U210),3), SUM($K251:T251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:V210),3), SUM($K251:U251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:W210),3), SUM($K251:V251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:X210),3), SUM($K251:W251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Y210),3), SUM($K251:X251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Z210),3), SUM($K251:Y251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AA210),3), SUM($K251:Z251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AB210),3), SUM($K251:AA251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AC210),3), SUM($K251:AB251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AD210),3), SUM($K251:AC251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AE210),3), SUM($K251:AD251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AF210),3), SUM($K251:AE251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AG210),3), SUM($K251:AF251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AH210),3), SUM($K251:AG251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AI210),3), SUM($K251:AH251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AJ210),3), SUM($K251:AI251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AK210),3), SUM($K251:AJ251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AL210),3), SUM($K251:AK251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AM210),3), SUM($K251:AL251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AN210),3), SUM($K251:AM251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AO210),3), SUM($K251:AN251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AP210),3), SUM($K251:AO251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AQ210),3), SUM($K251:AP251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AR210),3), SUM($K251:AQ251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AS210),3), SUM($K251:AR251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AT210),3), SUM($K251:AS251) = 0), $I210, 0)","v":0}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:L211),3), SUM($K252:K252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:M211),3), SUM($K252:L252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:N211),3), SUM($K252:M252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:O211),3), SUM($K252:N252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:P211),3), SUM($K252:O252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Q211),3), SUM($K252:P252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:R211),3), SUM($K252:Q252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:S211),3), SUM($K252:R252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:T211),3), SUM($K252:S252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:U211),3), SUM($K252:T252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:V211),3), SUM($K252:U252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:W211),3), SUM($K252:V252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:X211),3), SUM($K252:W252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Y211),3), SUM($K252:X252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Z211),3), SUM($K252:Y252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AA211),3), SUM($K252:Z252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AB211),3), SUM($K252:AA252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AC211),3), SUM($K252:AB252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AD211),3), SUM($K252:AC252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AE211),3), SUM($K252:AD252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AF211),3), SUM($K252:AE252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AG211),3), SUM($K252:AF252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AH211),3), SUM($K252:AG252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AI211),3), SUM($K252:AH252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AJ211),3), SUM($K252:AI252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AK211),3), SUM($K252:AJ252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AL211),3), SUM($K252:AK252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AM211),3), SUM($K252:AL252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AN211),3), SUM($K252:AM252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AO211),3), SUM($K252:AN252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AP211),3), SUM($K252:AO252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AQ211),3), SUM($K252:AP252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AR211),3), SUM($K252:AQ252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AS211),3), SUM($K252:AR252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AT211),3), SUM($K252:AS252) = 0), $I211, 0)","v":0}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:L212),3), SUM($K253:K253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:M212),3), SUM($K253:L253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:N212),3), SUM($K253:M253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:O212),3), SUM($K253:N253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:P212),3), SUM($K253:O253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Q212),3), SUM($K253:P253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:R212),3), SUM($K253:Q253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:S212),3), SUM($K253:R253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:T212),3), SUM($K253:S253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:U212),3), SUM($K253:T253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:V212),3), SUM($K253:U253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:W212),3), SUM($K253:V253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:X212),3), SUM($K253:W253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Y212),3), SUM($K253:X253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Z212),3), SUM($K253:Y253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AA212),3), SUM($K253:Z253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AB212),3), SUM($K253:AA253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AC212),3), SUM($K253:AB253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AD212),3), SUM($K253:AC253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AE212),3), SUM($K253:AD253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AF212),3), SUM($K253:AE253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AG212),3), SUM($K253:AF253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AH212),3), SUM($K253:AG253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AI212),3), SUM($K253:AH253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AJ212),3), SUM($K253:AI253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AK212),3), SUM($K253:AJ253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AL212),3), SUM($K253:AK253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AM212),3), SUM($K253:AL253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AN212),3), SUM($K253:AM253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AO212),3), SUM($K253:AN253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AP212),3), SUM($K253:AO253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AQ212),3), SUM($K253:AP253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AR212),3), SUM($K253:AQ253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AS212),3), SUM($K253:AR253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AT212),3), SUM($K253:AS253) = 0), $I212, 0)","v":0}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:L213),3), SUM($K254:K254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:M213),3), SUM($K254:L254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:N213),3), SUM($K254:M254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:O213),3), SUM($K254:N254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:P213),3), SUM($K254:O254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Q213),3), SUM($K254:P254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:R213),3), SUM($K254:Q254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:S213),3), SUM($K254:R254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:T213),3), SUM($K254:S254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:U213),3), SUM($K254:T254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:V213),3), SUM($K254:U254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:W213),3), SUM($K254:V254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:X213),3), SUM($K254:W254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Y213),3), SUM($K254:X254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Z213),3), SUM($K254:Y254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AA213),3), SUM($K254:Z254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AB213),3), SUM($K254:AA254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AC213),3), SUM($K254:AB254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AD213),3), SUM($K254:AC254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AE213),3), SUM($K254:AD254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AF213),3), SUM($K254:AE254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AG213),3), SUM($K254:AF254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AH213),3), SUM($K254:AG254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AI213),3), SUM($K254:AH254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AJ213),3), SUM($K254:AI254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AK213),3), SUM($K254:AJ254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AL213),3), SUM($K254:AK254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AM213),3), SUM($K254:AL254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AN213),3), SUM($K254:AM254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AO213),3), SUM($K254:AN254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AP213),3), SUM($K254:AO254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AQ213),3), SUM($K254:AP254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AR213),3), SUM($K254:AQ254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AS213),3), SUM($K254:AR254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AT213),3), SUM($K254:AS254) = 0), $I213, 0)","v":0}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:L214),3), SUM($K255:K255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:M214),3), SUM($K255:L255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:N214),3), SUM($K255:M255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:O214),3), SUM($K255:N255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:P214),3), SUM($K255:O255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Q214),3), SUM($K255:P255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:R214),3), SUM($K255:Q255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:S214),3), SUM($K255:R255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:T214),3), SUM($K255:S255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:U214),3), SUM($K255:T255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:V214),3), SUM($K255:U255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:W214),3), SUM($K255:V255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:X214),3), SUM($K255:W255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Y214),3), SUM($K255:X255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Z214),3), SUM($K255:Y255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AA214),3), SUM($K255:Z255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AB214),3), SUM($K255:AA255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AC214),3), SUM($K255:AB255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AD214),3), SUM($K255:AC255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AE214),3), SUM($K255:AD255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AF214),3), SUM($K255:AE255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AG214),3), SUM($K255:AF255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AH214),3), SUM($K255:AG255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AI214),3), SUM($K255:AH255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AJ214),3), SUM($K255:AI255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AK214),3), SUM($K255:AJ255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AL214),3), SUM($K255:AK255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AM214),3), SUM($K255:AL255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AN214),3), SUM($K255:AM255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AO214),3), SUM($K255:AN255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AP214),3), SUM($K255:AO255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AQ214),3), SUM($K255:AP255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AR214),3), SUM($K255:AQ255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AS214),3), SUM($K255:AR255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AT214),3), SUM($K255:AS255) = 0), $I214, 0)","v":0}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:L215),3), SUM($K256:K256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:M215),3), SUM($K256:L256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:N215),3), SUM($K256:M256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:O215),3), SUM($K256:N256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:P215),3), SUM($K256:O256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Q215),3), SUM($K256:P256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:R215),3), SUM($K256:Q256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:S215),3), SUM($K256:R256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:T215),3), SUM($K256:S256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:U215),3), SUM($K256:T256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:V215),3), SUM($K256:U256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:W215),3), SUM($K256:V256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:X215),3), SUM($K256:W256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Y215),3), SUM($K256:X256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Z215),3), SUM($K256:Y256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AA215),3), SUM($K256:Z256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AB215),3), SUM($K256:AA256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AC215),3), SUM($K256:AB256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AD215),3), SUM($K256:AC256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AE215),3), SUM($K256:AD256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AF215),3), SUM($K256:AE256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AG215),3), SUM($K256:AF256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AH215),3), SUM($K256:AG256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AI215),3), SUM($K256:AH256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AJ215),3), SUM($K256:AI256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AK215),3), SUM($K256:AJ256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AL215),3), SUM($K256:AK256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AM215),3), SUM($K256:AL256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AN215),3), SUM($K256:AM256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AO215),3), SUM($K256:AN256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AP215),3), SUM($K256:AO256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AQ215),3), SUM($K256:AP256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AR215),3), SUM($K256:AQ256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AS215),3), SUM($K256:AR256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AT215),3), SUM($K256:AS256) = 0), $I215, 0)","v":0}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:L216),3), SUM($K257:K257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:M216),3), SUM($K257:L257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:N216),3), SUM($K257:M257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:O216),3), SUM($K257:N257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:P216),3), SUM($K257:O257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Q216),3), SUM($K257:P257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:R216),3), SUM($K257:Q257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:S216),3), SUM($K257:R257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:T216),3), SUM($K257:S257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:U216),3), SUM($K257:T257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:V216),3), SUM($K257:U257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:W216),3), SUM($K257:V257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:X216),3), SUM($K257:W257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Y216),3), SUM($K257:X257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Z216),3), SUM($K257:Y257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AA216),3), SUM($K257:Z257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AB216),3), SUM($K257:AA257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AC216),3), SUM($K257:AB257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AD216),3), SUM($K257:AC257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AE216),3), SUM($K257:AD257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AF216),3), SUM($K257:AE257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AG216),3), SUM($K257:AF257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AH216),3), SUM($K257:AG257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AI216),3), SUM($K257:AH257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AJ216),3), SUM($K257:AI257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AK216),3), SUM($K257:AJ257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AL216),3), SUM($K257:AK257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AM216),3), SUM($K257:AL257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AN216),3), SUM($K257:AM257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AO216),3), SUM($K257:AN257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AP216),3), SUM($K257:AO257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AQ216),3), SUM($K257:AP257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AR216),3), SUM($K257:AQ257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AS216),3), SUM($K257:AR257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AT216),3), SUM($K257:AS257) = 0), $I216, 0)","v":0}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:L217),3), SUM($K258:K258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:M217),3), SUM($K258:L258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:N217),3), SUM($K258:M258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:O217),3), SUM($K258:N258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:P217),3), SUM($K258:O258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Q217),3), SUM($K258:P258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:R217),3), SUM($K258:Q258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:S217),3), SUM($K258:R258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:T217),3), SUM($K258:S258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:U217),3), SUM($K258:T258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:V217),3), SUM($K258:U258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:W217),3), SUM($K258:V258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:X217),3), SUM($K258:W258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Y217),3), SUM($K258:X258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Z217),3), SUM($K258:Y258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AA217),3), SUM($K258:Z258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AB217),3), SUM($K258:AA258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AC217),3), SUM($K258:AB258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AD217),3), SUM($K258:AC258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AE217),3), SUM($K258:AD258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AF217),3), SUM($K258:AE258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AG217),3), SUM($K258:AF258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AH217),3), SUM($K258:AG258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AI217),3), SUM($K258:AH258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AJ217),3), SUM($K258:AI258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AK217),3), SUM($K258:AJ258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AL217),3), SUM($K258:AK258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AM217),3), SUM($K258:AL258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AN217),3), SUM($K258:AM258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AO217),3), SUM($K258:AN258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AP217),3), SUM($K258:AO258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AQ217),3), SUM($K258:AP258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AR217),3), SUM($K258:AQ258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AS217),3), SUM($K258:AR258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AT217),3), SUM($K258:AS258) = 0), $I217, 0)","v":0}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:L218),3), SUM($K259:K259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:M218),3), SUM($K259:L259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:N218),3), SUM($K259:M259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:O218),3), SUM($K259:N259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:P218),3), SUM($K259:O259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Q218),3), SUM($K259:P259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:R218),3), SUM($K259:Q259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:S218),3), SUM($K259:R259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:T218),3), SUM($K259:S259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:U218),3), SUM($K259:T259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:V218),3), SUM($K259:U259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:W218),3), SUM($K259:V259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:X218),3), SUM($K259:W259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Y218),3), SUM($K259:X259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Z218),3), SUM($K259:Y259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AA218),3), SUM($K259:Z259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AB218),3), SUM($K259:AA259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AC218),3), SUM($K259:AB259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AD218),3), SUM($K259:AC259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AE218),3), SUM($K259:AD259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AF218),3), SUM($K259:AE259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AG218),3), SUM($K259:AF259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AH218),3), SUM($K259:AG259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AI218),3), SUM($K259:AH259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AJ218),3), SUM($K259:AI259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AK218),3), SUM($K259:AJ259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AL218),3), SUM($K259:AK259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AM218),3), SUM($K259:AL259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AN218),3), SUM($K259:AM259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AO218),3), SUM($K259:AN259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AP218),3), SUM($K259:AO259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AQ218),3), SUM($K259:AP259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AR218),3), SUM($K259:AQ259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AS218),3), SUM($K259:AR259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AT218),3), SUM($K259:AS259) = 0), $I218, 0)","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:L219),3), SUM($K260:K260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:M219),3), SUM($K260:L260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:N219),3), SUM($K260:M260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:O219),3), SUM($K260:N260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:P219),3), SUM($K260:O260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Q219),3), SUM($K260:P260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:R219),3), SUM($K260:Q260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:S219),3), SUM($K260:R260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:T219),3), SUM($K260:S260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:U219),3), SUM($K260:T260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:V219),3), SUM($K260:U260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:W219),3), SUM($K260:V260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:X219),3), SUM($K260:W260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Y219),3), SUM($K260:X260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Z219),3), SUM($K260:Y260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AA219),3), SUM($K260:Z260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AB219),3), SUM($K260:AA260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AC219),3), SUM($K260:AB260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AD219),3), SUM($K260:AC260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AE219),3), SUM($K260:AD260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AF219),3), SUM($K260:AE260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AG219),3), SUM($K260:AF260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AH219),3), SUM($K260:AG260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AI219),3), SUM($K260:AH260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AJ219),3), SUM($K260:AI260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AK219),3), SUM($K260:AJ260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AL219),3), SUM($K260:AK260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AM219),3), SUM($K260:AL260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AN219),3), SUM($K260:AM260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AO219),3), SUM($K260:AN260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AP219),3), SUM($K260:AO260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AQ219),3), SUM($K260:AP260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AR219),3), SUM($K260:AQ260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AS219),3), SUM($K260:AR260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AT219),3), SUM($K260:AS260) = 0), $I219, 0)","v":0}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,{"$f":"SUM(L225:L260)","v":0},{"$f":"SUM(M225:M260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["r",null,"RIIO opening value"]
[null,null,"Note: Cumulative values provide the opening values for the following year."]
[]
[null,null,null,null,"Cumulative net additions",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K16:AG16)","v":14662.692977418956}]
[null,null,null,null,"Cumulative depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K$21:$AG$21) + SUM($K220:AG220)","v":4208.0512753107823}]
[null,null,null,null,"Cumulative removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K261:AG261)","v":0}]
[]
[null,null,null,null,"Opening post-vesting RAV cost contribution",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG266- AG268","v":14662.692977418956}]
[null,null,null,null,"Opening post-vesting RAV accumulated depreciation contribution",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG267-AG268","v":4208.0512753107823}]
[]
[null,"End of sheet"]

{"sheet":"Return&RAV","index":6,"n_rows":240,"n_cols":46,"rows_kept":240,"cut":false,"hidden":false,"merged":[],"read":"row_number_cap"}
["Return & RAV"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Return"]
[]
[null,null,"Return base"]
[null,null,"Note: The \"Return base\" is calculated such that the net present value of the stream of depreciation and return flowing from a RAV addition is equal to the present value of the addition itself."]
[]
[null,null,null,"Present value of closing RAV"]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP218","v":3.0372752400000001E-2},{"$f":"Input!AQ218","v":2.9627241999999998E-2},{"$f":"Input!AR218","v":3.2653577599999997E-2},{"$f":"Input!AS218","v":3.3300465599999995E-2},{"$f":"Input!AT218","v":3.4208054799999998E-2}]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 + AP13)","v":0.97052255862817216},{"$f":"1 / (1 + AQ13)","v":0.97122527377728407},{"$f":"1 / (1 + AR13)","v":0.96837896240490384},{"$f":"1 / (1 + AS13)","v":0.96777271789898633},{"$f":"1 / (1 + AT13)","v":0.9669234303085994}]
[]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":14176.011229599255},{"$f":"AQ44","v":14630.656912450944},{"$f":"AR44","v":15049.638596873861},{"$f":"AS44","v":15389.948105147892},{"$f":"AT44","v":15817.77431904908}]
[]
[null,null,null,null,"Discounted closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP16 * AP14","v":13758.13868969237},{"$f":"AQ16 * AQ14","v":14209.663765336682},{"$f":"AR16 * AR14","v":14573.753409009503},{"$f":"AS16 * AS14","v":14893.971906043331},{"$f":"AT16 * AT14","v":15294.576604422207}]
[]
[null,null,null,"NPV-neutral RAV return base"]
[]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":13933.175026885419},{"$f":"AQ41","v":14176.011229599253},{"$f":"AR41","v":14630.656912450942},{"$f":"AS41","v":15049.638596873863},{"$f":"AT41","v":15389.948105147892}]
[null,null,null,null,"Discounted closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP18","v":13758.13868969237},{"$f":"AQ18","v":14209.663765336682},{"$f":"AR18","v":14573.753409009503},{"$f":"AS18","v":14893.971906043331},{"$f":"AT18","v":15294.576604422207}]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AP22:AP23)","v":13845.656858288894},{"$f":"AVERAGE(AQ22:AQ23)","v":14192.837497467968},{"$f":"AVERAGE(AR22:AR23)","v":14602.205160730224},{"$f":"AVERAGE(AS22:AS23)","v":14971.805251458598},{"$f":"AVERAGE(AT22:AT23)","v":15342.262354785049}]
[]
[null,null,"Return on RAV"]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP25","v":13845.656858288894},{"$f":"AQ25","v":14192.837497467968},{"$f":"AR25","v":14602.205160730224},{"$f":"AS25","v":14971.805251458598},{"$f":"AT25","v":15342.262354785049}]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":3.0372752400000001E-2},{"$f":"AQ13","v":2.9627241999999998E-2},{"$f":"AR13","v":3.2653577599999997E-2},{"$f":"AS13","v":3.3300465599999995E-2},{"$f":"AT13","v":3.4208054799999998E-2}]
[]
[null,null,null,null,"Return",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29 * AP30","v":420.53070757217046},{"$f":"AQ29 * AQ30","v":420.49463120415783},{"$f":"AR29 * AR30","v":476.8142393470248},{"$f":"AS29 * AS30","v":498.5680857460963},{"$f":"AT29 * AT30","v":524.82895138846402}]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Running total"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH52 - AH61","v":11411.657564362908},{"$f":"AI52 - AI61","v":11918.866527356331},12320.99880034697,12642.419056705205,13032.503929296541,13219.654010234717,13449.083412891507,13697.633759988465,{"$f":"AP52 - AP61","v":13933.175026885419},14176.011229599253,14630.656912450942,15049.638596873863,15389.948105147892]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53 - AH62","v":0},{"$f":"AI53 - AI62","v":0},0,108.17868353045203,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH39:AH40)","v":11411.657564362908},11918.866527356331,12320.99880034697,12750.597740235657,13032.503929296541,13219.654010234717,13449.083412891507,13697.633759988465,{"$f":"SUM(AP39:AP40)","v":13933.175026885419},{"$f":"SUM(AQ39:AQ40)","v":14176.011229599253},{"$f":"SUM(AR39:AR40)","v":14630.656912450942},{"$f":"SUM(AS39:AS40)","v":15049.638596873863},{"$f":"SUM(AT39:AT40)","v":15389.948105147892}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH55","v":1247.4253802644923},{"$f":"AI55","v":1170.059191238618},1116.8366184096178,1105.2841615204172,1027.8092776175963,1084.1406486900328,1105.5981437266923,1096.2126907839499,{"$f":"AP55","v":1108.5260125352743},{"$f":"AQ55","v":1318.2027219030003},{"$f":"AR55","v":1287.0081716761219},{"$f":"AS55","v":1211.7367340042613},{"$f":"AT55","v":1294.6070327119614}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH64","v":-740.21641727107021},{"$f":"-AI64","v":-767.92691824798032},-795.41636205138366,-823.37797245952947,-840.65919667942001,-854.71124603324438,-857.04779662973442,-860.67142388699449,{"$f":"-AP64","v":-865.68980982143887},{"$f":"-AQ64","v":-863.5570390513094},{"$f":"-AR64","v":-868.02648725320307},{"$f":"-AS64","v":-871.42722573023264},{"$f":"-AT64","v":-866.78081881077321}]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH41:AH43)","v":11918.866527356329},{"$f":"SUM(AI41:AI43)","v":12320.99880034697},12642.419056705203,13032.503929296545,13219.654010234717,13449.083412891505,13697.633759988465,13933.175026885419,{"$f":"SUM(AP41:AP43)","v":14176.011229599255},{"$f":"SUM(AQ41:AQ43)","v":14630.656912450944},{"$f":"SUM(AR41:AR43)","v":15049.638596873861},{"$f":"SUM(AS41:AS43)","v":15389.948105147892},{"$f":"SUM(AT41:AT43)","v":15817.77431904908}]
[]
[null,null,"Post-vesting balance"]
[null,null,"Note: Post-vesting RAV opening balances are generated from calculations built up since vesting. Net additions (after disposals), depreciation and removals are calculated principally on the \"Depn\" sheet."]
[null,null,"Assets with non-standard depreciation policies applied or that are transferred to the RAV during the price control are also brought into the RAV here."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH270 + AH78+AH106+AH134+ AH162 + AH197","v":15710.671373120749},{"$f":"AH57","v":16958.096753385242},18128.155944623861,19244.99256303348,20510.676714468111,21538.485992085705,22622.626640775739,23728.224784502432,{"$f":"AO57","v":24824.437475286381},{"$f":"AP57","v":25932.963487821653},{"$f":"AQ57","v":27251.166209724652},{"$f":"AR57","v":28538.174381400775},{"$f":"AS57","v":29749.911115405037}]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH191","v":0},{"$f":"AI191","v":0},0,160.39998991421564,0,0,0,0,{"$f":"AP191","v":0},{"$f":"AQ191","v":0},{"$f":"AR191","v":0},{"$f":"AS191","v":0},{"$f":"AT191","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH52:AH53)","v":15710.671373120749},16958.096753385242,18128.155944623861,19405.392552947695,20510.676714468111,21538.485992085705,22622.626640775739,23728.224784502432,{"$f":"SUM(AP52:AP53)","v":24824.437475286381},{"$f":"SUM(AQ52:AQ53)","v":25932.963487821653},{"$f":"SUM(AR52:AR53)","v":27251.166209724652},{"$f":"SUM(AS52:AS53)","v":28538.174381400775},{"$f":"SUM(AT52:AT53)","v":29749.911115405037}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH16 + AH81 + AH109 + AH137 + AH165","v":1247.4253802644923},{"$f":"Depn!AI16 + AI81 + AI109 + AI137 + AI165","v":1170.059191238618},{"$f":"Depn!AJ16 + AJ81 + AJ109 + AJ137 + AJ165","v":1116.8366184096178},{"$f":"Depn!AK16 + AK81 + AK109 + AK137 + AK165","v":1105.2841615204172},{"$f":"Depn!AL16 + AL81 + AL109 + AL137 + AL165","v":1027.8092776175963},{"$f":"Depn!AM16 + AM81 + AM109 + AM137 + AM165","v":1084.1406486900328},{"$f":"Depn!AN16 + AN81 + AN109 + AN137 + AN165","v":1105.5981437266923},{"$f":"Depn!AO16 + AO81 + AO109 + AO137 + AO165","v":1096.2126907839499},{"$f":"Depn!AP16 + AP81 + AP109 + AP137 + AP165","v":1108.5260125352743},{"$f":"Depn!AQ16 + AQ81 + AQ109 + AQ137 + AQ165","v":1318.2027219030003},{"$f":"Depn!AR16 + AR81 + AR109 + AR137 + AR165","v":1287.0081716761219},{"$f":"Depn!AS16 + AS81 + AS109 + AS137 + AS165","v":1211.7367340042613},{"$f":"Depn!AT16 + AT81 + AT109 + AT137 + AT165","v":1294.6070327119614}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH261 + AH82 + AH110 + AH138","v":0},{"$f":"Depn!AI261 + AI82 + AI110 + AI138","v":0},{"$f":"Depn!AJ261 + AJ82 + AJ110 + AJ138","v":0},{"$f":"Depn!AK261 + AK82 + AK110 + AK138","v":0},{"$f":"Depn!AL261 + AL82 + AL110 + AL138","v":0},{"$f":"Depn!AM261 + AM82 + AM110 + AM138","v":0},{"$f":"Depn!AN261 + AN82 + AN110 + AN138","v":0},{"$f":"Depn!AO261 + AO82 + AO110 + AO138","v":0},{"$f":"Depn!AP261 + AP82 + AP110 + AP138","v":0},{"$f":"Depn!AQ261 + AQ82 + AQ110 + AQ138","v":0},{"$f":"Depn!AR261 + AR82 + AR110 + AR138","v":0},{"$f":"Depn!AS261 + AS82 + AS110 + AS138","v":0},{"$f":"Depn!AT261 + AT82 + AT110 + AT138","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH54 + AH55 - AH56","v":16958.096753385242},{"$f":"AI54 + AI55 - AI56","v":18128.155944623861},19244.99256303348,20510.676714468111,21538.485992085705,22622.626640775739,23728.224784502432,24824.437475286381,25932.963487821653,27251.166209724652,28538.174381400775,29749.911115405037,31044.518148117]
[]
[null,null,null,"Cumulative depreciation"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH271 +AH89+AH117+AH145+AH173+AH203","v":4299.0138087578416},{"$f":"AH66","v":5039.2302260289116},{"$f":"AI66","v":5807.1571442768918},6602.5735063282755,7478.1727851715686,8318.8319818509881,9173.5432278842327,10030.591024513968,{"$f":"AO66","v":10891.262448400961},{"$f":"AP66","v":11756.9522582224},{"$f":"AQ66","v":12620.509297273709},{"$f":"AR66","v":13488.535784526912},{"$f":"AS66","v":14359.963010257145}]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH192","v":0},{"$f":"-AI192","v":0},0,{"$f":"-AK192","v":52.221306383763604},0,0,0,0,{"$f":"-AP192","v":0},{"$f":"-AQ192","v":0},{"$f":"-AR192","v":0},{"$f":"-AS192","v":0},{"$f":"-AT192","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH61:AH62)","v":4299.0138087578416},5039.2302260289116,5807.1571442768918,6654.7948127120389,7478.1727851715686,8318.8319818509881,9173.5432278842327,10030.591024513968,{"$f":"SUM(AP61:AP62)","v":10891.262448400961},{"$f":"SUM(AQ61:AQ62)","v":11756.9522582224},{"$f":"SUM(AR61:AR62)","v":12620.509297273709},{"$f":"SUM(AS61:AS62)","v":13488.535784526912},{"$f":"SUM(AT61:AT62)","v":14359.963010257145}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH220 + AH92 + AH120 + AH148 + AH176 + AH206","v":740.21641727107021},{"$f":"Depn!AI220 + AI92 + AI120 + AI148 + AI176 + AI206","v":767.92691824798032},{"$f":"Depn!AJ220 + AJ92 + AJ120 + AJ148 + AJ176 + AJ206","v":795.41636205138366},{"$f":"Depn!AK220 + AK92 + AK120 + AK148 + AK176 + AK206","v":823.37797245952947},{"$f":"Depn!AL220 + AL92 + AL120 + AL148 + AL176 + AL206","v":840.65919667942001},{"$f":"Depn!AM220 + AM92 + AM120 + AM148 + AM176 + AM206","v":854.71124603324438},{"$f":"Depn!AN220 + AN92 + AN120 + AN148 + AN176 + AN206","v":857.04779662973442},{"$f":"Depn!AO220 + AO92 + AO120 + AO148 + AO176 + AO206","v":860.67142388699449},{"$f":"Depn!AP220 + AP92 + AP120 + AP148 + AP176 + AP206","v":865.68980982143887},{"$f":"Depn!AQ220 + AQ92 + AQ120 + AQ148 + AQ176 + AQ206","v":863.5570390513094},{"$f":"Depn!AR220 + AR92 + AR120 + AR148 + AR176 + AR206","v":868.02648725320307},{"$f":"Depn!AS220 + AS92 + AS120 + AS148 + AS176 + AS206","v":871.42722573023264},{"$f":"Depn!AT220 + AT92 + AT120 + AT148 + AT176 + AT206","v":866.78081881077321}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56","v":0},0,0,0,0,0,0,0,{"$f":"AP56","v":0},{"$f":"AQ56","v":0},{"$f":"AR56","v":0},{"$f":"AS56","v":0},{"$f":"AT56","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH63 + AH64 - AH65","v":5039.2302260289116},{"$f":"AI63 + AI64 - AI65","v":5807.1571442768918},6602.5735063282755,7478.1727851715686,8318.8319818509881,9173.5432278842327,10030.591024513968,10891.262448400961,{"$f":"AP63 + AP64 - AP65","v":11756.9522582224},{"$f":"AQ63 + AQ64 - AQ65","v":12620.509297273709},{"$f":"AR63 + AR64 - AR65","v":13488.535784526912},{"$f":"AS63 + AS64 - AS65","v":14359.963010257145},{"$f":"AT63 + AT64 - AT65","v":15226.743829067918}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH57 - AH66","v":11918.866527356331},12320.99880034697,12642.419056705205,13032.503929296541,13219.654010234717,13449.083412891507,13697.633759988465,13933.175026885419,14176.011229599253,14630.656912450942,15049.638596873863,15389.948105147892,15817.774319049082]
[]
[]
[null,null,"England-Scotland Interconnector"]
[null,null,"Note: \"England-Scotland Interconnector\" calculations are kept separate due to their non-standard depreciation profile."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83","v":138.83068596663969},138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,{"$f":"AO83","v":138.83068596663969},{"$f":"AP83","v":138.83068596663969},{"$f":"AQ83","v":138.83068596663969},{"$f":"AR83","v":138.83068596663969},{"$f":"AS83","v":138.83068596663969}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z78:Z79)","v":0},138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,{"$f":"SUM(AP78:AP79)","v":138.83068596663969},{"$f":"SUM(AQ78:AQ79)","v":138.83068596663969},{"$f":"SUM(AR78:AR79)","v":138.83068596663969},{"$f":"SUM(AS78:AS79)","v":138.83068596663969},{"$f":"SUM(AT78:AT79)","v":138.83068596663969}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z734","v":138.83068596663969},{"$f":"Input!AA734","v":0},{"$f":"Input!AB734","v":0},{"$f":"Input!AC734","v":0},{"$f":"Input!AD734","v":0},{"$f":"Input!AE734","v":0},{"$f":"Input!AF734","v":0},{"$f":"Input!AG734","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z80+Z81-Z82","v":138.83068596663969},138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,138.83068596663969,{"$f":"AP80+AP81-AP82","v":138.83068596663969},{"$f":"AQ80+AQ81-AQ82","v":138.83068596663969},{"$f":"AR80+AR81-AR82","v":138.83068596663969},{"$f":"AS80+AS81-AS82","v":138.83068596663969},{"$f":"AT80+AT81-AT82","v":138.83068596663969}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"England-Scotland interconnector asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z733","v":29},{"$f":"Input!AA733","v":29},{"$f":"Input!AB733","v":29},{"$f":"Input!AC733","v":29},{"$f":"Input!AD733","v":29},{"$f":"Input!AE733","v":17.5},{"$f":"Input!AF733","v":17.5},{"$f":"Input!AG733","v":17.5},{"$f":"Input!AH733","v":17.5},{"$f":"Input!AI733","v":17.5},{"$f":"Input!AJ733","v":17.5},{"$f":"Input!AK733","v":17.5},{"$f":"Input!AL733","v":17.5},{"$f":"Input!AM733","v":17.5},{"$f":"Input!AN733","v":17.5},{"$f":"Input!AO733","v":17.5},{"$f":"Input!AP733","v":17.5},{"$f":"Input!AQ733","v":17.5},{"$f":"Input!AR733","v":17.5},{"$f":"Input!AS733","v":17.5},{"$f":"Input!AT733","v":17.5}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z94","v":4.7872650333324032},9.5745300666648063,14.361795099997209,19.149060133329613,23.936325166662016,31.869507221898569,39.802689277135123,47.735871332371673,55.66905338760823,63.602235442844787,71.535417498081344,79.468599553317901,87.401781608554458,95.334963663791015,103.26814571902757,{"$f":"AO94","v":111.20132777426413},{"$f":"AP94","v":119.13450982950069},{"$f":"AQ94","v":127.06769188473724},{"$f":"AR94","v":135.00087393997379},{"$f":"AS94","v":138.83068596663969}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z89:Z90)","v":0},4.7872650333324032,9.5745300666648063,14.361795099997209,19.149060133329613,23.936325166662016,31.869507221898569,39.802689277135123,47.735871332371673,55.66905338760823,63.602235442844787,71.535417498081344,79.468599553317901,87.401781608554458,95.334963663791015,103.26814571902757,{"$f":"SUM(AP89:AP90)","v":111.20132777426413},{"$f":"SUM(AQ89:AQ90)","v":119.13450982950069},{"$f":"SUM(AR89:AR90)","v":127.06769188473724},{"$f":"SUM(AS89:AS90)","v":135.00087393997379},{"$f":"SUM(AT89:AT90)","v":138.83068596663969}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z80+Z81)/Z87","v":4.7872650333324032},{"$f":"(AA80+AA81)/AA87","v":4.7872650333324032},{"$f":"(AB80+AB81)/AB87","v":4.7872650333324032},{"$f":"(AC80+AC81)/AC87","v":4.7872650333324032},{"$f":"(AD80+AD81)/AD87","v":4.7872650333324032},{"$f":"MIN(AE80/AE87,AD99)","v":7.9331820552365535},7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,7.9331820552365535,{"$f":"MIN(AP80/AP87,AO99)","v":7.9331820552365535},{"$f":"MIN(AQ80/AQ87,AP99)","v":7.9331820552365535},{"$f":"MIN(AR80/AR87,AQ99)","v":7.9331820552365535},{"$f":"MIN(AS80/AS87,AR99)","v":3.8298120266659055},{"$f":"MIN(AT80/AT87,AS99)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP82","v":0},{"$f":"AQ82","v":0},{"$f":"AR82","v":0},{"$f":"AS82","v":0},{"$f":"AT82","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z91+Z92-Z93","v":4.7872650333324032},9.5745300666648063,14.361795099997209,19.149060133329613,23.936325166662016,31.869507221898569,39.802689277135123,47.735871332371673,55.66905338760823,63.602235442844787,71.535417498081344,79.468599553317901,87.401781608554458,95.334963663791015,103.26814571902757,111.20132777426413,{"$f":"AP91+AP92-AP93","v":119.13450982950069},{"$f":"AQ91+AQ92-AQ93","v":127.06769188473724},{"$f":"AR91+AR92-AR93","v":135.00087393997379},{"$f":"AS91+AS92-AS93","v":138.83068596663969},{"$f":"AT91+AT92-AT93","v":138.83068596663969}]
[]
[null,null,null,"Net value after regulatory depreciation"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Z$4) >= YEAR($Z$4)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83-Z94","v":134.04342093330729},129.25615589997489,124.46889086664248,119.68162583331008,114.89436079997768,106.96117874474112,99.027996689504562,91.094814634268019,83.161632579031462,75.228450523794905,67.295268468558348,59.362086413321791,51.428904358085234,43.495722302848677,35.56254024761212,27.629358192375562,{"$f":"AP83-AP94","v":19.696176137139005},{"$f":"AQ83-AQ94","v":11.762994081902448},{"$f":"AR83-AR94","v":3.8298120266659055},{"$f":"AS83-AS94","v":0},{"$f":"AT83-AT94","v":0}]
[]
[null,null,"Pre-BETTA connections (PLUGS)"]
[null,null,"Note: \"Pre-BETTA connections (PLUGS)\" calculations are kept separate due to their non-standard depreciation profile."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO111","v":0},{"$f":"AP111","v":0},{"$f":"AQ111","v":0},{"$f":"AR111","v":0},{"$f":"AS111","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z106:Z107)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH106:AH107)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AP106:AP107)","v":0},{"$f":"SUM(AQ106:AQ107)","v":0},{"$f":"SUM(AR106:AR107)","v":0},{"$f":"SUM(AS106:AS107)","v":0},{"$f":"SUM(AT106:AT107)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z727","v":0},{"$f":"Input!AA727","v":0},{"$f":"Input!AB727","v":0},{"$f":"Input!AC727","v":0},{"$f":"Input!AD727","v":0},{"$f":"Input!AE727","v":0},{"$f":"Input!AF727","v":0},{"$f":"Input!AG727","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z108+Z109-Z110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP108+AP109-AP110","v":0},{"$f":"AQ108+AQ109-AQ110","v":0},{"$f":"AR108+AR109-AR110","v":0},{"$f":"AS108+AS109-AS110","v":0},{"$f":"AT108+AT109-AT110","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z726","v":30},{"$f":"Input!AA726","v":30},{"$f":"Input!AB726","v":30},{"$f":"Input!AC726","v":30},{"$f":"Input!AD726","v":30},{"$f":"Input!AE726","v":30},{"$f":"Input!AF726","v":30},{"$f":"Input!AG726","v":18},{"$f":"Input!AH726","v":18},{"$f":"Input!AI726","v":18},{"$f":"Input!AJ726","v":18},{"$f":"Input!AK726","v":18},{"$f":"Input!AL726","v":18},{"$f":"Input!AM726","v":18},{"$f":"Input!AN726","v":18},{"$f":"Input!AO726","v":18},{"$f":"Input!AP726","v":18},{"$f":"Input!AQ726","v":18},{"$f":"Input!AR726","v":18},{"$f":"Input!AS726","v":18},{"$f":"Input!AT726","v":18}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO122","v":0},{"$f":"AP122","v":0},{"$f":"AQ122","v":0},{"$f":"AR122","v":0},{"$f":"AS122","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z117:Z118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP117:AP118)","v":0},{"$f":"SUM(AQ117:AQ118)","v":0},{"$f":"SUM(AR117:AR118)","v":0},{"$f":"SUM(AS117:AS118)","v":0},{"$f":"SUM(AT117:AT118)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z108+Z109)/Z115","v":0},0,0,0,0,0,0,{"$f":"MIN(AG108/AG115,AF127)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(AP108/AP115,AO127)","v":0},{"$f":"MIN(AQ108/AQ115,AP127)","v":0},{"$f":"MIN(AR108/AR115,AQ127)","v":0},{"$f":"MIN(AS108/AS115,AR127)","v":0},{"$f":"MIN(AT108/AT115,AS127)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP110","v":0},{"$f":"AQ110","v":0},{"$f":"AR110","v":0},{"$f":"AS110","v":0},{"$f":"AT110","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z119+Z120-Z121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP119+AP120-AP121","v":0},{"$f":"AQ119+AQ120-AQ121","v":0},{"$f":"AR119+AR120-AR121","v":0},{"$f":"AS119+AS120-AS121","v":0},{"$f":"AT119+AT120-AT121","v":0}]
[]
[null,null,null,"Net value after regulatory depreciation"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Z$4) >= YEAR($Z$4)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z111-Z122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP111-AP122","v":0},{"$f":"AQ111-AQ122","v":0},{"$f":"AR111-AR122","v":0},{"$f":"AS111-AS122","v":0},{"$f":"AT111-AT122","v":0}]
[]
[null,null,"TOI"]
[null,null,"Note: \"TOI\" calculations are kept separate due to their non-standard depreciation profile and deemed depreciation before transfer to RAV."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC139","v":1.01961845348465},17.156748603781235,159.50151447868208,291.17421140941485,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,{"$f":"AO139","v":702.37559864850209},{"$f":"AP139","v":702.37559864850209},{"$f":"AQ139","v":702.37559864850209},{"$f":"AR139","v":702.37559864850209},{"$f":"AS139","v":702.37559864850209}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC134:AC135)","v":0},1.01961845348465,17.156748603781235,159.50151447868208,291.17421140941485,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,{"$f":"SUM(AP134:AP135)","v":702.37559864850209},{"$f":"SUM(AQ134:AQ135)","v":702.37559864850209},{"$f":"SUM(AR134:AR135)","v":702.37559864850209},{"$f":"SUM(AS134:AS135)","v":702.37559864850209},{"$f":"SUM(AT134:AT135)","v":702.37559864850209}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AC730","v":1.01961845348465},{"$f":"Input!AD730","v":16.137130150296585},{"$f":"Input!AE730","v":142.34476587490084},{"$f":"Input!AF730","v":131.67269693073274},{"$f":"Input!AG730","v":411.20138723908724}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC136 + AC137 - AC138","v":1.01961845348465},17.156748603781235,159.50151447868208,291.17421140941485,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,702.37559864850209,{"$f":"AP136 + AP137 - AP138","v":702.37559864850209},{"$f":"AQ136 + AQ137 - AQ138","v":702.37559864850209},{"$f":"AR136 + AR137 - AR138","v":702.37559864850209},{"$f":"AS136 + AS137 - AS138","v":702.37559864850209},{"$f":"AT136 + AT137 - AT138","v":702.37559864850209}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"TOI asset life",null,"years",null,{"$f":"Input!I729","v":20}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC150","v":0},0,0.13205325944006394,5.1001852570535675,19.658895827524312,54.777675759949418,89.896455692374531,125.01523562479963,160.13401555722473,195.25279548964983,230.37157542207493,265.49035535450002,{"$f":"AO150","v":300.60913528692515},{"$f":"AP150","v":335.72791521935028},{"$f":"AQ150","v":370.84669515177541},{"$f":"AR150","v":405.96547508420053},{"$f":"AS150","v":441.08425501662566}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC145:AC146)","v":0},0,0,0.13205325944006394,5.1001852570535675,19.658895827524312,54.777675759949418,89.896455692374531,125.01523562479963,160.13401555722473,195.25279548964983,230.37157542207493,265.49035535450002,{"$f":"SUM(AP145:AP146)","v":300.60913528692515},{"$f":"SUM(AQ145:AQ146)","v":335.72791521935028},{"$f":"SUM(AR145:AR146)","v":370.84669515177541},{"$f":"SUM(AS145:AS146)","v":405.96547508420053},{"$f":"SUM(AT145:AT146)","v":441.08425501662566}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD731","v":0},{"$f":"Input!AE731","v":0.13205325944006394},{"$f":"Input!AF731","v":4.9681319976135034},{"$f":"AG134 / $I143","v":14.558710570470742},{"$f":"AH134 / $I143","v":35.118779932425106},35.118779932425106,35.118779932425106,35.118779932425106,35.118779932425106,35.118779932425106,35.118779932425106,35.118779932425106,{"$f":"AP134 / $I143","v":35.118779932425106},{"$f":"AQ134 / $I143","v":35.118779932425106},{"$f":"AR134 / $I143","v":35.118779932425106},{"$f":"AS134 / $I143","v":35.118779932425106},{"$f":"AT134 / $I143","v":35.118779932425106}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD138","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP138","v":0},{"$f":"AQ138","v":0},{"$f":"AR138","v":0},{"$f":"AS138","v":0},{"$f":"AT138","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC147 + AC148 - AC149","v":0},0,0.13205325944006394,5.1001852570535675,19.658895827524312,54.777675759949418,89.896455692374531,125.01523562479963,160.13401555722473,195.25279548964983,230.37157542207493,265.49035535450002,300.60913528692515,{"$f":"AP147 + AP148 - AP149","v":335.72791521935028},{"$f":"AQ147 + AQ148 - AQ149","v":370.84669515177541},{"$f":"AR147 + AR148 - AR149","v":405.96547508420053},{"$f":"AS147 + AS148 - AS149","v":441.08425501662566},{"$f":"AT147 + AT148 - AT149","v":476.20303494905079}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AC$4) >= YEAR($AG$4)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC139 - AC150","v":1.01961845348465},17.156748603781235,159.36946121924203,286.07402615236128,682.71670282097773,647.59792288855272,612.47914295612759,577.36036302370246,542.24158309127733,507.12280315885226,472.00402322642719,436.88524329400207,401.76646336157694,{"$f":"AP139 - AP150","v":366.64768342915181},{"$f":"AQ139 - AQ150","v":331.52890349672668},{"$f":"AR139 - AR150","v":296.41012356430156},{"$f":"AS139 - AS150","v":261.29134363187643},{"$f":"AT139 - AT150","v":226.1725636994513}]
[]
[null,null,"Retrospective addition of logged-up and security costs"]
[null,null,"Note: Retrospective logged-up and security cost calculations are kept separate due to their non-standard depreciation profile and deemed depreciation before transfer to RAV."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167","v":0},0,5.6572018883239457,11.479779692014304,44.294873981524162,82.777136833020691,123.6567955225766,203.48953782581029,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,{"$f":"AO167","v":206.77211108665173},{"$f":"AP167","v":206.77211108665173},{"$f":"AQ167","v":206.77211108665173},{"$f":"AR167","v":206.77211108665173},{"$f":"AS167","v":206.77211108665173}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y162:Y163)","v":0},{"$f":"SUM(Z162:Z163)","v":0},{"$f":"SUM(AA162:AA163)","v":0},{"$f":"SUM(AB162:AB163)","v":5.6572018883239457},{"$f":"SUM(AC162:AC163)","v":11.479779692014304},{"$f":"SUM(AD162:AD163)","v":44.294873981524162},82.777136833020691,123.6567955225766,203.48953782581029,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,{"$f":"SUM(AP162:AP163)","v":206.77211108665173},{"$f":"SUM(AQ162:AQ163)","v":206.77211108665173},{"$f":"SUM(AR162:AR163)","v":206.77211108665173},{"$f":"SUM(AS162:AS163)","v":206.77211108665173},{"$f":"SUM(AT162:AT163)","v":206.77211108665173}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y738 + Input!Y740","v":0},{"$f":"Input!Z738 + Input!Z740","v":0},{"$f":"Input!AA738 + Input!AA740","v":5.6572018883239457},{"$f":"Input!AB738 + Input!AB740","v":5.8225778036903586},{"$f":"Input!AC738 + Input!AC740","v":32.815094289509858},{"$f":"Input!AD738 + Input!AD740","v":38.482262851496529},{"$f":"Input!AE738 + Input!AE740","v":40.879658689555903},{"$f":"Input!AF738 + Input!AF740","v":79.832742303233687},{"$f":"Input!AG738 + Input!AG740","v":3.2825732608414535}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y164 + Y165 - Y166","v":0},{"$f":"Z164 + Z165 - Z166","v":0},{"$f":"AA164 + AA165 - AA166","v":5.6572018883239457},{"$f":"AB164 + AB165 - AB166","v":11.479779692014304},{"$f":"AC164 + AC165 - AC166","v":44.294873981524162},{"$f":"AD164 + AD165 - AD166","v":82.777136833020691},123.6567955225766,203.48953782581029,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,206.77211108665173,{"$f":"AP164 + AP165 - AP166","v":206.77211108665173},{"$f":"AQ164 + AQ165 - AQ166","v":206.77211108665173},{"$f":"AR164 + AR165 - AR166","v":206.77211108665173},{"$f":"AS164 + AS165 - AS166","v":206.77211108665173},{"$f":"AT164 + AT165 - AT166","v":206.77211108665173}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Logged-up items and secturity costs asset life",null,"years",null,{"$f":"Input!I736","v":20},">"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y178","v":0},0,0,0.28286009441619731,0.85684907901691254,3.0715927780931205,7.2104496197441552,13.393289395872985,23.567766287163501,33.906371841496089,44.244977395828677,54.583582950161265,64.922188504493846,75.260794058826434,85.599399613159022,95.93800516749161,{"$f":"AO178","v":106.2766107218242},{"$f":"AP178","v":116.61521627615679},{"$f":"AQ178","v":126.95382183048937},{"$f":"AR178","v":137.29242738482196},{"$f":"AS178","v":147.63103293915455}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y173:Y174)","v":0},{"$f":"SUM(Z173:Z174)","v":0},{"$f":"SUM(AA173:AA174)","v":0},{"$f":"SUM(AB173:AB174)","v":0},{"$f":"SUM(AC173:AC174)","v":0.28286009441619731},{"$f":"SUM(AD173:AD174)","v":0.85684907901691254},3.0715927780931205,7.2104496197441552,13.393289395872985,23.567766287163501,33.906371841496089,44.244977395828677,54.583582950161265,64.922188504493846,75.260794058826434,85.599399613159022,95.93800516749161,{"$f":"SUM(AP173:AP174)","v":106.2766107218242},{"$f":"SUM(AQ173:AQ174)","v":116.61521627615679},{"$f":"SUM(AR173:AR174)","v":126.95382183048937},{"$f":"SUM(AS173:AS174)","v":137.29242738482196},{"$f":"SUM(AT173:AT174)","v":147.63103293915455}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z162 / $I$171, Y183)","v":0},{"$f":"MIN(AA162 / $I$171, Z183)","v":0},0.28286009441619731,0.57398898460071524,2.2147436990762079,4.1388568416510347,6.1828397761288301,10.174476891290514,10.338605554332586,10.338605554332586,10.338605554332586,10.338605554332586,10.338605554332586,10.338605554332586,10.338605554332586,10.338605554332586,{"$f":"MIN(AP162 / $I$171, AO183)","v":10.338605554332586},{"$f":"MIN(AQ162 / $I$171, AP183)","v":10.338605554332586},{"$f":"MIN(AR162 / $I$171, AQ183)","v":10.338605554332586},{"$f":"MIN(AS162 / $I$171, AR183)","v":10.338605554332586},{"$f":"MIN(AT162 / $I$171, AS183)","v":10.338605554332586}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z166","v":0},{"$f":"AA166","v":0},{"$f":"AB166","v":0},{"$f":"AC166","v":0},{"$f":"AD166","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP166","v":0},{"$f":"AQ166","v":0},{"$f":"AR166","v":0},{"$f":"AS166","v":0},{"$f":"AT166","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y175 + Y176 - Y177","v":0},{"$f":"Z175 + Z176 - Z177","v":0},{"$f":"AA175 + AA176 - AA177","v":0},{"$f":"AB175 + AB176 - AB177","v":0.28286009441619731},{"$f":"AC175 + AC176 - AC177","v":0.85684907901691254},{"$f":"AD175 + AD176 - AD177","v":3.0715927780931205},7.2104496197441552,13.393289395872985,23.567766287163501,33.906371841496089,44.244977395828677,54.583582950161265,64.922188504493846,75.260794058826434,85.599399613159022,95.93800516749161,106.2766107218242,{"$f":"AP175 + AP176 - AP177","v":116.61521627615679},{"$f":"AQ175 + AQ176 - AQ177","v":126.95382183048937},{"$f":"AR175 + AR176 - AR177","v":137.29242738482196},{"$f":"AS175 + AS176 - AS177","v":147.63103293915455},{"$f":"AT175 + AT176 - AT177","v":157.96963849348714}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Y$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(Z$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AA$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AB$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AC$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AD$4) >= YEAR($AG$4)","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167 - Y178","v":0},{"$f":"Z167 - Z178","v":0},{"$f":"AA167 - AA178","v":5.6572018883239457},{"$f":"AB167 - AB178","v":11.196919597598107},{"$f":"AC167 - AC178","v":43.438024902507252},{"$f":"AD167 - AD178","v":79.705544054927572},116.44634590283245,190.0962484299373,183.20434479948824,172.86573924515565,162.52713369082306,152.18852813649048,141.84992258215789,131.5113170278253,121.17271147349271,110.83410591916012,100.49550036482754,{"$f":"AP167 - AP178","v":90.156894810494947},{"$f":"AQ167 - AQ178","v":79.818289256162359},{"$f":"AR167 - AR178","v":69.479683701829771},{"$f":"AS167 - AS178","v":59.141078147497183},{"$f":"AT167 - AT178","v":48.802472593164595}]
[]
[null,null,"TIRG transferred to RAV"]
[null,null,"Note: TIRG assets are transferred to the RAV during the price control. "]
[null,null,"TIRG assets transferred are depreciated over the remaining 15 years of their asset life on transfer, adjusted for deemed depreciation between commissioning and transfer."]
[]
[null,null,null,"Transfer"]
[]
[null,null,null,null,"Cost transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AJ11","v":0},{"$f":"NonCore!AK11","v":160.39998991421564},{"$f":"NonCore!AL11","v":0},{"$f":"NonCore!AM11","v":0},{"$f":"NonCore!AN11","v":0},{"$f":"NonCore!AO11","v":0},{"$f":"NonCore!AP11","v":0},{"$f":"NonCore!AQ11","v":0},{"$f":"NonCore!AR11","v":0},{"$f":"NonCore!AS11","v":0},{"$f":"NonCore!AT11","v":0}]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AJ13","v":0},{"$f":"-NonCore!AK13","v":-52.221306383763604},{"$f":"-NonCore!AL13","v":0},{"$f":"-NonCore!AM13","v":0},{"$f":"-NonCore!AN13","v":0},{"$f":"-NonCore!AO13","v":0},{"$f":"-NonCore!AP13","v":0},{"$f":"-NonCore!AQ13","v":0},{"$f":"-NonCore!AR13","v":0},{"$f":"-NonCore!AS13","v":0},{"$f":"-NonCore!AT13","v":0}]
[null,null,null,null,"Net transfer",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ191:AJ192)","v":0},108.17868353045203,0,0,0,0,{"$f":"SUM(AP191:AP192)","v":0},{"$f":"SUM(AQ191:AQ192)","v":0},{"$f":"SUM(AR191:AR192)","v":0},{"$f":"SUM(AS191:AS192)","v":0},{"$f":"SUM(AT191:AT192)","v":0}]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ199","v":0},108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203]
[null,null,null,null,"Net transfer",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ193","v":0},108.17868353045203,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ197:AJ198)","v":0},108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,108.17868353045203,{"$f":"SUM(AP197:AP198)","v":108.17868353045203},{"$f":"SUM(AQ197:AQ198)","v":108.17868353045203},{"$f":"SUM(AR197:AR198)","v":108.17868353045203},{"$f":"SUM(AS197:AS198)","v":108.17868353045203},{"$f":"SUM(AT197:AT198)","v":108.17868353045203}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ207","v":0},7.211912235363469,14.423824470726938,21.635736706090405,28.847648941453876,36.059561176817347,43.271473412180818,50.483385647544289,57.695297882907759,64.907210118271223]
[null,null,null,null,"Transfer",null,"£m 18/19 prices"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ203:AJ204)","v":0},0,7.211912235363469,14.423824470726938,21.635736706090405,28.847648941453876,{"$f":"SUM(AP203:AP204)","v":36.059561176817347},{"$f":"SUM(AQ203:AQ204)","v":43.271473412180818},{"$f":"SUM(AR203:AR204)","v":50.483385647544289},{"$f":"SUM(AS203:AS204)","v":57.695297882907759},{"$f":"SUM(AT203:AT204)","v":64.907210118271223}]
[null,null,null,null,"TIRG depreciation in RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ238","v":0},7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ205 + AJ206","v":0},7.211912235363469,14.423824470726938,21.635736706090405,28.847648941453876,36.059561176817347,43.271473412180818,50.483385647544289,57.695297882907759,64.907210118271223,72.119122353634694]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AJ$4) >= YEAR($AJ$4)","v":true},true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ199 - AJ207","v":0},100.96677129508856,93.754859059725092,86.542946824361621,79.331034588998165,72.11912235363468,64.907210118271223,57.695297882907745,50.483385647544274,43.271473412180811,36.05956117681734]
[]
[null,null,null,"Annual depreciation calculation"]
[]
[null,null,null,null,"TIRG asset life",null,{"$f":"Input!G745","v":"years"},null,{"$f":"Input!I745","v":20}]
[null,null,null,null,"Less years from TIRG commissioning to RAV transfer",null,{"$f":"Input!G746","v":"years"},null,{"$f":"-Input!I746","v":-5}]
[null,null,null,null,"TIRG asset life remaining on transfer to RAV",null,"years",null,{"$f":"SUM(I216:I217)","v":15}]
[]
[null,null,null,null,"Beauly Denny depreciation (SHET only):"]
[null,null,null,null,"TIRG asset life",null,"years",null,{"$f":"IF(I222 = \"NA\", \"NA\", I216)","v":"NA"}]
[null,null,null,null,"Less years from TIRG commissioning to RAV transfer",null,"years",null,{"$f":"IF(Input!I747 = \"NA\", \"NA\", - Input!I747)","v":"NA"}]
[null,null,null,null,"TIRG asset life remaining on transfer to RAV",null,"years",null,{"$f":"SUM(I221:I222)","v":0}]
[null,null,null,null,"Beauly Denny transfer year",null,"year ending",null,{"$f":"IF(I222 = \"NA\", \"NA\", INDEX(NonCore!$Y$4:$AT$4, MATCH(TRUE, NonCore!$Y$656:$AT$656 < 0, 0)))","v":"NA"}]
[]
[null,null,null,null,"Transfer year:",null,null,"Asset life:","Annual net transfer:"]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",{"$f":"IF($E227 = $I$224, $I$223, $I$218)","v":15},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E227, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I227 / $H227","v":0},{"$f":"$AJ227 * ((YEAR(AK$4) - YEAR($E227)) < $H227)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E228, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":108.17868353045203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I228 / $H228","v":7.211912235363469},{"$f":"$AK228 * ((YEAR(AL$4) - YEAR($E228)) < $H228)","v":7.211912235363469},7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E229, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I229 / $H229","v":0},{"$f":"$AL229 * ((YEAR(AM$4) - YEAR($E229)) < $H229)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E230, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I230 / $H230","v":0},{"$f":"$AM230 * ((YEAR(AN$4) - YEAR($E230)) < $H230)","v":0},0,0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E231, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I231 / $H231","v":0},{"$f":"$AN231 * ((YEAR(AO$4) - YEAR($E231)) < $H231)","v":0},0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E232, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I232 / $H232","v":0},{"$f":"$AO232 * ((YEAR(AP$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AQ$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AR$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AS$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AT$4) - YEAR($E232)) < $H232)","v":0}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E233, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I233 / $H233","v":0},{"$f":"$AP233 * ((YEAR(AQ$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AR$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AS$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AT$4) - YEAR($E233)) < $H233)","v":0}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",{"$f":"IF($E234 = $I$224, $I$223, $I$218)","v":15},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E234, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I234 / $H234","v":0},{"$f":"$AQ234 * ((YEAR(AR$4) - YEAR($E234)) < $H234)","v":0},{"$f":"$AQ234 * ((YEAR(AS$4) - YEAR($E234)) < $H234)","v":0},{"$f":"$AQ234 * ((YEAR(AT$4) - YEAR($E234)) < $H234)","v":0}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",{"$f":"IF($E235 = $I$224, $I$223, $I$218)","v":15},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E235, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I235 / $H235","v":0},{"$f":"$AR235 * ((YEAR(AS$4) - YEAR($E235)) < $H235)","v":0},{"$f":"$AR235 * ((YEAR(AT$4) - YEAR($E235)) < $H235)","v":0}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E236, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I236 / $H236","v":0},{"$f":"$AS236 * ((YEAR(AT$4) - YEAR($E236)) < $H236)","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E237, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I237 / $H237","v":0}]
[null,null,null,null,"Total depreciation in year",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ227:AJ237)","v":0},7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469,7.211912235363469]
[]
[null,"End of sheet"]

{"sheet":"TaxPools","index":7,"n_rows":102,"n_cols":46,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Tax Pools"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Tax pool additions"]
[null,"Note: Actual totex is combined with other expenditure and allocated to tax pools. Each cost sub-category can have its own percentage split between each pool."]
[]
[null,null,"Expenditure categories allocated to tax pools"]
[]
[null,null,null,"Actual totex"]
[]
[null,null,null,null,"Load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP76","v":376.31170815585688},{"$f":"Totex!AQ76","v":532.97254932301644},{"$f":"Totex!AR76","v":620.92918282911273},{"$f":"Totex!AS76","v":679.79971360220418},{"$f":"Totex!AT76","v":818.88211985897647}]
[null,null,null,null,"Asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP77","v":522.57649183761009},{"$f":"Totex!AQ77","v":691.7774838689694},{"$f":"Totex!AR77","v":608.90878271353222},{"$f":"Totex!AS77","v":458.11913645392832},{"$f":"Totex!AT77","v":403.05084505749818}]
[null,null,null,null,"Other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP78","v":83.363166335749625},{"$f":"Totex!AQ78","v":82.802723408669621},{"$f":"Totex!AR78","v":70.273835871099408},{"$f":"Totex!AS78","v":34.696635330531961},{"$f":"Totex!AT78","v":35.962052189506018}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP79","v":106.89741573992055},{"$f":"Totex!AQ79","v":117.80324251981868},{"$f":"Totex!AR79","v":107.49368637443294},{"$f":"Totex!AS79","v":98.070511129032369},{"$f":"Totex!AT79","v":99.152972781238546}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP80","v":167.03206971294918},{"$f":"Totex!AQ80","v":166.63299130428334},{"$f":"Totex!AR80","v":150.97981350655044},{"$f":"Totex!AS80","v":165.41665886898375},{"$f":"Totex!AT80","v":160.07461695488948}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP81","v":66.466490401837731},{"$f":"Totex!AQ81","v":98.239161693279229},{"$f":"Totex!AR81","v":92.003973185825586},{"$f":"Totex!AS81","v":65.738238661642882},{"$f":"Totex!AT81","v":74.969900816429188}]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP13:AP18)","v":1322.6473421839239},{"$f":"SUM(AQ13:AQ18)","v":1690.2281521180366},{"$f":"SUM(AR13:AR18)","v":1650.5892744805533},{"$f":"SUM(AS13:AS18)","v":1501.8408940463235},{"$f":"SUM(AT13:AT18)","v":1592.0925076585379}]
[]
[null,null,null,"Non-totex items"]
[]
[null,null,null,null,"Pass-through expenditure and \"Other revenue associated costs\"",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Input!AP111, Input!AP142)","v":148.02531263392368},{"$f":"SUM(Input!AQ111, Input!AQ142)","v":147.76138647469077},{"$f":"SUM(Input!AR111, Input!AR142)","v":138.82275544004492},{"$f":"SUM(Input!AS111, Input!AS142)","v":127.96529184117928},{"$f":"SUM(Input!AT111, Input!AT142)","v":128.22051368859977}]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,null,"Allocation to \"General\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP270","v":0.1322340951769535},{"$f":"Input!AQ270","v":0.10496853495460695},{"$f":"Input!AR270","v":0.11799047366727941},{"$f":"Input!AS270","v":0.10734292998227217},{"$f":"Input!AT270","v":0.11506689285235977}]
[null,null,null,null,"Allocation to \"Special Rate\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP271","v":0.45035483481315275},{"$f":"Input!AQ271","v":0.47025488360495216},{"$f":"Input!AR271","v":0.4794611479438497},{"$f":"Input!AS271","v":0.49712225818631828},{"$f":"Input!AT271","v":0.51277281278969677}]
[null,null,null,null,"Allocation to \"Structures and Buildings\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP272","v":5.3132473406258089E-2},{"$f":"Input!AQ272","v":4.9873401617026039E-2},{"$f":"Input!AR272","v":5.1851649093121142E-2},{"$f":"Input!AS272","v":5.0320557954873522E-2},{"$f":"Input!AT272","v":5.0996260257377558E-2}]
[null,null,null,null,"Allocation to \"Deferred Revenue\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP273","v":6.5440373214141395E-2},{"$f":"Input!AQ273","v":0.11338756097810007},{"$f":"Input!AR273","v":0.13788265414388243},{"$f":"Input!AS273","v":0.11171682595102995},{"$f":"Input!AT273","v":9.3998525094302801E-2}]
[null,null,null,null,"Allocation to \"Revenue\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP274","v":0.20758984317089965},{"$f":"Input!AQ274","v":0.20152667483616551},{"$f":"Input!AR274","v":0.15659468038305649},{"$f":"Input!AS274","v":0.17544279892933118},{"$f":"Input!AT274","v":0.1628219393591453}]
[null,null,null,null,"Allocation to \"Non Qualifying\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP275","v":9.1248380218594688E-2},{"$f":"Input!AQ275","v":5.9988944009149295E-2},{"$f":"Input!AR275","v":5.6219394768810951E-2},{"$f":"Input!AS275","v":5.805462899617491E-2},{"$f":"Input!AT275","v":6.4343569647117779E-2}]
[null,null,null,null,"Allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP27:AP32)","v":1},{"$f":"SUM(AQ27:AQ32)","v":1},{"$f":"SUM(AR27:AR32)","v":1},{"$f":"SUM(AS27:AS32)","v":0.99999999999999989},{"$f":"SUM(AT27:AT32)","v":1}]
[]
[null,null,null,null,"General pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP27*AP$19","v":174.89907453189358},177.42077286686285,194.75381032609155,161.21200193412753,183.19713798978975]
[null,null,null,null,"Special Rate pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595.66062530529655,794.83804294008064,791.39342832625209,746.59853668486744,816.38175337347036]
[null,null,null,null,"Structures and Buildings pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.275524734445284,84.297427454986618,85.585775857235063,75.573471747857084,81.190763874375676]
[null,null,null,null,"Deferred revenue pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.55453570320816,191.6508476651853,227.58763006680394,167.78089776631234,149.65434753359256]
[null,null,null,null,"Revenue pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP31*AP$19) +AP23","v":422.59346696829164},{"$f":"AQ31*AQ$19 +AQ23","v":488.38744568551522},{"$f":"AR31*AR$19 +AR23","v":397.2962553210283},{"$f":"AS31*AS$19 +AS23","v":391.45246183919539},{"$f":"AT31*AT$19 +AT23","v":387.44810342472783}]
[null,null,null,null,"Non-qualifying expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP32*AP$19","v":120.6894275747124},{"$f":"AQ32*AQ$19","v":101.39500198009678},{"$f":"AR32*AR$19","v":92.795130023187482},{"$f":"AS32*AS$19","v":87.188815915142939},{"$f":"AT32*AT$19","v":102.44091515118153}]
[]
[null,"Capital allowances"]
[null,"Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[null,"When \"non-core\" assets are transferred to the RAV their tax book value is moved into the \"Transfer\" line."]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP279","v":0.18},{"$f":"Input!AQ279","v":0.18},{"$f":"Input!AR279","v":0.18},{"$f":"Input!AS279","v":0.18},{"$f":"Input!AT279","v":0.18}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$263","v":548.94491955964486},{"$f":"AP56","v":605.71149515251204},{"$f":"AQ56","v":668.33686824561983},{"$f":"AR56","v":655.1168711165767},{"$f":"AS56","v":701.80180999399647}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AP16","v":0},{"$f":"-NonCore!AQ16","v":0},{"$f":"-NonCore!AR16","v":0},{"$f":"-NonCore!AS16","v":0},{"$f":"-NonCore!AT16","v":0}]
[null,null,null,null,"Revisions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP257","v":0},{"$f":"Input!AQ257","v":0},{"$f":"Input!AR257","v":-111.14163976411635},{"$f":"Input!AS257","v":0},{"$f":"Input!AT257","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP35 * TOpf","v":189.72763550439427},{"$f":"AQ35 * TOpf","v":209.33346612263404},{"$f":"AR35 * TOpf","v":241.72778507529742},{"$f":"AS35 * TOpf","v":200.73899472976038},{"$f":"AT35 * TOpf","v":227.08589892991475}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP50:AP53)","v":738.6725550640391},{"$f":"SUM(AQ50:AQ53)","v":815.04496127514608},{"$f":"SUM(AR50:AR53)","v":798.92301355680092},{"$f":"SUM(AS50:AS53)","v":855.85586584633711},{"$f":"SUM(AT50:AT53)","v":928.88770892391119}]
[null,null,null,null,"General pool capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP48*AP54","v":-132.96105991152703},{"$f":"-AQ48*AQ54","v":-146.70809302952628},-143.80614244022416,-154.05405585234067,-167.199787606304]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP54:AP55)","v":605.71149515251204},{"$f":"SUM(AQ54:AQ55)","v":668.33686824561983},{"$f":"SUM(AR54:AR55)","v":655.1168711165767},{"$f":"SUM(AS54:AS55)","v":701.80180999399647},{"$f":"SUM(AT54:AT55)","v":761.68792131760722}]
[]
[null,null,"Special Rates pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP280","v":0.06},{"$f":"Input!AQ280","v":0.06},{"$f":"Input!AR280","v":0.06},{"$f":"Input!AS280","v":0.06},{"$f":"Input!AT280","v":0.06}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$264","v":4685.3236575974825},{"$f":"AP68","v":5011.5973039221863},{"$f":"AQ68","v":5592.4387730463304},{"$f":"AR68","v":5936.1630692202589},{"$f":"AS68","v":6453.8683790265168}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AP17","v":0},{"$f":"-NonCore!AQ17","v":0},{"$f":"-NonCore!AR17","v":0},{"$f":"-NonCore!AS17","v":0},{"$f":"-NonCore!AT17","v":0}]
[null,null,null,null,"Revisions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP258","v":0},{"$f":"Input!AQ258","v":0},{"$f":"Input!AR258","v":-259.6465832133232},{"$f":"Input!AS258","v":0},{"$f":"Input!AT258","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP36 * TOpf","v":646.1628359367586},{"$f":"AQ36 * TOpf","v":937.80564612710191},{"$f":"AR36 * TOpf","v":982.27490508216249},{"$f":"AS36 * TOpf","v":929.65435527603609},{"$f":"AT36 * TOpf","v":1011.963321965908}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP62:AP65)","v":5331.4864935342412},{"$f":"SUM(AQ62:AQ65)","v":5949.4029500492879},{"$f":"SUM(AR62:AR65)","v":6315.067094915169},{"$f":"SUM(AS62:AS65)","v":6865.8174244962947},{"$f":"SUM(AT62:AT65)","v":7465.8317009924249}]
[null,null,null,null,"Special Rates capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP66*AP60","v":-319.88918961205445},{"$f":"-AQ66*AQ60","v":-356.96417700295729},-378.9040256949101,-411.94904546977767,-447.94990205954548]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP66:AP67)","v":5011.5973039221863},{"$f":"SUM(AQ66:AQ67)","v":5592.4387730463304},{"$f":"SUM(AR66:AR67)","v":5936.1630692202589},{"$f":"SUM(AS66:AS67)","v":6453.8683790265168},{"$f":"SUM(AT66:AT67)","v":7017.8817989328791}]
[]
[null,null,"Structures and Buildings pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP281","v":0.03},{"$f":"Input!AQ281","v":0.03},{"$f":"Input!AR281","v":0.03},{"$f":"Input!AS281","v":0.03},{"$f":"Input!AT281","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$265","v":0},{"$f":"AP80","v":76.233731810087491},{"$f":"AQ80","v":173.40673453859466},{"$f":"AR80","v":274.36470399552087},{"$f":"AS80","v":360.01008849363961}]
[null,null,null,null,"Transfer",null,"£m nominal"]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AP37 * TOpf","v":76.233731810087491},{"$f":"AQ37 * TOpf","v":99.460014682809799},{"$f":"AR37 * TOpf","v":106.22878185171314},{"$f":"AS37 * TOpf","v":94.103060348457049},{"$f":"AT37 * TOpf","v":100.64173382581242}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP74:AP77)","v":76.233731810087491},{"$f":"SUM(AQ74:AQ77)","v":175.69374649289728},{"$f":"SUM(AR74:AR77)","v":279.63551639030777},{"$f":"SUM(AS74:AS77)","v":368.46776434397793},{"$f":"SUM(AT74:AT77)","v":460.65182231945204}]
[null,null,null,null,"Structures and Buildings capital allowance (straight line)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM($AO77:AO77) * AP72","v":0},{"$f":" - SUM($AO77:AP77) * AQ72","v":-2.2870119543026246},{"$f":" - SUM($AO77:AQ77) * AR72","v":-5.2708123947869181},{"$f":" - SUM($AO77:AR77) * AS72","v":-8.4576758503383136},{"$f":" - SUM($AO77:AS77) * AT72","v":-11.280767660792025}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP78 + AP79","v":76.233731810087491},{"$f":"AQ78 + AQ79","v":173.40673453859466},{"$f":"AR78 + AR79","v":274.36470399552087},{"$f":"AS78 + AS79","v":360.01008849363961},{"$f":"AT78 + AT79","v":449.37105465866}]
[]
[null,null,"Deferred revenue expenditure"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP282","v":0.03},{"$f":"Input!AQ282","v":0.03},{"$f":"Input!AR282","v":0.03},{"$f":"Input!AS282","v":0.03},{"$f":"Input!AT282","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$266","v":2171.3705151980639},{"$f":"AP92","v":2188.1180894077934},{"$f":"AQ92","v":2334.2790467622053},{"$f":"AR92","v":2530.0142184648021},{"$f":"AS92","v":2643.7124408292002}]
[null,null,null,null,"Transfer",null,"£m nominal"]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AO$267","v":2571.5120195893373},{"$f":"AP38 * TOpf","v":93.892934797409552},{"$f":"AQ38 * TOpf","v":226.12310598601408},{"$f":"AR38 * TOpf","v":282.48101351377932},{"$f":"AS38 * TOpf","v":208.91849458099412},{"$f":"AT38 * TOpf","v":185.50722140828319}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP86:AP89)","v":2265.2634499954734},{"$f":"SUM(AQ86:AQ89)","v":2414.2411953938076},{"$f":"SUM(AR86:AR89)","v":2616.7600602759849},{"$f":"SUM(AS86:AS89)","v":2738.9327130457964},{"$f":"SUM(AT86:AT89)","v":2829.2196622374836}]
[null,null,null,null,"Deferred revenue expenditure capital allowance (straight line)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM($AO89:AO89) * AP84","v":-77.145360587680116},{"$f":" - SUM($AO89:AP89) * AQ84","v":-79.962148631602403},{"$f":" - SUM($AO89:AQ89) * AR84","v":-86.745841811182828},{"$f":" - SUM($AO89:AR89) * AS84","v":-95.2202722165962},{"$f":" - SUM($AO89:AS89) * AT84","v":-101.48782705402603}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP90+AP91","v":2188.1180894077934},{"$f":"AQ90+AQ91","v":2334.2790467622053},{"$f":"AR90+AR91","v":2530.0142184648021},{"$f":"AS90+AS91","v":2643.7124408292002},{"$f":"AT90+AT91","v":2727.7318351834574}]
[]
[null,null,"Total capital allowances"]
[]
[null,null,null,null,"General pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP55","v":132.96105991152703},{"$f":"-AQ55","v":146.70809302952628},143.80614244022416,154.05405585234067,167.199787606304]
[null,null,null,null,"Special Rates pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP67","v":319.88918961205445},{"$f":"-AQ67","v":356.96417700295729},378.9040256949101,411.94904546977767,447.94990205954548]
[null,null,null,null,"Structures and Buildings pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP79","v":0},{"$f":"-AQ79","v":2.2870119543026246},{"$f":"-AR79","v":5.2708123947869181},{"$f":"-AS79","v":8.4576758503383136},{"$f":"-AT79","v":11.280767660792025}]
[null,null,null,null,"Deferred revenue expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP91","v":77.145360587680116},{"$f":"-AQ91","v":79.962148631602403},{"$f":"-AR91","v":86.745841811182828},{"$f":"-AS91","v":95.2202722165962},{"$f":"-AT91","v":101.48782705402603}]
[null,null,null,null,"Capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP96:AP99)","v":529.99561011126161},{"$f":"SUM(AQ96:AQ99)","v":585.92143061838851},{"$f":"SUM(AR96:AR99)","v":614.72682234110403},{"$f":"SUM(AS96:AS99)","v":669.68104938905287},{"$f":"SUM(AT96:AT99)","v":727.9182843806675}]
[]
[null,"End of sheet"]

{"sheet":"Finance&Tax","index":8,"n_rows":317,"n_cols":46,"rows_kept":317,"cut":false,"hidden":false,"merged":[]}
["Finance & Tax"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Net debt"]
[null,"Note: Net debt is calculated to generate interest paid (for the tax calculation) and gearing levels (for equity issuance calculations)."]
[null,"\"Core\" net debt is distinct from \"Non-core\" net debt. Non-core net debt relates to assets held outside the main RAV and receiving a pre-tax income."]
[]
[null,null,"Core net debt"]
[null,null,"Note: The company opens the price control at its notionally geared level. Any equity issuance required to reach this level is not shown."]
[null,null,"Equity issuance (if any) occurs at the start of the year and may be followed by transfers to or from non-core net debt (to equalise opening gearing levels across the company)."]
[null,null,"Start of year transfers may also include net debt accompanying non-core assets transferred to core RAV."]
[null,null,"A sub-total is taken before tax and interest on in-year cashflow. This allows the calculation of interest on in-year cashflow to be solved analytically."]
[]
[null,null,null,null,"Opening balance brought forward (before equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":-8236.3283764062526},{"$f":"AQ34","v":-9042.182639011291},{"$f":"AR34","v":-9720.2861673296793},{"$f":"AS34","v":-10124.966315374}]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ89","v":0},{"$f":"AR89","v":0},{"$f":"AS89","v":0},{"$f":"AT89","v":0}]
[null,null,null,null,"Opening balance brought forward (after equity issuance, before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ16:AQ17)","v":-8236.3283764062526},{"$f":"SUM(AR16:AR17)","v":-9042.182639011291},{"$f":"SUM(AS16:AS17)","v":-9720.2861673296793},{"$f":"SUM(AT16:AT17)","v":-10124.966315374}]
[null,null,null,null,"Transfer from non-core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AQ40","v":0},{"$f":"-AR40","v":0},{"$f":"-AS40","v":0},{"$f":"-AT40","v":0}]
[null,null,null,null,"Opening balance brought forward (after equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP69 * AP57","v":-7956.9548238662364},{"$f":"SUM(AQ18:AQ19)","v":-8236.3283764062526},{"$f":"SUM(AR18:AR19)","v":-9042.182639011291},{"$f":"SUM(AS18:AS19)","v":-9720.2861673296793},{"$f":"SUM(AT18:AT19)","v":-10124.966315374}]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP21 * TOpf","v":1759.3138124575341},{"$f":"Revenue!AQ21 * TOpf","v":1916.5328228549083},{"$f":"Revenue!AR21 * TOpf","v":2059.2580333876781},{"$f":"Revenue!AS21 * TOpf","v":2049.1646130856871},{"$f":"Revenue!AT21 * TOpf","v":2079.972915450217}]
[null,null,null,null,"Less TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP138 *TOpf","v":0},{"$f":" - Input!AQ138 *TOpf","v":0},{"$f":" - Input!AR138 *TOpf","v":0},{"$f":" - Input!AS138 *TOpf","v":0},{"$f":" - Input!AT138 *TOpf","v":0}]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP173 * TOpf","v":164.77938272000023},{"$f":" - Input!AQ173 * TOpf","v":183.00581051397481},{"$f":" - Input!AR173 * TOpf","v":187.74214184433276},{"$f":" - Input!AS173 * TOpf","v":183.95141273405767},{"$f":" - Input!AT173 * TOpf","v":181.34158093972468}]
[null,null,null,null,"Less actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AP82 * TOpf","v":-1434.7860531015383},{"$f":"-Totex!AQ82 * TOpf","v":-1994.2496693238511},{"$f":"-Totex!AR82 * TOpf","v":-2048.7059468626599},{"$f":"-Totex!AS82 * TOpf","v":-1870.0718786315288},{"$f":"-Totex!AT82 * TOpf","v":-1973.5120441749004}]
[null,null,null,null,"Less pass-through expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AP111 * TOpf","v":-157.225941202196},{"$f":"-Input!AQ111 * TOpf","v":-167.81329168545079},{"$f":"-Input!AR111 * TOpf","v":-151.10450009377715},{"$f":"-Input!AS111 * TOpf","v":-137.76075727322205},{"$f":"-Input!AT111 * TOpf","v":-140.39264744945604}]
[null,null,null,null,"Less other costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP142 * TOpf","v":-3.3494799999999993},{"$f":" - Input!AQ142 * TOpf","v":-6.5259510651381767},{"$f":" - Input!AR142 * TOpf","v":-21.201844692926176},{"$f":" - Input!AS142 * TOpf","v":-21.579885708154102},{"$f":" - Input!AT142 * TOpf","v":-18.545810496616888}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP182","v":-207.60169733373596},{"$f":"-AQ182","v":-233.04070878634485},{"$f":"-AR182","v":-252.17408211192117},{"$f":"-AS182","v":-258.70528314166228},{"$f":"-AT182","v":-264.69797938061492}]
[null,null,null,null,"Less equity issuance costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP172","v":-36.167976472119207},{"$f":"-AQ172","v":0},{"$f":"-AR172","v":0},{"$f":"-AS172","v":0},{"$f":"-AT172","v":0}]
[null,null,null,null,"Closing net debt (before tax and debt costs)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP20:AP28)","v":-7871.9927767982917},{"$f":"SUM(AQ20:AQ28)","v":-8538.4193638981524},{"$f":"SUM(AR20:AR28)","v":-9268.3688375405673},{"$f":"SUM(AS20:AS28)","v":-9775.2879462644996},{"$f":"SUM(AT20:AT28)","v":-10260.800300485647}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP155","v":-277.10894648125588},{"$f":"AQ155","v":-283.20498664537035},{"$f":"AR155","v":-309.15708924760685},{"$f":"AS155","v":-340.27833466197865},{"$f":"AT155","v":-369.77983770162581}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157","v":-87.226653126704619},{"$f":"AQ157","v":-220.55828846776788},{"$f":"AR157","v":-142.76024054150508},{"$f":"AS157","v":-9.4000344475226427},{"$f":"AT157","v":13.789520122308423}]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP226","v":118.05734905632669},{"$f":"AQ226","v":33.672748256601459},{"$f":"AR226","v":229.0777417890888},{"$f":"AS226","v":242.10843991788886},{"$f":"AT226","v":232.37879270089843}]
[null,null,null,null,"Less tax paid (including cash flow on revenue without a tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP257","v":-118.05734905632673},{"$f":"-AQ257","v":-33.672748256601487},{"$f":"-AR257","v":-229.07774178908875},{"$f":"-AS257","v":-242.10843991788889},{"$f":"-AT257","v":-232.37879270089843}]
[null,null,null,null,"Closing value",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP29:AP33)","v":-8236.3283764062526},{"$f":"SUM(AQ29:AQ33)","v":-9042.182639011291},{"$f":"SUM(AR29:AR33)","v":-9720.2861673296793},{"$f":"SUM(AS29:AS33)","v":-10124.966315374},{"$f":"SUM(AT29:AT33)","v":-10616.790618064964}]
[]
[null,null,"Non-core net debt"]
[null,null,"Note: Values presented below are a summary of those calculated on the \"NonCore\" sheet."]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":0},{"$f":"AQ43","v":0},{"$f":"AR43","v":0},{"$f":"AS43","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AQ23","v":0},{"$f":"NonCore!AR23","v":0},{"$f":"NonCore!AS23","v":0},{"$f":"NonCore!AT23","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP58 * AP69","v":0},{"$f":"SUM(AQ39:AQ40)","v":0},{"$f":"SUM(AR39:AR40)","v":0},{"$f":"SUM(AS39:AS40)","v":0},{"$f":"SUM(AT39:AT40)","v":0}]
[null,null,null,null,"Movement in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43-AP41","v":0},{"$f":"AQ43-AQ41","v":0},{"$f":"AR43-AR41","v":0},{"$f":"AS43-AS41","v":0},{"$f":"AT43-AT41","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AP22","v":0},{"$f":"NonCore!AQ22","v":0},{"$f":"NonCore!AR22","v":0},{"$f":"NonCore!AS22","v":0},{"$f":"NonCore!AT22","v":0}]
[]
[null,null,"Total net debt"]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ16 + AQ39","v":-8236.3283764062526},{"$f":"AR16 + AR39","v":-9042.182639011291},{"$f":"AS16 + AS39","v":-9720.2861673296793},{"$f":"AT16 + AT39","v":-10124.966315374}]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP20 + AP41","v":-7956.9548238662364},{"$f":"AQ18 + AQ39","v":-8236.3283764062526},{"$f":"AR18 + AR39","v":-9042.182639011291},{"$f":"AS18 + AS39","v":-9720.2861673296793},{"$f":"AT18 + AT39","v":-10124.966315374}]
[]
[null,"Regearing"]
[]
[null,null,"Overall opening gearing"]
[null,null,"Note: Opening values are based on real opening RAV inflated by the previous years prices."]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ47","v":-8236.3283764062526},{"$f":"AR47","v":-9042.182639011291},{"$f":"AS47","v":-9720.2861673296793},{"$f":"AT47","v":-10124.966315374}]
[]
[null,null,null,null,"Opening core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Return&RAV'!AP41) * Input!AO$240","v":14467.190588847701},{"$f":"('Return&RAV'!AQ41) * Input!AP$240","v":15377.903506202663},{"$f":"('Return&RAV'!AR41) * Input!AQ$240","v":17262.27472491443},{"$f":"('Return&RAV'!AS41) * Input!AR$240","v":18679.561637920095},{"$f":"('Return&RAV'!AT41) * Input!AS$240","v":19163.354306789799}]
[null,null,null,null,"Opening non-core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AP14 * Input!AO$240","v":0},{"$f":"NonCore!AQ14 * Input!AP$240","v":0},{"$f":"NonCore!AR14 * Input!AQ$240","v":0},{"$f":"NonCore!AS14 * Input!AR$240","v":0},{"$f":"NonCore!AT14 * Input!AS$240","v":0}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP57:AP58)","v":14467.190588847701},{"$f":"SUM(AQ57:AQ58)","v":15377.903506202663},{"$f":"SUM(AR57:AR58)","v":17262.27472491443},{"$f":"SUM(AS57:AS58)","v":18679.561637920095},{"$f":"SUM(AT57:AT58)","v":19163.354306789799}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AQ55 / AQ$59","v":0.53559500962430528},{"$f":" - AR55 / AR$59","v":0.52381176774812988},{"$f":" - AS55 / AS$59","v":0.52037014335482012},{"$f":" - AT55 / AT$59","v":0.52835042097961982}]
[]
[null,null,"Start of price control notional regearing"]
[null,null,"Note: An allowance is given to cover the change in notional gearing from its level in the previous price control. "]
[null,null,"For transmission only, where the Pre-RIIO closing gearing is higher than the notional opening gear the notional gearing at the start of RIIO will be uplifted to reflect this difference."]
[]
[null,null,null,null,"End of price control closing notional gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO216","v":0.6}]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP216","v":0.55000000000000004}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO67-AP69","v":4.9999999999999933E-2}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":14467.190588847701}]
[]
[null,null,null,null,"Movement in net debt for notional regearing change",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AP71 * AP$72","v":723.35952944238409}]
[]
[null,null,"Equity issuance"]
[null,null,"Note: If opening overall gearing exceeds its target level beyond a given threshold, an equity issuance is triggered, bringing opening gearing back to its target level. An allowance is calculated for the cost of raising this equity."]
[]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":14467.190588847701},{"$f":"AQ59","v":15377.903506202663},{"$f":"AR59","v":17262.27472491443},{"$f":"AS59","v":18679.561637920095},{"$f":"AT59","v":19163.354306789799}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ61","v":0.53559500962430528},{"$f":"AR61","v":0.52381176774812988},{"$f":"AS61","v":0.52037014335482012},{"$f":"AT61","v":0.52835042097961982}]
[null,null,null,null,"Less target gearing for equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AQ297","v":-0.55000000000000004},{"$f":"-Input!AR297","v":-0.55000000000000004},{"$f":"-Input!AS297","v":-0.55000000000000004},{"$f":"-Input!AT297","v":-0.55000000000000004}]
[null,null,null,null,"Deviation from equity issuance target gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ81:AQ82)","v":-1.4404990375694759E-2},{"$f":"SUM(AR81:AR82)","v":-2.6188232251870169E-2},{"$f":"SUM(AS81:AS82)","v":-2.9629856645179919E-2},{"$f":"SUM(AT81:AT82)","v":-2.1649579020380227E-2}]
[]
[null,null,null,null,"Threshold deviation above target level",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AQ294","v":2.5000000000000001E-2},{"$f":"Input!AR294","v":2.5000000000000001E-2},{"$f":"Input!AS294","v":2.5000000000000001E-2},{"$f":"Input!AT294","v":2.5000000000000001E-2}]
[]
[null,null,null,null,"Equity issuance threshold met",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ83 >= AQ85","v":false},{"$f":"AR83 >= AR85","v":false},{"$f":"AS83 >= AS85","v":false},{"$f":"AT83 >= AT85","v":false}]
[]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ79 * AQ83 * AQ87","v":0},{"$f":"AR79 * AR83 * AR87","v":0},{"$f":"AS79 * AS83 * AS87","v":0},{"$f":"AT79 * AT83 * AT87","v":0}]
[]
[null,null,"Start of year gearing equalisation between core and non-core net debt"]
[null,null,"Note: Movements in non-core cashflow allow core and non-core gearing levels to diverge within the year. Net debt transfers at the start of the year equalise levels of gearing across the company."]
[null,null,"The overall gearing percentage is exported to the \"NonCore\" sheet to set their opening gearing to that level. Net movements required to reach that level from their net debt brought forward generate a transfer from Core net debt."]
[]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP48","v":-7956.9548238662364},{"$f":"AQ48","v":-8236.3283764062526},{"$f":"AR48","v":-9042.182639011291},{"$f":"AS48","v":-9720.2861673296793},{"$f":"AT48","v":-10124.966315374}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":14467.190588847701},{"$f":"AQ59","v":15377.903506202663},{"$f":"AR59","v":17262.27472491443},{"$f":"AS59","v":18679.561637920095},{"$f":"AT59","v":19163.354306789799}]
[]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP95/AP96","v":0.55000000000000004},{"$f":"-AQ95/AQ96","v":0.53559500962430528},{"$f":"-AR95/AR96","v":0.52381176774812988},{"$f":"-AS95/AS96","v":0.52037014335482012},{"$f":"-AT95/AT96","v":0.52835042097961982}]
[]
[null,"Financing costs"]
[]
[null,null,"Interest"]
[]
[null,null,null,"Forecast cost of debt"]
[null,null,null,"Note: The nominal cost of debt is calculated and adjusted for any portion indexed for inflation."]
[]
[null,null,null,null,"Fixed rate debt"]
[]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP214","v":2.0500000000000001E-2},{"$f":"Input!AQ214","v":1.9E-2},{"$f":"Input!AR214","v":1.9199999999999998E-2},{"$f":"Input!AS214","v":2.06E-2},{"$f":"Input!AT214","v":2.1999999999999999E-2}]
[null,null,null,null,"Forecast Debt inflation (CPIH long term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP236","v":0.02},{"$f":"Input!AQ236","v":0.02},{"$f":"Input!AR236","v":0.02},{"$f":"Input!AS236","v":0.02},{"$f":"Input!AT236","v":0.02}]
[]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1 + AP109) * (1 + AP110)) - 1","v":4.0910000000000002E-2},{"$f":"((1 + AQ109) * (1 + AQ110)) - 1","v":3.9379999999999971E-2},{"$f":"((1 + AR109) * (1 + AR110)) - 1","v":3.9584000000000064E-2},{"$f":"((1 + AS109) * (1 + AS110)) - 1","v":4.1012000000000048E-2},{"$f":"((1 + AT109) * (1 + AT110)) - 1","v":4.2440000000000033E-2}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[]
[null,null,null,null,"Cost of debt (CPIH index-linked)",null,"annual real % (CPIH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP109","v":2.0500000000000001E-2},{"$f":"AQ109","v":1.9E-2},{"$f":"AR109","v":1.9199999999999998E-2},{"$f":"AS109","v":2.06E-2},{"$f":"AT109","v":2.1999999999999999E-2}]
[null,null,null,null,"Forecast Debt inflation (CPIH)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP231","v":3.6737187810280236E-2},{"$f":"Input!AQ231","v":8.7654885340078259E-2},{"$f":"Input!AR231","v":5.1977404294029084E-2},{"$f":"Input!AS231","v":3.2144165620195952E-3},{"$f":"Input!AT231","v":-4.5095254881022395E-3}]
[]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1 + AP116) * (1 + AP117)) - 1","v":5.7990300160390973E-2},{"$f":"((1 + AQ116) * (1 + AQ117)) - 1","v":0.10832032816153969},{"$f":"((1 + AR116) * (1 + AR117)) - 1","v":7.2175370456474486E-2},{"$f":"((1 + AS116) * (1 + AS117)) - 1","v":2.3880633543197138E-2},{"$f":"((1 + AT116) * (1 + AT117)) - 1","v":1.7391264951159613E-2}]
[]
[null,null,null,"Average net debt (except for interest and tax)"]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP20","v":-7956.9548238662364},{"$f":"AQ20","v":-8236.3283764062526},{"$f":"AR20","v":-9042.182639011291},{"$f":"AS20","v":-9720.2861673296793},{"$f":"AT20","v":-10124.966315374}]
[null,null,null,null,"Closing net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29","v":-7871.9927767982917},{"$f":"AQ29","v":-8538.4193638981524},{"$f":"AR29","v":-9268.3688375405673},{"$f":"AS29","v":-9775.2879462644996},{"$f":"AT29","v":-10260.800300485647}]
[]
[null,null,null,null,"Average net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AP123:AP124)","v":-7914.4738003322636},{"$f":"AVERAGE(AQ123:AQ124)","v":-8387.3738701522016},{"$f":"AVERAGE(AR123:AR124)","v":-9155.2757382759301},{"$f":"AVERAGE(AS123:AS124)","v":-9747.7870567970895},{"$f":"AVERAGE(AT123:AT124)","v":-10192.883307929824}]
[]
[null,null,null,null,"Average cost of debt applied (for non core assets)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP153 / AP126","v":4.6034090048117288E-2},{"$f":"AQ153 / AQ126","v":6.006209844846188E-2},{"$f":"AR153 / AR126","v":4.9361411136942389E-2},{"$f":"AS153 / AS126","v":3.5872590062959175E-2},{"$f":"AT153 / AT126","v":3.4925379485347907E-2}]
[]
[null,null,null,"Net interest received"]
[]
[null,null,null,null,"Fixed rate debt"]
[]
[null,null,null,null,"Fixed rate debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 - AP142","v":0.7},{"$f":"1 - AQ142","v":0.7},{"$f":"1 - AR142","v":0.7},{"$f":"1 - AS142","v":0.7},{"$f":"1 - AT142","v":0.7}]
[null,null,null,null,"Average net debt (except for interest and tax) - fixed rate",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$126 * AP134","v":-5540.1316602325842},{"$f":"AQ$126 * AQ134","v":-5871.1617091065409},{"$f":"AR$126 * AR134","v":-6408.6930167931505},{"$f":"AS$126 * AS134","v":-6823.4509397579623},{"$f":"AT$126 * AT134","v":-7135.0183155508767}]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$112","v":4.0910000000000002E-2},{"$f":"AQ$112","v":3.9379999999999971E-2},{"$f":"AR$112","v":3.9584000000000064E-2},{"$f":"AS$112","v":4.1012000000000048E-2},{"$f":"AT$112","v":4.2440000000000033E-2}]
[]
[null,null,null,null,"Net interest received (fixed rate)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP135 * AP136","v":-226.64678622011502},{"$f":"AQ135 * AQ136","v":-231.20634810461542},{"$f":"AR135 * AR136","v":-253.68170437674047},{"$f":"AS135 * AS136","v":-279.8433699413539},{"$f":"AT135 * AT136","v":-302.81017731197943}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP298","v":0.3},{"$f":"Input!AQ298","v":0.3},{"$f":"Input!AR298","v":0.3},{"$f":"Input!AS298","v":0.3},{"$f":"Input!AT298","v":0.3}]
[null,null,null,null,"Average net debt (except for interest and tax) - CPIH index-linked",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$126 * AP142","v":-2374.342140099679},{"$f":"AQ$126 * AQ142","v":-2516.2121610456602},{"$f":"AR$126 * AR142","v":-2746.5827214827791},{"$f":"AS$126 * AS142","v":-2924.3361170391267},{"$f":"AT$126 * AT142","v":-3057.8649923789471}]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$119","v":5.7990300160390973E-2},{"$f":"AQ$119","v":0.10832032816153969},{"$f":"AR$119","v":7.2175370456474486E-2},{"$f":"AS$119","v":2.3880633543197138E-2},{"$f":"AT$119","v":1.7391264951159613E-2}]
[]
[null,null,null,null,"Net interest received (CPIH index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * AP144","v":-137.68881338784547},{"$f":"AQ143 * AQ144","v":-272.55692700852285},{"$f":"AR143 * AR144","v":-198.23562541237146},{"$f":"AS143 * AS144","v":-69.834999168147448},{"$f":"AT143 * AT144","v":-53.18014026733794}]
[]
[null,null,null,null,"Principal inflation accretion on CPIH index-linked debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * AP117","v":-87.226653126704619},{"$f":"AQ143 * AQ117","v":-220.55828846776788},{"$f":"AR143 * AR117","v":-142.76024054150508},{"$f":"AS143 * AS117","v":-9.4000344475226427},{"$f":"AT143 * AT117","v":13.789520122308423}]
[]
[null,null,null,"Principal inflation accretion on index linked debt"]
[null,null,null,"Note: The principal inflation accretion from index linked debt is identified separately from other interest costs."]
[]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP138, AP146)","v":-364.33559960796049},{"$f":"SUM(AQ138, AQ146)","v":-503.76327511313826},{"$f":"SUM(AR138, AR146)","v":-451.91732978911193},{"$f":"SUM(AS138, AS146)","v":-349.67836910950132},{"$f":"SUM(AT138, AT146)","v":-355.99031757931738}]
[]
[null,null,null,null,"Net interest received (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP153 - AP157","v":-277.10894648125588},{"$f":"AQ153 - AQ157","v":-283.20498664537035},{"$f":"AR153 - AR157","v":-309.15708924760685},{"$f":"AS153 - AS157","v":-340.27833466197865},{"$f":"AT153 - AT157","v":-369.77983770162581}]
[]
[null,null,null,null,"Net interest received (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP148","v":-87.226653126704619},{"$f":"AQ148","v":-220.55828846776788},{"$f":"AR148","v":-142.76024054150508},{"$f":"AS148","v":-9.4000344475226427},{"$f":"AT148","v":13.789520122308423}]
[]
[null,null,null,null,"Share of interest expense as principal inflation accretion",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157/AP153","v":0.23941292923492502},{"$f":"AQ157/AQ153","v":0.43782129298376016},{"$f":"AR157/AR153","v":0.31589901765467682},{"$f":"AS157/AS153","v":2.6881944317748274E-2},{"$f":"AT157/AT153","v":-3.8735660610308628E-2}]
[]
[null,null,"Cost of raising equity"]
[null,null,"Note: If equity issuance is negative, then equity issuance costs are set to zero"]
[]
[null,null,null,null,"First year of RIIO-2 (for start of price control regearing)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AP$4)=YEAR(Input!$I$223)","v":true},{"$f":"YEAR(AQ$4)=YEAR(Input!$I$223)","v":false},{"$f":"YEAR(AR$4)=YEAR(Input!$I$223)","v":false},{"$f":"YEAR(AS$4)=YEAR(Input!$I$223)","v":false},{"$f":"YEAR(AT$4)=YEAR(Input!$I$223)","v":false}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP74","v":723.35952944238409}]
[null,null,null,null,"Issue or redeem equity",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ89","v":0},{"$f":"AR89","v":0},{"$f":"AS89","v":0},{"$f":"AT89","v":0}]
[null,null,null,null,"Equity issuance with issuance costs allowed",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP164, MAX(AP166,0), MAX(SUM(AP166:AP167),0))","v":723.35952944238409},{"$f":"IF(AQ164, MAX(AQ166,0), MAX(SUM(AQ166:AQ167),0))","v":0},{"$f":"IF(AR164, MAX(AR166,0), MAX(SUM(AR166:AR167),0))","v":0},{"$f":"IF(AS164, MAX(AS166,0), MAX(SUM(AS166:AS167),0))","v":0},{"$f":"IF(AT164, MAX(AT166,0), MAX(SUM(AT166:AT167),0))","v":0}]
[]
[null,null,null,null,"Equity issuance cost as percentage of new equity",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP295","v":0.05},{"$f":"Input!AQ295","v":0.05},{"$f":"Input!AR295","v":0.05},{"$f":"Input!AS295","v":0.05},{"$f":"Input!AT295","v":0.05}]
[]
[null,null,null,null,"Equity issuance cost",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP168 * AP170","v":36.167976472119207},{"$f":"AQ168 * AQ170","v":0},{"$f":"AR168 * AR170","v":0},{"$f":"AS168 * AS170","v":0},{"$f":"AT168 * AT170","v":0}]
[]
[null,null,"Dividends"]
[null,null,"Note: Unlike interest, dividends are based on notional rather than modelled gearing levels."]
[]
[]
[null,null,null,null,"Closing core RAV",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP44 * TOpf","v":15377.903506202665},{"$f":"'Return&RAV'!AQ44 * TOpf","v":17262.274724914434},{"$f":"'Return&RAV'!AR44 * TOpf","v":18679.561637920091},{"$f":"'Return&RAV'!AS44 * TOpf","v":19163.354306789799},{"$f":"'Return&RAV'!AT44 * TOpf","v":19607.257731897404}]
[null,null,null,null,"Assumed equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Input!AP216)","v":0.44999999999999996},{"$f":"(1-Input!AQ216)","v":0.44999999999999996},{"$f":"(1-Input!AR216)","v":0.44999999999999996},{"$f":"(1-Input!AS216)","v":0.44999999999999996},{"$f":"(1-Input!AT216)","v":0.44999999999999996}]
[null,null,null,null,"Assumed dividends as percentage of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP296","v":0.03},{"$f":"Input!AQ296","v":0.03},{"$f":"Input!AR296","v":0.03},{"$f":"Input!AS296","v":0.03},{"$f":"Input!AT296","v":0.03}]
[]
[null,null,null,null,"Notional dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP178 * AP179 * AP180","v":207.60169733373596},{"$f":"AQ178 * AQ179 * AQ180","v":233.04070878634485},{"$f":"AR178 * AR179 * AR180","v":252.17408211192117},{"$f":"AS178 * AS179 * AS180","v":258.70528314166228},{"$f":"AT178 * AT179 * AT180","v":264.69797938061492}]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Revenue!AP21) * TOpf","v":1759.3138124575341},{"$f":"(Revenue!AQ21) * TOpf","v":1916.5328228549083},{"$f":"(Revenue!AR21) * TOpf","v":2059.2580333876781},{"$f":"(Revenue!AS21) * TOpf","v":2049.1646130856871},{"$f":"(Revenue!AT21) * TOpf","v":2079.972915450217}]
[null,null,null,null,"Less TIRG revenue (tax impact calculated in NonCore tab)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP138 *TOpf","v":0},{"$f":" - Input!AQ138 *TOpf","v":0},{"$f":" - Input!AR138 *TOpf","v":0},{"$f":" - Input!AS138 *TOpf","v":0},{"$f":" - Input!AT138 *TOpf","v":0}]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP173 * TOpf","v":164.77938272000023},{"$f":" - Input!AQ173 * TOpf","v":183.00581051397481},{"$f":" - Input!AR173 * TOpf","v":187.74214184433276},{"$f":" - Input!AS173 * TOpf","v":183.95141273405767},{"$f":" - Input!AT173 * TOpf","v":181.34158093972468}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,{"$f":"G155","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP155","v":-277.10894648125588},{"$f":"AQ155","v":-283.20498664537035},{"$f":"AR155","v":-309.15708924760685},{"$f":"AS155","v":-340.27833466197865},{"$f":"AT155","v":-369.77983770162581}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,{"$f":"G157","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157","v":-87.226653126704619},{"$f":"AQ157","v":-220.55828846776788},{"$f":"AR157","v":-142.76024054150508},{"$f":"AS157","v":-9.4000344475226427},{"$f":"AT157","v":13.789520122308423}]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AP39 * TOpf","v":-458.42243294933832},{"$f":"-TaxPools!AQ39 * TOpf","v":-576.23374740254735},{"$f":"-TaxPools!AR39 * TOpf","v":-493.12279773452872},{"$f":"-TaxPools!AS39 * TOpf","v":-487.43128756752407},{"$f":"-TaxPools!AT39 * TOpf","v":-480.2695163272615}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AP100","v":-529.99561011126161},{"$f":"-TaxPools!AQ100","v":-585.92143061838851},{"$f":"-TaxPools!AR100","v":-614.72682234110403},{"$f":"-TaxPools!AS100","v":-669.68104938905287},{"$f":"-TaxPools!AT100","v":-727.9182843806675}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP189:AP195)","v":571.33955250897384},{"$f":"SUM(AQ189:AQ195)","v":433.62018023480891},{"$f":"SUM(AR189:AR195)","v":687.23322536726641},{"$f":"SUM(AS189:AS195)","v":726.32531975366658},{"$f":"SUM(AT189:AT195)","v":697.13637810269529}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$268","v":0},{"$f":"SUM(AP207)","v":0},{"$f":"SUM(AQ207)","v":0},{"$f":"SUM(AR207)","v":0},{"$f":"SUM(AS207)","v":0}]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP196, 0)","v":0},{"$f":"MIN(AQ196, 0)","v":0},{"$f":"MIN(AR196, 0)","v":0},{"$f":"MIN(AS196, 0)","v":0},{"$f":"MIN(AT196, 0)","v":0}]
[null,null,null,null,"Contributions to losses from clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP315","v":0},{"$f":" - AQ315","v":0},{"$f":" - AR315","v":0},{"$f":" - AS315","v":0},{"$f":" - AT315","v":0}]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP281","v":-68.042432847791659},{"$f":"AQ281","v":-290.06793766719215},{"$f":"AR281","v":0},{"$f":"AS281","v":0},{"$f":"AT281","v":0}]
[null,null,null,null,"Profits used to offset outstanding losses (excluded from corporation tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP196 >= 0, MIN(AP196, -AP202-AP204-AP205), 0)","v":68.042432847791659},{"$f":"IF(AQ196 >= 0, MIN(AQ196, -AQ202-AQ204-AQ205), 0)","v":290.06793766719215},{"$f":"IF(AR196 >= 0, MIN(AR196, -AR202-AR204-AR205), 0)","v":0},{"$f":"IF(AS196 >= 0, MIN(AS196, -AS202-AS204-AS205), 0)","v":0},{"$f":"IF(AT196 >= 0, MIN(AT196, -AT202-AT204-AT205), 0)","v":0}]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP202:AP206)","v":0},{"$f":"SUM(AQ202:AQ206)","v":0},{"$f":"SUM(AR202:AR206)","v":0},{"$f":"SUM(AS202:AS206)","v":0},{"$f":"SUM(AT202:AT206)","v":0}]
[]
[null,null,null,"Tax allowance (before Tax Trigger adjustment)"]
[null,null,null,"Note: A \"grossing-up factor\" based on the infinite geometric progression of being taxed on tax is used to move the tax allowance from a post-tax to a pre-tax basis. This can only be applied once tax losses have been taken into account."]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP196 - AP206,0)","v":503.29711966118219},{"$f":"MAX(AQ196 - AQ206,0)","v":143.55224256761676},{"$f":"MAX(AR196 - AR206,0)","v":687.23322536726641},{"$f":"MAX(AS196 - AS206,0)","v":726.32531975366658},{"$f":"MAX(AT196 - AT206,0)","v":697.13637810269529}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP278","v":0.19},{"$f":"Input!AQ278","v":0.19},{"$f":"Input!AR278","v":0.25},{"$f":"Input!AS278","v":0.25},{"$f":"Input!AT278","v":0.25}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP213*AP212","v":95.626452735624625},{"$f":"AQ213*AQ212","v":27.274926087847184},{"$f":"AR213*AR212","v":171.8083063418166},{"$f":"AS213*AS212","v":181.58132993841664},{"$f":"AT213*AT212","v":174.28409452567382}]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 - AP213)","v":1.2345679012345678},{"$f":"1 / (1 - AQ213)","v":1.2345679012345678},{"$f":"1 / (1 - AR213)","v":1.3333333333333333},{"$f":"1 / (1 - AS213)","v":1.3333333333333333},{"$f":"1 / (1 - AT213)","v":1.3333333333333333}]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP214 * AP216","v":118.05734905632669},{"$f":"AQ214 * AQ216","v":33.672748256601459},{"$f":"AR214 * AR216","v":229.0777417890888},{"$f":"AS214 * AS216","v":242.10843991788886},{"$f":"AT214 * AT216","v":232.37879270089843}]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP218","v":118.05734905632669},{"$f":"AQ218","v":33.672748256601459},{"$f":"AR218","v":229.0777417890888},{"$f":"AS218","v":242.10843991788886},{"$f":"AT218","v":232.37879270089843}]
[null,null,null,null,"Additional allowance where tax trigger positive (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP289","v":0},{"$f":"AQ289","v":0},{"$f":"AR289","v":0},{"$f":"AS289","v":0},{"$f":"AT289","v":0}]
[null,null,null,null,"Tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP222:AP223)","v":118.05734905632669},{"$f":"SUM(AQ222:AQ223)","v":33.672748256601459},{"$f":"SUM(AR222:AR223)","v":229.0777417890888},{"$f":"SUM(AS222:AS223)","v":242.10843991788886},{"$f":"SUM(AT222:AT223)","v":232.37879270089843}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP23 * TOpf","v":0},{"$f":"Revenue!AQ23 * TOpf","v":0},{"$f":"Revenue!AR23 * TOpf","v":0},{"$f":"Revenue!AS23 * TOpf","v":0},{"$f":"Revenue!AT23 * TOpf","v":0}]
[null,null,null,null,"Tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP224:AP225)","v":118.05734905632669},{"$f":"SUM(AQ224:AQ225)","v":33.672748256601459},{"$f":"SUM(AR224:AR225)","v":229.0777417890888},{"$f":"SUM(AS224:AS225)","v":242.10843991788886},{"$f":"SUM(AT224:AT225)","v":232.37879270089843}]
[]
[null,"Tax paid"]
[]
[null,null,"Tax base"]
[]
[]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP189","v":1759.3138124575341},{"$f":"AQ189","v":1916.5328228549083},{"$f":"AR189","v":2059.2580333876781},{"$f":"AS189","v":2049.1646130856871},{"$f":"AT189","v":2079.972915450217}]
[null,null,null,null,"Less TIRG revenue (tax impact calculated in NonCore tab)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP190","v":0},0,0,0,0]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164.77938272000023,183.00581051397481,187.74214184433276,183.95141273405767,181.34158093972468]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP226","v":118.05734905632669},{"$f":"AQ226","v":33.672748256601459},{"$f":"AR226","v":229.0777417890888},{"$f":"AS226","v":242.10843991788886},{"$f":"AT226","v":232.37879270089843}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192","v":-277.10894648125588},-283.20498664537035,-309.15708924760685,-340.27833466197865,-369.77983770162581]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-87.226653126704619,-220.55828846776788,-142.76024054150508,-9.4000344475226427,13.789520122308423]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-458.42243294933832,-576.23374740254735,-493.12279773452872,-487.43128756752407,-480.2695163272615]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-529.99561011126161,-585.92143061838851,-614.72682234110403,-669.68104938905287,-727.9182843806675]
[null,null,null,null,"Profits attributable to corporation tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP233:AP240)","v":689.39690156530082},{"$f":"SUM(AQ233:AQ240)","v":467.29292849141052},{"$f":"SUM(AR233:AR240)","v":916.31096715635499},{"$f":"SUM(AS233:AS240)","v":968.43375967155555},{"$f":"SUM(AT233:AT240)","v":929.51517080359372}]
[]
[null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP202","v":0},{"$f":"SUM(AP250)","v":0},{"$f":"SUM(AQ250)","v":0},{"$f":"SUM(AR250)","v":0},{"$f":"SUM(AS250)","v":0}]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP241, 0)","v":0},{"$f":"MIN(AQ241, 0)","v":0},{"$f":"MIN(AR241, 0)","v":0},{"$f":"MIN(AS241, 0)","v":0},{"$f":"MIN(AT241, 0)","v":0}]
[null,null,null,null,"Contributions to losses from clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP204","v":0},{"$f":"AQ204","v":0},0,0,0]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP205","v":-68.042432847791659},-290.06793766719215,0,0,0]
[null,null,null,null,"Profits reduced by tax losses ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP241 >= 0, MIN(AP241, -AP245-AP247-AP248), 0)","v":68.042432847791659},{"$f":"IF(AQ241 >= 0, MIN(AQ241, -AQ245-AQ247-AQ248), 0)","v":290.06793766719215},0,0,0]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP245:AP249)","v":0},{"$f":"SUM(AQ245:AQ249)","v":0},{"$f":"SUM(AR245:AR249)","v":0},{"$f":"SUM(AS245:AS249)","v":0},{"$f":"SUM(AT245:AT249)","v":0}]
[]
[null,null,"Tax paid"]
[]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP241 - AP249,0)","v":621.35446871750912},{"$f":"MAX(AQ241 - AQ249,0)","v":177.22499082421837},{"$f":"MAX(AR241 - AR249,0)","v":916.31096715635499},{"$f":"MAX(AS241 - AS249,0)","v":968.43375967155555},{"$f":"MAX(AT241 - AT249,0)","v":929.51517080359372}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP278","v":0.19},{"$f":"Input!AQ278","v":0.19},{"$f":"Input!AR278","v":0.25},{"$f":"Input!AS278","v":0.25},{"$f":"Input!AT278","v":0.25}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP256*AP255","v":118.05734905632673},{"$f":"AQ256*AQ255","v":33.672748256601487},{"$f":"AR256*AR255","v":229.07774178908875},{"$f":"AS256*AS255","v":242.10843991788889},{"$f":"AT256*AT255","v":232.37879270089843}]
[]
[null,"Tax trigger calculations"]
[]
[null,null,"Tax trigger adjustment"]
[]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP255","v":-20.507786333364407},{"$f":"Input!AQ255","v":-63.333396211180741},{"$f":"Input!AR255","v":0},{"$f":"Input!AS255","v":0},{"$f":"Input!AT255","v":0}]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP261","v":5.794647515116063},{"$f":"Input!AQ261","v":5.6654995528096048},{"$f":"Input!AR261","v":5.4459801653220365},{"$f":"Input!AS261","v":5.2315625946540782},{"$f":"Input!AT261","v":5.0709512798558656}]
[]
[null,null,null,null,"Materiality threshold test passed?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AP263) > AP264","v":true},{"$f":"ABS(AQ263) > AQ264","v":true},{"$f":"ABS(AR263) > AR264","v":false},{"$f":"ABS(AS263) > AS264","v":false},{"$f":"ABS(AT263) > AT264","v":false}]
[]
[null,null,null,null,"Tax trigger deadband value applied",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP263 > 0, -AP264, IF(AP263 < 0, AP264, 0))","v":5.794647515116063},{"$f":"IF(AQ263 > 0, -AQ264, IF(AQ263 < 0, AQ264, 0))","v":5.6654995528096048},{"$f":"IF(AR263 > 0, -AR264, IF(AR263 < 0, AR264, 0))","v":0},{"$f":"IF(AS263 > 0, -AS264, IF(AS263 < 0, AS264, 0))","v":0},{"$f":"IF(AT263 > 0, -AT264, IF(AT263 < 0, AT264, 0))","v":0}]
[]
[null,null,null,null,"Tax trigger adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP263, AP268) * AP266","v":-14.713138818248344},{"$f":"SUM(AQ263, AQ268) * AQ266","v":-57.667896658371134},{"$f":"SUM(AR263, AR268) * AR266","v":0},{"$f":"SUM(AS263, AS268) * AS266","v":0},{"$f":"SUM(AT263, AT268) * AT266","v":0}]
[]
[null,null,"Adjustment to losses"]
[]
[null,null,null,null,"Profit impact of tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP270 * TOpf) * ((1 - AP213) / AP213)","v":-68.042432847791659},{"$f":"(AQ270 * TOpf) * ((1 - AQ213) / AQ213)","v":-290.06793766719215},{"$f":"(AR270 * TOpf) * ((1 - AR213) / AR213)","v":0},{"$f":"(AS270 * TOpf) * ((1 - AS213) / AS213)","v":0},{"$f":"(AT270 * TOpf) * ((1 - AT213) / AT213)","v":0}]
[]
[null,null,null,null,"Outstanding taxable losses (before tax trigger)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MIN(AP196 + SUM(AP202, AP204), 0)","v":0},{"$f":" MIN(AQ196 + SUM(AQ202, AQ204), 0)","v":0},{"$f":" MIN(AR196 + SUM(AR202, AR204), 0)","v":0},{"$f":" MIN(AS196 + SUM(AS202, AS204), 0)","v":0},{"$f":" MIN(AT196 + SUM(AT202, AT204), 0)","v":0}]
[]
[null,null,null,null,"Taxable losses outstanding?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP276 < 0","v":false},{"$f":"AQ276 < 0","v":false},{"$f":"AR276 < 0","v":false},{"$f":"AS276 < 0","v":false},{"$f":"AT276 < 0","v":false}]
[null,null,null,null,"Profit impact of tax trigger > outstanding taxable losses?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(AP274 + AP276 > 0, AP278)","v":false},{"$f":"AND(AQ274 + AQ276 > 0, AQ278)","v":false},{"$f":"AND(AR274 + AR276 > 0, AR278)","v":false},{"$f":"AND(AS274 + AS276 > 0, AS278)","v":false},{"$f":"AND(AT274 + AT276 > 0, AT278)","v":false}]
[]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP274 < 0, AP274, AP278 * IF(AP279, - AP276, AP274))","v":-68.042432847791659},{"$f":"IF(AQ274 < 0, AQ274, AQ278 * IF(AQ279, - AQ276, AQ274))","v":-290.06793766719215},{"$f":"IF(AR274 < 0, AR274, AR278 * IF(AR279, - AR276, AR274))","v":0},{"$f":"IF(AS274 < 0, AS274, AS278 * IF(AS279, - AS276, AS274))","v":0},{"$f":"IF(AT274 < 0, AT274, AT278 * IF(AT279, - AT276, AT274))","v":0}]
[]
[null,null,"Adjustment to tax allowance"]
[]
[null,null,null,null,"Profit impact of tax trigger (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP274 - AP281","v":0},{"$f":"AQ274 - AQ281","v":0},{"$f":"AR274 - AR281","v":0},{"$f":"AS274 - AS281","v":0},{"$f":"AT274 - AT281","v":0}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP213","v":0.19},{"$f":"AQ213","v":0.19},{"$f":"AR213","v":0.25},{"$f":"AS213","v":0.25},{"$f":"AT213","v":0.25}]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP216","v":1.2345679012345678},{"$f":"AQ216","v":1.2345679012345678},{"$f":"AR216","v":1.3333333333333333},{"$f":"AS216","v":1.3333333333333333},{"$f":"AT216","v":1.3333333333333333}]
[]
[null,null,null,null,"Additional allowance where tax trigger positive (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP285 * AP286 * AP287","v":0},{"$f":"AQ285 * AQ286 * AQ287","v":0},{"$f":"AR285 * AR286 * AR287","v":0},{"$f":"AS285 * AS286 * AS287","v":0},{"$f":"AT285 * AT286 * AT287","v":0}]
[]
[null,"Tax clawback calculations"]
[]
[null,null,null,"Gearing level test"]
[]
[null,null,null,null,"Closing RAV (TO, Non-core)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Return&RAV'!AP44, NonCore!AP32)","v":14176.011229599255},{"$f":"SUM('Return&RAV'!AQ44, NonCore!AQ32)","v":14630.656912450944},{"$f":"SUM('Return&RAV'!AR44, NonCore!AR32)","v":15049.638596873861},{"$f":"SUM('Return&RAV'!AS44, NonCore!AS32)","v":15389.948105147892},{"$f":"SUM('Return&RAV'!AT44, NonCore!AT32)","v":15817.77431904908}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP243","v":1.1292169796764278},{"$f":"Input!AQ243","v":1.2223879490900964},{"$f":"Input!AR243","v":1.2467527246137471},{"$f":"Input!AS243","v":1.240711341030807},{"$f":"Input!AT243","v":1.2403071023206147}]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP252","v":8330.8154859799979},{"$f":"Input!AQ252","v":0},{"$f":"Input!AR252","v":0},{"$f":"Input!AS252","v":0},{"$f":"Input!AT252","v":0}]
[null,null,null,null,"Closing RAV (TO, Non-core)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP295 * AP296","v":16007.792584547193},{"$f":"AQ295 * AQ296","v":17884.338697051753},{"$f":"AR295 * AR296","v":18763.177925104697},{"$f":"AS295 * AS296","v":19094.483151932571},{"$f":"AT295 * AT296","v":19618.897830821199}]
[]
[null,null,null,null,"Actual gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP298/AP299","v":0.52042250310151983},{"$f":"AQ298/AQ299","v":0},{"$f":"AR298/AR299","v":0},{"$f":"AS298/AS299","v":0},{"$f":"AT298/AT299","v":0}]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP260","v":0.6},{"$f":"Input!AQ260","v":0.59},{"$f":"Input!AR260","v":0.57999999999999996},{"$f":"Input!AS260","v":0.56000000000000005},{"$f":"Input!AT260","v":0.55000000000000004}]
[null,null,null,null,"Gearing level test (actual gearing > notional gearing)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP301 > AP302","v":false},{"$f":"AQ301 > AQ302","v":false},{"$f":"AR301 > AR302","v":false},{"$f":"AS301 > AS302","v":false},{"$f":"AT301 > AT302","v":false}]
[]
[null,null,null,"Positive benefit test"]
[]
[null,null,null,null,"Tax deductible net interest cost - actual",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP253","v":334.24852264000003},{"$f":"Input!AQ253","v":0},{"$f":"Input!AR253","v":0},{"$f":"Input!AS253","v":0},{"$f":"Input!AT253","v":0}]
[null,null,null,null,"Interest (TO, Non-core) - notional",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(AP192, AP193, NonCore!AP19, NonCore!AP20)","v":364.33559960796049},{"$f":" - SUM(AQ192, AQ193, NonCore!AQ19, NonCore!AQ20)","v":503.76327511313821},{"$f":" - SUM(AR192, AR193, NonCore!AR19, NonCore!AR20)","v":451.91732978911193},{"$f":" - SUM(AS192, AS193, NonCore!AS19, NonCore!AS20)","v":349.67836910950132},{"$f":" - SUM(AT192, AT193, NonCore!AT19, NonCore!AT20)","v":355.99031757931738}]
[null,null,null,null,"Positive benefit test (actual interest > notional interest)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP307 > AP308","v":false},{"$f":"AQ307 > AQ308","v":false},{"$f":"AR307 > AR308","v":false},{"$f":"AS307 > AS308","v":false},{"$f":"AT307 > AT308","v":false}]
[]
[null,null,null,"Positive benefit for tax clawback"]
[]
[null,null,null,null,"Tax clawback applies?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP303 * AP309 = 1","v":false},{"$f":"AQ303 * AQ309 = 1","v":false},{"$f":"AR303 * AR309 = 1","v":false},{"$f":"AS303 * AS309 = 1","v":false},{"$f":"AT303 * AT309 = 1","v":false}]
[]
[null,null,null,null,"Positive benefit for tax clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP307 - AP308) * AP313","v":0},{"$f":"(AQ307 - AQ308) * AQ313","v":0},{"$f":"(AR307 - AR308) * AR313","v":0},{"$f":"(AS307 - AS308) * AS313","v":0},{"$f":"(AT307 - AT308) * AT313","v":0}]
[]
[null,"End of sheet"]

{"sheet":"NonCore","index":9,"n_rows":726,"n_cols":46,"rows_kept":726,"cut":false,"hidden":false,"merged":[]}
["Non-Core Calculations"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Non-Core"]
[]
[null,null,"Exported values"]
[]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH60 + AH144 + AH228 + AH312 + AH396 + AH480 + AH564 + AH648","v":0},0,0,0,0,0,0,0,{"$f":"AP60 + AP144 + AP228 + AP312 + AP396 + AP480 + AP564 + AP648","v":0},{"$f":"AQ60 + AQ144 + AQ228 + AQ312 + AQ396 + AQ480 + AQ564 + AQ648","v":0},{"$f":"AR60 + AR144 + AR228 + AR312 + AR396 + AR480 + AR564 + AR648","v":0},{"$f":"AS60 + AS144 + AS228 + AS312 + AS396 + AS480 + AS564 + AS648","v":0},{"$f":"AT60 + AT144 + AT228 + AT312 + AT396 + AT480 + AT564 + AT648","v":0}]
[null,null,null,null,"Cost transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AJ68+AJ152+AJ236+AJ320+AJ404+AJ488+AJ572+AJ656)","v":0},160.39998991421564,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79+AH163+AH247+AH331+AH415+AH499+AH583+AH667","v":6.7121143221876709},8.0501146119725266,8.0501146119725266,0,0,0,0,0,{"$f":"AP79+AP163+AP247+AP331+AP415+AP499+AP583+AP667","v":0},{"$f":"AQ79+AQ163+AQ247+AQ331+AQ415+AQ499+AQ583+AQ667","v":0},{"$f":"AR79+AR163+AR247+AR331+AR415+AR499+AR583+AR667","v":0},{"$f":"AS79+AS163+AS247+AS331+AS415+AS499+AS583+AS667","v":0},{"$f":"AT79+AT163+AT247+AT331+AT415+AT499+AT583+AT667","v":0}]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AJ77+AJ161+AJ245+AJ329+AJ413+AJ497+AJ581+AJ665)","v":0},52.221306383763604,0,0,0,0,{"$f":"-(AP77+AP161+AP245+AP329+AP413+AP497+AP581+AP665)","v":0},{"$f":"-(AQ77+AQ161+AQ245+AQ329+AQ413+AQ497+AQ581+AQ665)","v":0},{"$f":"-(AR77+AR161+AR245+AR329+AR413+AR497+AR581+AR665)","v":0},{"$f":"-(AS77+AS161+AS245+AS329+AS413+AS497+AS581+AS665)","v":0},{"$f":"-(AT77+AT161+AT245+AT329+AT413+AT497+AT581+AT665)","v":0}]
[null,null,null,null,"Opening RAV after transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH69-AH78) + (AH153-AH162) + (AH237-AH246) + (AH321-AH330) + (AH405-AH414) + (AH489-AH498) + (AH573-AH582) + (AH657-AH666)","v":130.99102707658474},124.27891275439708,116.22879814242455,0,0,0,0,0,{"$f":"(AP69-AP78) + (AP153-AP162) + (AP237-AP246) + (AP321-AP330) + (AP405-AP414) + (AP489-AP498) + (AP573-AP582) + (AP657-AP666)","v":0},{"$f":"(AQ69-AQ78) + (AQ153-AQ162) + (AQ237-AQ246) + (AQ321-AQ330) + (AQ405-AQ414) + (AQ489-AQ498) + (AQ573-AQ582) + (AQ657-AQ666)","v":0},{"$f":"(AR69-AR78) + (AR153-AR162) + (AR237-AR246) + (AR321-AR330) + (AR405-AR414) + (AR489-AR498) + (AR573-AR582) + (AR657-AR666)","v":0},{"$f":"(AS69-AS78) + (AS153-AS162) + (AS237-AS246) + (AS321-AS330) + (AS405-AS414) + (AS489-AS498) + (AS573-AS582) + (AS657-AS666)","v":0},{"$f":"(AT69-AT78) + (AT153-AT162) + (AT237-AT246) + (AT321-AT330) + (AT405-AT414) + (AT489-AT498) + (AT573-AT582) + (AT657-AT666)","v":0}]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH85+AH169+AH253+AH337+AH421+AH505+AH589+AH673","v":124.27891275439708},116.22879814242455,108.17868353045203,0,0,0,0,0,{"$f":"AP85+AP169+AP253+AP337+AP421+AP505+AP589+AP673","v":0},{"$f":"AQ85+AQ169+AQ253+AQ337+AQ421+AQ505+AQ589+AQ673","v":0},{"$f":"AR85+AR169+AR253+AR337+AR421+AR505+AR589+AR673","v":0},{"$f":"AS85+AS169+AS253+AS337+AS421+AS505+AS589+AS673","v":0},{"$f":"AT85+AT169+AT253+AT337+AT421+AT505+AT589+AT673","v":0}]
[null,null,null,null,"General pool capital allowance transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH94+AH178+AH262+AH346+AH430+AH514+AH598+AH682","v":0},0,0,-1.6620872047590038,0,0,0,0,{"$f":"AP94+AP178+AP262+AP346+AP430+AP514+AP598+AP682","v":0},{"$f":"AQ94+AQ178+AQ262+AQ346+AQ430+AQ514+AQ598+AQ682","v":0},{"$f":"AR94+AR178+AR262+AR346+AR430+AR514+AR598+AR682","v":0},{"$f":"AS94+AS178+AS262+AS346+AS430+AS514+AS598+AS682","v":0},{"$f":"AT94+AT178+AT262+AT346+AT430+AT514+AT598+AT682","v":0}]
[null,null,null,null,"Special Rate capital allowance transfer ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH105 + AH189 + AH273 + AH357 + AH441 + AH525  + AH609  + AH693","v":0},0,0,-54.669882705858456,0,0,0,0,{"$f":"AP105 + AP189 + AP273 + AP357 + AP441 + AP525  + AP609  + AP693","v":0},{"$f":"AQ105 + AQ189 + AQ273 + AQ357 + AQ441 + AQ525  + AQ609  + AQ693","v":0},{"$f":"AR105 + AR189 + AR273 + AR357 + AR441 + AR525  + AR609  + AR693","v":0},{"$f":"AS105 + AS189 + AS273 + AS357 + AS441 + AS525  + AS609  + AS693","v":0},{"$f":"AT105 + AT189 + AT273 + AT357 + AT441 + AT525  + AT609  + AT693","v":0}]
[null,null,null,null,"Dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP131+AP215+AP299+AP383+AP467+AP551+AP635+AP719","v":0},{"$f":"AQ131+AQ215+AQ299+AQ383+AQ467+AQ551+AQ635+AQ719","v":0},{"$f":"AR131+AR215+AR299+AR383+AR467+AR551+AR635+AR719","v":0},{"$f":"AS131+AS215+AS299+AS383+AS467+AS551+AS635+AS719","v":0},{"$f":"AT131+AT215+AT299+AT383+AT467+AT551+AT635+AT719","v":0}]
[null,null,null,null,"Interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP133+AP217+AP301+AP385+AP469+AP553+AP637+AP721","v":0},0,0,0,0]
[null,null,null,null,"Interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - (AP120+AP204+AP288+AP372+AP456+AP540+AP624+AP708)","v":0},{"$f":" - (AQ120+AQ204+AQ288+AQ372+AQ456+AQ540+AQ624+AQ708)","v":0},{"$f":" - (AR120+AR204+AR288+AR372+AR456+AR540+AR624+AR708)","v":0},{"$f":" - (AS120+AS204+AS288+AS372+AS456+AS540+AS624+AS708)","v":0},{"$f":" - (AT120+AT204+AT288+AT372+AT456+AT540+AT624+AT708)","v":0}]
[null,null,null,null,"Closing total net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP136+AP220+AP304+AP388+AP472+AP556+AP640+AP724","v":0},{"$f":"AQ136+AQ220+AQ304+AQ388+AQ472+AQ556+AQ640+AQ724","v":0},{"$f":"AR136+AR220+AR304+AR388+AR472+AR556+AR640+AR724","v":0},{"$f":"AS136+AS220+AS304+AS388+AS472+AS556+AS640+AS724","v":0},{"$f":"AT136+AT220+AT304+AT388+AT472+AT556+AT640+AT724","v":0}]
[null,null,null,null,"Net debt transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ127+AQ211+AQ295+AQ379+AQ463+AQ547+AQ631+AQ715","v":0},{"$f":"AR127+AR211+AR295+AR379+AR463+AR547+AR631+AR715","v":0},{"$f":"AS127+AS211+AS295+AS379+AS463+AS547+AS631+AS715","v":0},{"$f":"AT127+AT211+AT295+AT379+AT463+AT547+AT631+AT715","v":0}]
[]
[null,null,"Non-core RAV summary"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH67-AH76) + (AH151-AH160) + (AH235-AH244) + (AH319-AH328) + (AH403-AH412) + (AH487-AH496) + (AH571-AH580) + (AH655-AH664)","v":130.99102707658474},{"$f":"(AI67-AI76) + (AI151-AI160) + (AI235-AI244) + (AI319-AI328) + (AI403-AI412) + (AI487-AI496) + (AI571-AI580) + (AI655-AI664)","v":124.27891275439708},116.22879814242455,108.17868353045203,0,0,0,0,{"$f":"(AP67-AP76) + (AP151-AP160) + (AP235-AP244) + (AP319-AP328) + (AP403-AP412) + (AP487-AP496) + (AP571-AP580) + (AP655-AP664)","v":0},0,0,0,0]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH68-AH77) + (AH152-AH161) + (AH236-AH245) + (AH320-AH329) + (AH404-AH413) + (AH488-AH497) + (AH572-AH581) + (AH656-AH665)","v":0},0,0,-108.17868353045203,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH27:AH28)","v":130.99102707658474},{"$f":"SUM(AI27:AI28)","v":124.27891275439708},116.22879814242455,0,0,0,0,0,{"$f":"SUM(AP27:AP28)","v":0},{"$f":"SUM(AQ27:AQ28)","v":0},{"$f":"SUM(AR27:AR28)","v":0},{"$f":"SUM(AS27:AS28)","v":0},{"$f":"SUM(AT27:AT28)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH70+AH154+AH238+AH322+AH406+AH490+AH574+AH658","v":0},{"$f":"AI70+AI154+AI238+AI322+AI406+AI490+AI574+AI658","v":0},0,0,0,0,0,0,{"$f":"AP70+AP154+AP238+AP322+AP406+AP490+AP574+AP658","v":0},{"$f":"AQ70+AQ154+AQ238+AQ322+AQ406+AQ490+AQ574+AQ658","v":0},{"$f":"AR70+AR154+AR238+AR322+AR406+AR490+AR574+AR658","v":0},{"$f":"AS70+AS154+AS238+AS322+AS406+AS490+AS574+AS658","v":0},{"$f":"AT70+AT154+AT238+AT322+AT406+AT490+AT574+AT658","v":0}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AH79+AH163+AH247+AH331+AH415+AH499+AH583+AH667)+(AH80+AH164+AH248+AH332+AH416+AH500+AH584+AH668)","v":-6.7121143221876709},-8.0501146119725266,-8.0501146119725266,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH29:AH31)","v":124.27891275439707},{"$f":"SUM(AI29:AI31)","v":116.22879814242455},108.17868353045202,0,0,0,0,0,{"$f":"SUM(AP29:AP31)","v":0},{"$f":"SUM(AQ29:AQ31)","v":0},{"$f":"SUM(AR29:AR31)","v":0},{"$f":"SUM(AS29:AS31)","v":0},{"$f":"SUM(AT29:AT31)","v":0}]
[]
[]
[null,"TIRG"]
[null,"Note: TIRG projects are held outside the RAV. They are transferred into the core based on their commission date with their own RAV, net debt and tax book value."]
[null,"Holding TIRG outside the core allows the core tax calculation to avoid double counting the tax already allowed in the TIRG pre-tax revenues."]
[null,"Grouping projects by year of commission (2010 to 2017) allows values transferred to the core to be identified and moved across at the appropriate time."]
[]
[null,null,"Common imports"]
[]
[null,null,null,null,"TIRG asset life",null,"years",null,{"$f":"Input!I$745","v":20}]
[null,null,null,null,"Years from TIRG commission to RAV transfer",null,"years",null,{"$f":"Input!I$746","v":5}]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V749","v":0.25},{"$f":"Input!W749","v":0.25},{"$f":"Input!X749","v":0.25},{"$f":"Input!Y749","v":0.25},{"$f":"Input!Z749","v":0.25},{"$f":"Input!AA749","v":0.25},{"$f":"Input!AB749","v":0.25},{"$f":"Input!AC749","v":0.2},{"$f":"Input!AD749","v":0.2},{"$f":"Input!AE749","v":0.2},{"$f":"Input!AF749","v":0.2},{"$f":"Input!AG749","v":0.18000000000000002},{"$f":"Input!AH749","v":0.18000000000000002},{"$f":"Input!AI749","v":0.18000000000000002},{"$f":"Input!AJ749","v":0.18000000000000002},{"$f":"Input!AK749","v":0.18000000000000002},{"$f":"Input!AL749","v":0.18000000000000002},{"$f":"Input!AM749","v":0.18000000000000002},{"$f":"Input!AN749","v":0.18000000000000002},{"$f":"Input!AO749","v":0.18000000000000002},{"$f":"Input!AP279","v":0.18},{"$f":"Input!AQ279","v":0.18},{"$f":"Input!AR279","v":0.18},{"$f":"Input!AS279","v":0.18},{"$f":"Input!AT279","v":0.18}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V750","v":0.06},{"$f":"Input!W750","v":0.06},{"$f":"Input!X750","v":0.06},{"$f":"Input!Y750","v":0.06},{"$f":"Input!Z750","v":0.06},{"$f":"Input!AA750","v":0.06},{"$f":"Input!AB750","v":0.06},{"$f":"Input!AC750","v":0.1},{"$f":"Input!AD750","v":0.1},{"$f":"Input!AE750","v":0.1},{"$f":"Input!AF750","v":0.1},{"$f":"Input!AG750","v":0.08},{"$f":"Input!AH750","v":0.08},{"$f":"Input!AI750","v":0.08},{"$f":"Input!AJ750","v":0.08},{"$f":"Input!AK750","v":0.08},{"$f":"Input!AL750","v":0.08},{"$f":"Input!AM750","v":0.08},{"$f":"Input!AN750","v":0.06},{"$f":"Input!AO750","v":0.06},{"$f":"Input!AP280","v":0.06},{"$f":"Input!AQ280","v":0.06},{"$f":"Input!AR280","v":0.06},{"$f":"Input!AS280","v":0.06},{"$f":"Input!AT280","v":0.06}]
[null,null,null,null,"Load related General pool allocation",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y752","v":0},{"$f":"Input!Z752","v":0},{"$f":"Input!AA752","v":0},{"$f":"Input!AB752","v":0},{"$f":"Input!AC752","v":0},{"$f":"Input!AD752","v":2.3474178403755867E-2},{"$f":"Input!AE752","v":0.14960575204025078},{"$f":"Input!AF752","v":2.3630029135963296E-2},{"$f":"Input!AG752","v":2.3630029135963296E-2},{"$f":"Input!AH752","v":0.10299999999999999},{"$f":"Input!AI752","v":0.10299999999999999},{"$f":"Input!AJ752","v":0.10299999999999999},{"$f":"Input!AK752","v":0.10299999999999999},{"$f":"Input!AL752","v":0.10299999999999999},{"$f":"Input!AM752","v":0.10299999999999999},{"$f":"Input!AN752","v":0.10299999999999999},{"$f":"Input!AO752","v":0.10299999999999999},{"$f":"Input!AP752","v":0.10752223106704764},{"$f":"Input!AQ752","v":0.10752223106704764},{"$f":"Input!AR752","v":0.10752223106704764},{"$f":"Input!AS752","v":0.10752223106704764},{"$f":"Input!AT752","v":0.10752223106704764}]
[null,null,null,null,"Load related Special Rate allocation",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y753","v":0},{"$f":"Input!Z753","v":0},{"$f":"Input!AA753","v":0},{"$f":"Input!AB753","v":0},{"$f":"Input!AC753","v":1},{"$f":"Input!AD753","v":0.97652582159624413},{"$f":"Input!AE753","v":0.85039424795974927},{"$f":"Input!AF753","v":0.97636997086403665},{"$f":"Input!AG753","v":0.97636997086403665},{"$f":"Input!AH753","v":0.82},{"$f":"Input!AI753","v":0.82},{"$f":"Input!AJ753","v":0.82},{"$f":"Input!AK753","v":0.82},{"$f":"Input!AL753","v":0.82},{"$f":"Input!AM753","v":0.82},{"$f":"Input!AN753","v":0.82},{"$f":"Input!AO753","v":0.82},{"$f":"Input!AP753","v":0.71841846914848528},{"$f":"Input!AQ753","v":0.71841846914848528},{"$f":"Input!AR753","v":0.71841846914848528},{"$f":"Input!AS753","v":0.71841846914848528},{"$f":"Input!AT753","v":0.71841846914848528}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP278","v":0.19},{"$f":"Input!AQ278","v":0.19},{"$f":"Input!AR278","v":0.25},{"$f":"Input!AS278","v":0.25},{"$f":"Input!AT278","v":0.25}]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$98","v":0.55000000000000004},{"$f":"'Finance&Tax'!AQ$98","v":0.53559500962430528},{"$f":"'Finance&Tax'!AR$98","v":0.52381176774812988},{"$f":"'Finance&Tax'!AS$98","v":0.52037014335482012},{"$f":"'Finance&Tax'!AT$98","v":0.52835042097961982}]
[null,null,null,null,"Forecast cost of debt",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$128","v":4.6034090048117288E-2},{"$f":"'Finance&Tax'!AQ$128","v":6.006209844846188E-2},{"$f":"'Finance&Tax'!AR$128","v":4.9361411136942389E-2},{"$f":"'Finance&Tax'!AS$128","v":3.5872590062959175E-2},{"$f":"'Finance&Tax'!AT$128","v":3.4925379485347907E-2}]
[null,null,null,null,"Share of interest expense as principal inflation accretion",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$159","v":0.23941292923492502},{"$f":"'Finance&Tax'!AQ$159","v":0.43782129298376016},{"$f":"'Finance&Tax'!AR$159","v":0.31589901765467682},{"$f":"'Finance&Tax'!AS$159","v":2.6881944317748274E-2},{"$f":"'Finance&Tax'!AT$159","v":-3.8735660610308628E-2}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP296","v":0.03},{"$f":"Input!AQ296","v":0.03},{"$f":"Input!AR296","v":0.03},{"$f":"Input!AS296","v":0.03},{"$f":"Input!AT296","v":0.03}]
[]
[null,"TIRG commissioned 2010"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year ending",null,"2010-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$773","v":0},{"$f":"Input!Z$773","v":0},{"$f":"Input!AA$773","v":0},{"$f":"Input!AB$773","v":0},{"$f":"Input!AC$773","v":0},{"$f":"Input!AD$773","v":0},{"$f":"Input!AE$773","v":0},{"$f":"Input!AF$773","v":0},{"$f":"Input!AG$773","v":0},{"$f":"Input!AH$773","v":0},{"$f":"Input!AI$773","v":0},{"$f":"Input!AJ$773","v":0},{"$f":"Input!AK$773","v":0},{"$f":"Input!AL$773","v":0},{"$f":"Input!AM$773","v":0},{"$f":"Input!AN$773","v":0},{"$f":"Input!AO$773","v":0},{"$f":"Input!AP$773","v":0},{"$f":"Input!AQ$773","v":0},{"$f":"Input!AR$773","v":0},{"$f":"Input!AS$773","v":0},{"$f":"Input!AT$773","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y755","v":0},{"$f":"Input!Z755","v":0},{"$f":"Input!AA755","v":0},{"$f":"Input!AB755","v":0},{"$f":"Input!AC755","v":0},{"$f":"Input!AD755","v":0},{"$f":"Input!AE755","v":0},{"$f":"Input!AF755","v":0},{"$f":"Input!AG755","v":0},{"$f":"Input!AH755","v":0},{"$f":"Input!AI755","v":0},{"$f":"Input!AJ755","v":0},{"$f":"Input!AK755","v":0},{"$f":"Input!AL755","v":0},{"$f":"Input!AM755","v":0},{"$f":"Input!AN755","v":0},{"$f":"Input!AO755","v":0},{"$f":"Input!AP755","v":0},{"$f":"Input!AQ755","v":0},{"$f":"Input!AR755","v":0},{"$f":"Input!AS755","v":0},{"$f":"Input!AT755","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y764","v":0},{"$f":"Input!Z764","v":0},{"$f":"Input!AA764","v":0},{"$f":"Input!AB764","v":0},{"$f":"Input!AC764","v":0},{"$f":"Input!AD764","v":0},{"$f":"Input!AE764","v":0},{"$f":"Input!AF764","v":0},{"$f":"Input!AG764","v":0},{"$f":"Input!AH764","v":0},{"$f":"Input!AI764","v":0},{"$f":"Input!AJ764","v":0},{"$f":"Input!AK764","v":0},{"$f":"Input!AL764","v":0},{"$f":"Input!AM764","v":0},{"$f":"Input!AN764","v":0},{"$f":"Input!AO764","v":0},{"$f":"Input!AP764","v":0},{"$f":"Input!AQ764","v":0},{"$f":"Input!AR764","v":0},{"$f":"Input!AS764","v":0},{"$f":"Input!AT764","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO72","v":0},{"$f":"AP72","v":0},{"$f":"AQ72","v":0},{"$f":"AR72","v":0},{"$f":"AS72","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, - Y67, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, - AP67, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, - AQ67, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, - AR67, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, - AS67, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, - AT67, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y67:Y68)","v":0},{"$f":"SUM(Z67:Z68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP67:AP68)","v":0},{"$f":"SUM(AQ67:AQ68)","v":0},{"$f":"SUM(AR67:AR68)","v":0},{"$f":"SUM(AS67:AS68)","v":0},{"$f":"SUM(AT67:AT68)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I58) + $I$43, Y60, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I58) + $I$43, AP60, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I58) + $I$43, AQ60, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I58) + $I$43, AR60, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I58) + $I$43, AS60, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I58) + $I$43, AT60, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y69 + Y70 - Y71","v":0},{"$f":"Z69 + Z70 - Z71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP69 + AP70 - AP71","v":0},{"$f":"AQ69 + AQ70 - AQ71","v":0},{"$f":"AR69 + AR70 - AR71","v":0},{"$f":"AS69 + AS70 - AS71","v":0},{"$f":"AT69 + AT70 - AT71","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y81","v":0},0,0,0,0,0,0,0,{"$f":"AG81","v":0},0,0,0,0,0,0,0,{"$f":"AO81","v":0},{"$f":"AP81","v":0},{"$f":"AQ81","v":0},{"$f":"AR81","v":0},{"$f":"AS81","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y76, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP76, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ76, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR76, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS76, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT76, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y76:Y77)","v":0},{"$f":"SUM(Z76:Z77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP76:AP77)","v":0},{"$f":"SUM(AQ76:AQ77)","v":0},{"$f":"SUM(AR76:AR77)","v":0},{"$f":"SUM(AS76:AS77)","v":0},{"$f":"SUM(AT76:AT77)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I58) + $I$43, Y61, Y69 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I58) + $I$43, AP61, AP69 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I58) + $I$43, AQ61, AQ69 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I58) + $I$43, AR61, AR69 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I58) + $I$43, AS61, AS69 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I58) + $I$43, AT61, AT69 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP71","v":0},{"$f":"AQ71","v":0},{"$f":"AR71","v":0},{"$f":"AS71","v":0},{"$f":"AT71","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y78 + Y79 - Y80","v":0},{"$f":"Z78 + Z79 - Z80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP78 + AP79 - AP80","v":0},{"$f":"AQ78 + AQ79 - AQ80","v":0},{"$f":"AR78 + AR79 - AR80","v":0},{"$f":"AS78 + AS79 - AS80","v":0},{"$f":"AT78 + AT79 - AT80","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y72-Y81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44","v":0.25},{"$f":"Z44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO98","v":0},{"$f":"AP98","v":0},{"$f":"AQ98","v":0},{"$f":"AR98","v":0},{"$f":"AS98","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y93, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP93, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ93, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR93, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS93, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT93, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y70 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP70 * AP$46) * TOpf","v":0},{"$f":"(AQ70 * AQ$46) * TOpf","v":0},{"$f":"(AR70 * AR$46) * TOpf","v":0},{"$f":"(AS70 * AS$46) * TOpf","v":0},{"$f":"(AT70 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y93:Y95)","v":0},{"$f":"SUM(Z93:Z95)","v":0},{"$f":"SUM(AA93:AA95)","v":0},{"$f":"SUM(AB93:AB95)","v":0},{"$f":"SUM(AC93:AC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP93:AP95)","v":0},{"$f":"SUM(AQ93:AQ95)","v":0},{"$f":"SUM(AR93:AR95)","v":0},{"$f":"SUM(AS93:AS95)","v":0},{"$f":"SUM(AT93:AT95)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y96*Y91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP96*AP91","v":0},{"$f":"-AQ96*AQ91","v":0},{"$f":"-AR96*AR91","v":0},{"$f":"-AS96*AS91","v":0},{"$f":"-AT96*AT91","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y96:Y97)","v":0},{"$f":"SUM(Z96:Z97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP96:AP97)","v":0},{"$f":"SUM(AQ96:AQ97)","v":0},{"$f":"SUM(AR96:AR97)","v":0},{"$f":"SUM(AS96:AS97)","v":0},{"$f":"SUM(AT96:AT97)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y109","v":0},0,0,0,0,{"$f":"AD109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AO109","v":0},{"$f":"AP109","v":0},{"$f":"AQ109","v":0},{"$f":"AR109","v":0},{"$f":"AS109","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y104, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP104, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ104, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR104, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS104, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT104, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y60 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP60 * AP$47) * TOpf","v":0},{"$f":"(AQ60 * AQ$47) * TOpf","v":0},{"$f":"(AR60 * AR$47) * TOpf","v":0},{"$f":"(AS60 * AS$47) * TOpf","v":0},{"$f":"(AT60 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y104:Y106)","v":0},{"$f":"SUM(Z104:Z106)","v":0},{"$f":"SUM(AA104:AA106)","v":0},{"$f":"SUM(AB104:AB106)","v":0},{"$f":"SUM(AC104:AC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP104:AP106)","v":0},{"$f":"SUM(AQ104:AQ106)","v":0},{"$f":"SUM(AR104:AR106)","v":0},{"$f":"SUM(AS104:AS106)","v":0},{"$f":"SUM(AT104:AT106)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y107*Y102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP107*AP102","v":0},{"$f":"-AQ107*AQ102","v":0},{"$f":"-AR107*AR102","v":0},{"$f":"-AS107*AS102","v":0},{"$f":"-AT107*AT102","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y107:Y108)","v":0},{"$f":"SUM(Z107:Z108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP107:AP108)","v":0},{"$f":"SUM(AQ107:AQ108)","v":0},{"$f":"SUM(AR107:AR108)","v":0},{"$f":"SUM(AS107:AS108)","v":0},{"$f":"SUM(AT107:AT108)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59 * TOpf","v":0},{"$f":"AQ59 * TOpf","v":0},{"$f":"AR59 * TOpf","v":0},{"$f":"AS59 * TOpf","v":0},{"$f":"AT59 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP128 + AP132) / 2) * AP$50","v":0},{"$f":"((AQ128 + AQ132) / 2) * AQ$50","v":0},{"$f":"((AR128 + AR132) / 2) * AR$50","v":0},{"$f":"((AS128 + AS132) / 2) * AS$50","v":0},{"$f":"((AT128 + AT132) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP108 + AP97","v":0},{"$f":"AQ108 + AQ97","v":0},{"$f":"AR108 + AR97","v":0},{"$f":"AS108 + AS97","v":0},{"$f":"AT108 + AT97","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP115:AP117)","v":0},{"$f":"SUM(AQ115:AQ117)","v":0},{"$f":"SUM(AR115:AR117)","v":0},{"$f":"SUM(AS115:AS117)","v":0},{"$f":"SUM(AT115:AT117)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP118*AP113","v":0},{"$f":"AQ118*AQ113","v":0},{"$f":"AR118*AR113","v":0},{"$f":"AS118*AS113","v":0},{"$f":"AT118*AT113","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP136","v":0},{"$f":"AQ136","v":0},{"$f":"AR136","v":0},{"$f":"AS136","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ128-AQ126","v":0},{"$f":"AR128-AR126","v":0},{"$f":"AS128-AS126","v":0},{"$f":"AT128-AT126","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, 0, (-AP124 * (AP67 - AP76) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, 0, (-AQ124 * (AQ67 - AQ76) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, 0, (-AR124 * (AR67 - AR76) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, 0, (-AS124 * (AS67 - AS76) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, 0, (-AT124 * (AT67 - AT76) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59 * TOpf","v":0},{"$f":"AQ59 * TOpf","v":0},{"$f":"AR59 * TOpf","v":0},{"$f":"AS59 * TOpf","v":0},{"$f":"AT59 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP60 * TOpf","v":0},{"$f":"-AQ60 * TOpf","v":0},{"$f":"-AR60 * TOpf","v":0},{"$f":"-AS60 * TOpf","v":0},{"$f":"-AT60 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP85*(1-AP124)*AP$52*TOpf","v":0},{"$f":"-AQ85*(1-AQ124)*AQ$52*TOpf","v":0},{"$f":"-AR85*(1-AR124)*AR$52*TOpf","v":0},{"$f":"-AS85*(1-AS124)*AS$52*TOpf","v":0},{"$f":"-AT85*(1-AT124)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP128:AP131)","v":0},{"$f":"SUM(AQ128:AQ131)","v":0},{"$f":"SUM(AR128:AR131)","v":0},{"$f":"SUM(AS128:AS131)","v":0},{"$f":"SUM(AT128:AT131)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP116 * (1 - AP$51)","v":0},{"$f":"AQ116 * (1 - AQ$51)","v":0},{"$f":"AR116 * (1 - AR$51)","v":0},{"$f":"AS116 * (1 - AS$51)","v":0},{"$f":"AT116 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP116 * AP$51","v":0},{"$f":"AQ116 * AQ$51","v":0},{"$f":"AR116 * AR$51","v":0},{"$f":"AS116 * AS$51","v":0},{"$f":"AT116 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP120","v":0},{"$f":"-AQ120","v":0},{"$f":"-AR120","v":0},{"$f":"-AS120","v":0},{"$f":"-AT120","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP132:AP135)","v":0},{"$f":"SUM(AQ132:AQ135)","v":0},{"$f":"SUM(AR132:AR135)","v":0},{"$f":"SUM(AS132:AS135)","v":0},{"$f":"SUM(AT132:AT135)","v":0}]
[]
[null,"TIRG commissioned 2011"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2011-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$774","v":0},{"$f":"Input!Z$774","v":0},{"$f":"Input!AA$774","v":0},{"$f":"Input!AB$774","v":4.023681875956143},{"$f":"Input!AC$774","v":9.6480531226882302},{"$f":"Input!AD$774","v":15.866151477296604},{"$f":"Input!AE$774","v":18.645016121579456},{"$f":"Input!AF$774","v":18.937151519176769},{"$f":"Input!AG$774","v":18.681080044393628},{"$f":"Input!AH$774","v":18.055510770227094},{"$f":"Input!AI$774","v":17.430057042657189},{"$f":"Input!AJ$774","v":16.804487768490649},{"$f":"Input!AK$774","v":0},{"$f":"Input!AL$774","v":0},{"$f":"Input!AM$774","v":0},{"$f":"Input!AN$774","v":0},{"$f":"Input!AO$774","v":0},{"$f":"Input!AP$774","v":0},{"$f":"Input!AQ$774","v":0},{"$f":"Input!AR$774","v":0},{"$f":"Input!AS$774","v":0},{"$f":"Input!AT$774","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y756","v":0},{"$f":"Input!Z756","v":0},{"$f":"Input!AA756","v":1.6971605664971841},{"$f":"Input!AB756","v":19.674798708714381},{"$f":"Input!AC756","v":33.188382804821835},{"$f":"Input!AD756","v":55.956056833607754},{"$f":"Input!AE756","v":39.108319398132942},{"$f":"Input!AF756","v":10.775271602441546},{"$f":"Input!AG756","v":0},{"$f":"Input!AH756","v":0},{"$f":"Input!AI756","v":0},{"$f":"Input!AJ756","v":0},{"$f":"Input!AK756","v":0},{"$f":"Input!AL756","v":0},{"$f":"Input!AM756","v":0},{"$f":"Input!AN756","v":0},{"$f":"Input!AO756","v":0},{"$f":"Input!AP756","v":0},{"$f":"Input!AQ756","v":0},{"$f":"Input!AR756","v":0},{"$f":"Input!AS756","v":0},{"$f":"Input!AT756","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y765","v":3.0115116261743968E-2},{"$f":"Input!Z765","v":0},{"$f":"Input!AA765","v":0},{"$f":"Input!AB765","v":0.90992930790525095},{"$f":"Input!AC765","v":2.862403883453748},{"$f":"Input!AD765","v":5.3492813858672328},{"$f":"Input!AE765","v":6.8330044997675694},{"$f":"Input!AF765","v":6.7121143221876709},{"$f":"Input!AG765","v":6.7121143221876709},{"$f":"Input!AH765","v":6.7121143221876709},{"$f":"Input!AI765","v":8.0501146119725266},{"$f":"Input!AJ765","v":8.0501146119725266},{"$f":"Input!AK765","v":0},{"$f":"Input!AL765","v":0},{"$f":"Input!AM765","v":0},{"$f":"Input!AN765","v":0},{"$f":"Input!AO765","v":0},{"$f":"Input!AP765","v":0},{"$f":"Input!AQ765","v":0},{"$f":"Input!AR765","v":0},{"$f":"Input!AS765","v":0},{"$f":"Input!AT765","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y156","v":0},0,1.6971605664971841,21.371959275211566,54.560342080033401,110.51639891364115,149.6247183117741,160.39998991421564,160.39998991421564,160.39998991421564,160.39998991421564,160.39998991421564,0,0,0,0,{"$f":"AO156","v":0},{"$f":"AP156","v":0},{"$f":"AQ156","v":0},{"$f":"AR156","v":0},{"$f":"AS156","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, - Y151, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-160.39998991421564,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, - AP151, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, - AQ151, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, - AR151, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, - AS151, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, - AT151, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y151:Y152)","v":0},{"$f":"SUM(Z151:Z152)","v":0},0,1.6971605664971841,21.371959275211566,54.560342080033401,110.51639891364115,149.6247183117741,160.39998991421564,160.39998991421564,160.39998991421564,160.39998991421564,0,0,0,0,0,{"$f":"SUM(AP151:AP152)","v":0},{"$f":"SUM(AQ151:AQ152)","v":0},{"$f":"SUM(AR151:AR152)","v":0},{"$f":"SUM(AS151:AS152)","v":0},{"$f":"SUM(AT151:AT152)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I142) + $I$43, Y144, 0)","v":0},0,1.6971605664971841,19.674798708714381,33.188382804821835,55.956056833607754,39.108319398132942,10.775271602441546,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I142) + $I$43, AP144, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I142) + $I$43, AQ144, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I142) + $I$43, AR144, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I142) + $I$43, AS144, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I142) + $I$43, AT144, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y153 + Y154 - Y155","v":0},{"$f":"Z153 + Z154 - Z155","v":0},1.6971605664971841,21.371959275211566,54.560342080033401,110.51639891364115,149.6247183117741,160.39998991421564,160.39998991421564,160.39998991421564,160.39998991421564,160.39998991421564,0,0,0,0,0,{"$f":"AP153 + AP154 - AP155","v":0},{"$f":"AQ153 + AQ154 - AQ155","v":0},{"$f":"AR153 + AR154 - AR155","v":0},{"$f":"AS153 + AS154 - AS155","v":0},{"$f":"AT153 + AT154 - AT155","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y165","v":3.0115116261743968E-2},3.0115116261743968E-2,3.0115116261743968E-2,0.94004442416699496,3.8024483076207432,9.1517296934879759,15.984734193255544,22.696848515443214,29.408962837630884,36.121077159818554,44.171191771791079,52.221306383763604,0,0,0,0,{"$f":"AO165","v":0},{"$f":"AP165","v":0},{"$f":"AQ165","v":0},{"$f":"AR165","v":0},{"$f":"AS165","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y160, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-52.221306383763604,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP160, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ160, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR160, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS160, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT160, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y160:Y161)","v":0},{"$f":"SUM(Z160:Z161)","v":3.0115116261743968E-2},3.0115116261743968E-2,3.0115116261743968E-2,0.94004442416699496,3.8024483076207432,9.1517296934879759,15.984734193255544,22.696848515443214,29.408962837630884,36.121077159818554,44.171191771791079,0,0,0,0,0,{"$f":"SUM(AP160:AP161)","v":0},{"$f":"SUM(AQ160:AQ161)","v":0},{"$f":"SUM(AR160:AR161)","v":0},{"$f":"SUM(AS160:AS161)","v":0},{"$f":"SUM(AT160:AT161)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I142) + $I$43, Y145, Y153 / $I$42)","v":3.0115116261743968E-2},0,0,0.90992930790525095,2.862403883453748,5.3492813858672328,6.8330044997675694,6.7121143221876709,6.7121143221876709,6.7121143221876709,8.0501146119725266,8.0501146119725266,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I142) + $I$43, AP145, AP153 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I142) + $I$43, AQ145, AQ153 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I142) + $I$43, AR145, AR153 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I142) + $I$43, AS145, AS153 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I142) + $I$43, AT145, AT153 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP155","v":0},{"$f":"AQ155","v":0},{"$f":"AR155","v":0},{"$f":"AS155","v":0},{"$f":"AT155","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y162 + Y163 - Y164","v":3.0115116261743968E-2},{"$f":"Z162 + Z163 - Z164","v":3.0115116261743968E-2},3.0115116261743968E-2,0.94004442416699496,3.8024483076207432,9.1517296934879759,15.984734193255544,22.696848515443214,29.408962837630884,36.121077159818554,44.171191771791079,52.221306383763604,0,0,0,0,0,{"$f":"AP162 + AP163 - AP164","v":0},{"$f":"AQ162 + AQ163 - AQ164","v":0},{"$f":"AR162 + AR163 - AR164","v":0},{"$f":"AS162 + AS163 - AS164","v":0},{"$f":"AT162 + AT163 - AT164","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y156-Y165","v":-3.0115116261743968E-2},-3.0115116261743968E-2,1.6670454502354402,20.431914851044571,50.757893772412658,101.36466922015317,133.63998411851856,137.70314139877243,130.99102707658474,124.27891275439708,116.22879814242455,108.17868353045203,0,0,0,0,0,{"$f":"AP156-AP165","v":0},{"$f":"AQ156-AQ165","v":0},{"$f":"AR156-AR165","v":0},{"$f":"AS156-AS165","v":0},{"$f":"AT156-AT165","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y182","v":0},0,0,0,0,0.80029940423396739,4.3819342437801083,3.6761937862911176,3.0144789047587164,2.4718727019021474,2.0269356155597609,1.6620872047590038,0,0,0,0,{"$f":"AO182","v":0},{"$f":"AP182","v":0},{"$f":"AQ182","v":0},{"$f":"AR182","v":0},{"$f":"AS182","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y177, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.6620872047590038,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP177, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ177, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR177, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS177, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT177, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y154 * Y$46) * TOpf","v":0},0,0,0,0,1.0003742552924593,4.6771184004911683,0.21330798908378895,0,0,0,0,0,0,0,0,0,{"$f":"(AP154 * AP$46) * TOpf","v":0},{"$f":"(AQ154 * AQ$46) * TOpf","v":0},{"$f":"(AR154 * AR$46) * TOpf","v":0},{"$f":"(AS154 * AS$46) * TOpf","v":0},{"$f":"(AT154 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y177:Y179)","v":0},{"$f":"SUM(Z177:Z179)","v":0},{"$f":"SUM(AA177:AA179)","v":0},{"$f":"SUM(AB177:AB179)","v":0},{"$f":"SUM(AC177:AC179)","v":0},1.0003742552924593,5.4774178047251354,4.5952422328638969,3.6761937862911176,3.0144789047587164,2.4718727019021474,2.0269356155597609,0,0,0,0,0,{"$f":"SUM(AP177:AP179)","v":0},{"$f":"SUM(AQ177:AQ179)","v":0},{"$f":"SUM(AR177:AR179)","v":0},{"$f":"SUM(AS177:AS179)","v":0},{"$f":"SUM(AT177:AT179)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y180*Y175","v":0},0,0,0,0,-0.20007485105849188,-1.0954835609450271,-0.9190484465727794,-0.66171488153240121,-0.54260620285656902,-0.4449370863423866,-0.36484841080075697,0,0,0,0,0,{"$f":"-AP180*AP175","v":0},{"$f":"-AQ180*AQ175","v":0},{"$f":"-AR180*AR175","v":0},{"$f":"-AS180*AS175","v":0},{"$f":"-AT180*AT175","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y180:Y181)","v":0},{"$f":"SUM(Z180:Z181)","v":0},0,0,0,0.80029940423396739,4.3819342437801083,3.6761937862911176,3.0144789047587164,2.4718727019021474,2.0269356155597609,1.6620872047590038,0,0,0,0,0,{"$f":"SUM(AP180:AP181)","v":0},{"$f":"SUM(AQ180:AQ181)","v":0},{"$f":"SUM(AR180:AR181)","v":0},{"$f":"SUM(AS180:AS181)","v":0},{"$f":"SUM(AT180:AT181)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y193","v":0},0,0,0,22.644869858232504,57.834394990558934,75.97821147936682,76.312702327307136,70.207686141122565,64.591071249832765,59.423785549846144,54.669882705858456,0,0,0,0,{"$f":"AO193","v":0},{"$f":"AP193","v":0},{"$f":"AQ193","v":0},{"$f":"AR193","v":0},{"$f":"AS193","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y188, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-54.669882705858456,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP188, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ188, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR188, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS188, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT188, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y144 * Y$47) * TOpf","v":0},0,0,0,25.160966509147226,41.615569020166312,26.585839986515303,8.8136799954188927,0,0,0,0,0,0,0,0,0,{"$f":"(AP144 * AP$47) * TOpf","v":0},{"$f":"(AQ144 * AQ$47) * TOpf","v":0},{"$f":"(AR144 * AR$47) * TOpf","v":0},{"$f":"(AS144 * AS$47) * TOpf","v":0},{"$f":"(AT144 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y188:Y190)","v":0},{"$f":"SUM(Z188:Z190)","v":0},{"$f":"SUM(AA188:AA190)","v":0},{"$f":"SUM(AB188:AB190)","v":0},{"$f":"SUM(AC188:AC190)","v":25.160966509147226},64.260438878398816,84.420234977074244,84.791891474785714,76.312702327307136,70.207686141122565,64.591071249832765,59.423785549846144,0,0,0,0,0,{"$f":"SUM(AP188:AP190)","v":0},{"$f":"SUM(AQ188:AQ190)","v":0},{"$f":"SUM(AR188:AR190)","v":0},{"$f":"SUM(AS188:AS190)","v":0},{"$f":"SUM(AT188:AT190)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y191*Y186","v":0},0,0,0,-2.5160966509147227,-6.4260438878398816,-8.4420234977074244,-8.4791891474785714,-6.1050161861845709,-5.6166148912898057,-5.1672856999866212,-4.7539028439876914,0,0,0,0,0,{"$f":"-AP191*AP186","v":0},{"$f":"-AQ191*AQ186","v":0},{"$f":"-AR191*AR186","v":0},{"$f":"-AS191*AS186","v":0},{"$f":"-AT191*AT186","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y191:Y192)","v":0},{"$f":"SUM(Z191:Z192)","v":0},0,0,22.644869858232504,57.834394990558934,75.97821147936682,76.312702327307136,70.207686141122565,64.591071249832765,59.423785549846144,54.669882705858456,0,0,0,0,0,{"$f":"SUM(AP191:AP192)","v":0},{"$f":"SUM(AQ191:AQ192)","v":0},{"$f":"SUM(AR191:AR192)","v":0},{"$f":"SUM(AS191:AS192)","v":0},{"$f":"SUM(AT191:AT192)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * TOpf","v":0},{"$f":"AQ143 * TOpf","v":0},{"$f":"AR143 * TOpf","v":0},{"$f":"AS143 * TOpf","v":0},{"$f":"AT143 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP212 + AP216) / 2) * AP$50","v":0},{"$f":"((AQ212 + AQ216) / 2) * AQ$50","v":0},{"$f":"((AR212 + AR216) / 2) * AR$50","v":0},{"$f":"((AS212 + AS216) / 2) * AS$50","v":0},{"$f":"((AT212 + AT216) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192 + AP181","v":0},{"$f":"AQ192 + AQ181","v":0},{"$f":"AR192 + AR181","v":0},{"$f":"AS192 + AS181","v":0},{"$f":"AT192 + AT181","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP199:AP201)","v":0},{"$f":"SUM(AQ199:AQ201)","v":0},{"$f":"SUM(AR199:AR201)","v":0},{"$f":"SUM(AS199:AS201)","v":0},{"$f":"SUM(AT199:AT201)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP202*AP197","v":0},{"$f":"AQ202*AQ197","v":0},{"$f":"AR202*AR197","v":0},{"$f":"AS202*AS197","v":0},{"$f":"AT202*AT197","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP220","v":0},{"$f":"AQ220","v":0},{"$f":"AR220","v":0},{"$f":"AS220","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ212-AQ210","v":0},{"$f":"AR212-AR210","v":0},{"$f":"AS212-AS210","v":0},{"$f":"AT212-AT210","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, 0, (-AP208 * (AP151 - AP160) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, 0, (-AQ208 * (AQ151 - AQ160) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, 0, (-AR208 * (AR151 - AR160) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, 0, (-AS208 * (AS151 - AS160) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, 0, (-AT208 * (AT151 - AT160) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * TOpf","v":0},{"$f":"AQ143 * TOpf","v":0},{"$f":"AR143 * TOpf","v":0},{"$f":"AS143 * TOpf","v":0},{"$f":"AT143 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP144 * TOpf","v":0},{"$f":"-AQ144 * TOpf","v":0},{"$f":"-AR144 * TOpf","v":0},{"$f":"-AS144 * TOpf","v":0},{"$f":"-AT144 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP169*(1-AP208)*AP$52*TOpf","v":0},{"$f":"-AQ169*(1-AQ208)*AQ$52*TOpf","v":0},{"$f":"-AR169*(1-AR208)*AR$52*TOpf","v":0},{"$f":"-AS169*(1-AS208)*AS$52*TOpf","v":0},{"$f":"-AT169*(1-AT208)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP212:AP215)","v":0},{"$f":"SUM(AQ212:AQ215)","v":0},{"$f":"SUM(AR212:AR215)","v":0},{"$f":"SUM(AS212:AS215)","v":0},{"$f":"SUM(AT212:AT215)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP200 * (1 - AP$51)","v":0},{"$f":"AQ200 * (1 - AQ$51)","v":0},{"$f":"AR200 * (1 - AR$51)","v":0},{"$f":"AS200 * (1 - AS$51)","v":0},{"$f":"AT200 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP200 * AP$51","v":0},{"$f":"AQ200 * AQ$51","v":0},{"$f":"AR200 * AR$51","v":0},{"$f":"AS200 * AS$51","v":0},{"$f":"AT200 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP204","v":0},{"$f":"-AQ204","v":0},{"$f":"-AR204","v":0},{"$f":"-AS204","v":0},{"$f":"-AT204","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP216:AP219)","v":0},{"$f":"SUM(AQ216:AQ219)","v":0},{"$f":"SUM(AR216:AR219)","v":0},{"$f":"SUM(AS216:AS219)","v":0},{"$f":"SUM(AT216:AT219)","v":0}]
[]
[null,"TIRG commissioned 2012"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2012-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$775","v":0},{"$f":"Input!Z$775","v":0},{"$f":"Input!AA$775","v":0},{"$f":"Input!AB$775","v":0},{"$f":"Input!AC$775","v":0},{"$f":"Input!AD$775","v":0},{"$f":"Input!AE$775","v":0},{"$f":"Input!AF$775","v":0},{"$f":"Input!AG$775","v":0},{"$f":"Input!AH$775","v":0},{"$f":"Input!AI$775","v":0},{"$f":"Input!AJ$775","v":0},{"$f":"Input!AK$775","v":0},{"$f":"Input!AL$775","v":0},{"$f":"Input!AM$775","v":0},{"$f":"Input!AN$775","v":0},{"$f":"Input!AO$775","v":0},{"$f":"Input!AP$775","v":0},{"$f":"Input!AQ$775","v":0},{"$f":"Input!AR$775","v":0},{"$f":"Input!AS$775","v":0},{"$f":"Input!AT$775","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y757","v":0},{"$f":"Input!Z757","v":0},{"$f":"Input!AA757","v":0},{"$f":"Input!AB757","v":0},{"$f":"Input!AC757","v":0},{"$f":"Input!AD757","v":0},{"$f":"Input!AE757","v":0},{"$f":"Input!AF757","v":0},{"$f":"Input!AG757","v":0},{"$f":"Input!AH757","v":0},{"$f":"Input!AI757","v":0},{"$f":"Input!AJ757","v":0},{"$f":"Input!AK757","v":0},{"$f":"Input!AL757","v":0},{"$f":"Input!AM757","v":0},{"$f":"Input!AN757","v":0},{"$f":"Input!AO757","v":0},{"$f":"Input!AP757","v":0},{"$f":"Input!AQ757","v":0},{"$f":"Input!AR757","v":0},{"$f":"Input!AS757","v":0},{"$f":"Input!AT757","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y766","v":0},{"$f":"Input!Z766","v":0},{"$f":"Input!AA766","v":0},{"$f":"Input!AB766","v":0},{"$f":"Input!AC766","v":0},{"$f":"Input!AD766","v":0},{"$f":"Input!AE766","v":0},{"$f":"Input!AF766","v":0},{"$f":"Input!AG766","v":0},{"$f":"Input!AH766","v":0},{"$f":"Input!AI766","v":0},{"$f":"Input!AJ766","v":0},{"$f":"Input!AK766","v":0},{"$f":"Input!AL766","v":0},{"$f":"Input!AM766","v":0},{"$f":"Input!AN766","v":0},{"$f":"Input!AO766","v":0},{"$f":"Input!AP766","v":0},{"$f":"Input!AQ766","v":0},{"$f":"Input!AR766","v":0},{"$f":"Input!AS766","v":0},{"$f":"Input!AT766","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO240","v":0},{"$f":"AP240","v":0},{"$f":"AQ240","v":0},{"$f":"AR240","v":0},{"$f":"AS240","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, - Y235, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, - AP235, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, - AQ235, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, - AR235, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, - AS235, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, - AT235, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y235:Y236)","v":0},{"$f":"SUM(Z235:Z236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP235:AP236)","v":0},{"$f":"SUM(AQ235:AQ236)","v":0},{"$f":"SUM(AR235:AR236)","v":0},{"$f":"SUM(AS235:AS236)","v":0},{"$f":"SUM(AT235:AT236)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I226) + $I$43, Y228, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I226) + $I$43, AP228, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I226) + $I$43, AQ228, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I226) + $I$43, AR228, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I226) + $I$43, AS228, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I226) + $I$43, AT228, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y237 + Y238 - Y239","v":0},{"$f":"Z237 + Z238 - Z239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP237 + AP238 - AP239","v":0},{"$f":"AQ237 + AQ238 - AQ239","v":0},{"$f":"AR237 + AR238 - AR239","v":0},{"$f":"AS237 + AS238 - AS239","v":0},{"$f":"AT237 + AT238 - AT239","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO249","v":0},{"$f":"AP249","v":0},{"$f":"AQ249","v":0},{"$f":"AR249","v":0},{"$f":"AS249","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y244, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP244, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ244, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR244, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS244, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT244, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y244:Y245)","v":0},{"$f":"SUM(Z244:Z245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP244:AP245)","v":0},{"$f":"SUM(AQ244:AQ245)","v":0},{"$f":"SUM(AR244:AR245)","v":0},{"$f":"SUM(AS244:AS245)","v":0},{"$f":"SUM(AT244:AT245)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I226) + $I$43, Y229, Y237 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I226) + $I$43, AP229, AP237 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I226) + $I$43, AQ229, AQ237 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I226) + $I$43, AR229, AR237 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I226) + $I$43, AS229, AS237 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I226) + $I$43, AT229, AT237 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP239","v":0},{"$f":"AQ239","v":0},{"$f":"AR239","v":0},{"$f":"AS239","v":0},{"$f":"AT239","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y246 + Y247 - Y248","v":0},{"$f":"Z246 + Z247 - Z248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246 + AP247 - AP248","v":0},{"$f":"AQ246 + AQ247 - AQ248","v":0},{"$f":"AR246 + AR247 - AR248","v":0},{"$f":"AS246 + AS247 - AS248","v":0},{"$f":"AT246 + AT247 - AT248","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y240-Y249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP240-AP249","v":0},{"$f":"AQ240-AQ249","v":0},{"$f":"AR240-AR249","v":0},{"$f":"AS240-AS249","v":0},{"$f":"AT240-AT249","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO266","v":0},{"$f":"AP266","v":0},{"$f":"AQ266","v":0},{"$f":"AR266","v":0},{"$f":"AS266","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y261, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP261, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ261, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR261, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS261, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT261, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y238 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP238 * AP$46) * TOpf","v":0},{"$f":"(AQ238 * AQ$46) * TOpf","v":0},{"$f":"(AR238 * AR$46) * TOpf","v":0},{"$f":"(AS238 * AS$46) * TOpf","v":0},{"$f":"(AT238 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y261:Y263)","v":0},{"$f":"SUM(Z261:Z263)","v":0},{"$f":"SUM(AA261:AA263)","v":0},{"$f":"SUM(AB261:AB263)","v":0},{"$f":"SUM(AC261:AC263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP261:AP263)","v":0},{"$f":"SUM(AQ261:AQ263)","v":0},{"$f":"SUM(AR261:AR263)","v":0},{"$f":"SUM(AS261:AS263)","v":0},{"$f":"SUM(AT261:AT263)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y264*Y259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP264*AP259","v":0},{"$f":"-AQ264*AQ259","v":0},{"$f":"-AR264*AR259","v":0},{"$f":"-AS264*AS259","v":0},{"$f":"-AT264*AT259","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y264:Y265)","v":0},{"$f":"SUM(Z264:Z265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP264:AP265)","v":0},{"$f":"SUM(AQ264:AQ265)","v":0},{"$f":"SUM(AR264:AR265)","v":0},{"$f":"SUM(AS264:AS265)","v":0},{"$f":"SUM(AT264:AT265)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO277","v":0},{"$f":"AP277","v":0},{"$f":"AQ277","v":0},{"$f":"AR277","v":0},{"$f":"AS277","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y272, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP272, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ272, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR272, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS272, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT272, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y228 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP228 * AP$47) * TOpf","v":0},{"$f":"(AQ228 * AQ$47) * TOpf","v":0},{"$f":"(AR228 * AR$47) * TOpf","v":0},{"$f":"(AS228 * AS$47) * TOpf","v":0},{"$f":"(AT228 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y272:Y274)","v":0},{"$f":"SUM(Z272:Z274)","v":0},{"$f":"SUM(AA272:AA274)","v":0},{"$f":"SUM(AB272:AB274)","v":0},{"$f":"SUM(AC272:AC274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP272:AP274)","v":0},{"$f":"SUM(AQ272:AQ274)","v":0},{"$f":"SUM(AR272:AR274)","v":0},{"$f":"SUM(AS272:AS274)","v":0},{"$f":"SUM(AT272:AT274)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y275*Y270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP275*AP270","v":0},{"$f":"-AQ275*AQ270","v":0},{"$f":"-AR275*AR270","v":0},{"$f":"-AS275*AS270","v":0},{"$f":"-AT275*AT270","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y275:Y276)","v":0},{"$f":"SUM(Z275:Z276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP275:AP276)","v":0},{"$f":"SUM(AQ275:AQ276)","v":0},{"$f":"SUM(AR275:AR276)","v":0},{"$f":"SUM(AS275:AS276)","v":0},{"$f":"SUM(AT275:AT276)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP227 * TOpf","v":0},{"$f":"AQ227 * TOpf","v":0},{"$f":"AR227 * TOpf","v":0},{"$f":"AS227 * TOpf","v":0},{"$f":"AT227 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP296 + AP300) / 2) * AP$50","v":0},{"$f":"((AQ296 + AQ300) / 2) * AQ$50","v":0},{"$f":"((AR296 + AR300) / 2) * AR$50","v":0},{"$f":"((AS296 + AS300) / 2) * AS$50","v":0},{"$f":"((AT296 + AT300) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP276 + AP265","v":0},{"$f":"AQ276 + AQ265","v":0},{"$f":"AR276 + AR265","v":0},{"$f":"AS276 + AS265","v":0},{"$f":"AT276 + AT265","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP283:AP285)","v":0},{"$f":"SUM(AQ283:AQ285)","v":0},{"$f":"SUM(AR283:AR285)","v":0},{"$f":"SUM(AS283:AS285)","v":0},{"$f":"SUM(AT283:AT285)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP286*AP281","v":0},{"$f":"AQ286*AQ281","v":0},{"$f":"AR286*AR281","v":0},{"$f":"AS286*AS281","v":0},{"$f":"AT286*AT281","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP304","v":0},{"$f":"AQ304","v":0},{"$f":"AR304","v":0},{"$f":"AS304","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ296-AQ294","v":0},{"$f":"AR296-AR294","v":0},{"$f":"AS296-AS294","v":0},{"$f":"AT296-AT294","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, 0, (-AP292 * (AP235 - AP244) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, 0, (-AQ292 * (AQ235 - AQ244) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, 0, (-AR292 * (AR235 - AR244) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, 0, (-AS292 * (AS235 - AS244) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, 0, (-AT292 * (AT235 - AT244) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP227 * TOpf","v":0},{"$f":"AQ227 * TOpf","v":0},{"$f":"AR227 * TOpf","v":0},{"$f":"AS227 * TOpf","v":0},{"$f":"AT227 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP228 * TOpf","v":0},{"$f":"-AQ228 * TOpf","v":0},{"$f":"-AR228 * TOpf","v":0},{"$f":"-AS228 * TOpf","v":0},{"$f":"-AT228 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP253*(1-AP292)*AP$52*TOpf","v":0},{"$f":"-AQ253*(1-AQ292)*AQ$52*TOpf","v":0},{"$f":"-AR253*(1-AR292)*AR$52*TOpf","v":0},{"$f":"-AS253*(1-AS292)*AS$52*TOpf","v":0},{"$f":"-AT253*(1-AT292)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP296:AP299)","v":0},{"$f":"SUM(AQ296:AQ299)","v":0},{"$f":"SUM(AR296:AR299)","v":0},{"$f":"SUM(AS296:AS299)","v":0},{"$f":"SUM(AT296:AT299)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP284 * (1 - AP$51)","v":0},{"$f":"AQ284 * (1 - AQ$51)","v":0},{"$f":"AR284 * (1 - AR$51)","v":0},{"$f":"AS284 * (1 - AS$51)","v":0},{"$f":"AT284 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP284 * AP$51","v":0},{"$f":"AQ284 * AQ$51","v":0},{"$f":"AR284 * AR$51","v":0},{"$f":"AS284 * AS$51","v":0},{"$f":"AT284 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP288","v":0},{"$f":"-AQ288","v":0},{"$f":"-AR288","v":0},{"$f":"-AS288","v":0},{"$f":"-AT288","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP300:AP303)","v":0},{"$f":"SUM(AQ300:AQ303)","v":0},{"$f":"SUM(AR300:AR303)","v":0},{"$f":"SUM(AS300:AS303)","v":0},{"$f":"SUM(AT300:AT303)","v":0}]
[]
[null,"TIRG commissioned 2013"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2013-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$776","v":0},{"$f":"Input!Z$776","v":0},{"$f":"Input!AA$776","v":0},{"$f":"Input!AB$776","v":0},{"$f":"Input!AC$776","v":0},{"$f":"Input!AD$776","v":0},{"$f":"Input!AE$776","v":0},{"$f":"Input!AF$776","v":0},{"$f":"Input!AG$776","v":0},{"$f":"Input!AH$776","v":0},{"$f":"Input!AI$776","v":0},{"$f":"Input!AJ$776","v":0},{"$f":"Input!AK$776","v":0},{"$f":"Input!AL$776","v":0},{"$f":"Input!AM$776","v":0},{"$f":"Input!AN$776","v":0},{"$f":"Input!AO$776","v":0},{"$f":"Input!AP$776","v":0},{"$f":"Input!AQ$776","v":0},{"$f":"Input!AR$776","v":0},{"$f":"Input!AS$776","v":0},{"$f":"Input!AT$776","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y758","v":0},{"$f":"Input!Z758","v":0},{"$f":"Input!AA758","v":0},{"$f":"Input!AB758","v":0},{"$f":"Input!AC758","v":0},{"$f":"Input!AD758","v":0},{"$f":"Input!AE758","v":0},{"$f":"Input!AF758","v":0},{"$f":"Input!AG758","v":0},{"$f":"Input!AH758","v":0},{"$f":"Input!AI758","v":0},{"$f":"Input!AJ758","v":0},{"$f":"Input!AK758","v":0},{"$f":"Input!AL758","v":0},{"$f":"Input!AM758","v":0},{"$f":"Input!AN758","v":0},{"$f":"Input!AO758","v":0},{"$f":"Input!AP758","v":0},{"$f":"Input!AQ758","v":0},{"$f":"Input!AR758","v":0},{"$f":"Input!AS758","v":0},{"$f":"Input!AT758","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y767","v":0},{"$f":"Input!Z767","v":0},{"$f":"Input!AA767","v":0},{"$f":"Input!AB767","v":0},{"$f":"Input!AC767","v":0},{"$f":"Input!AD767","v":0},{"$f":"Input!AE767","v":0},{"$f":"Input!AF767","v":0},{"$f":"Input!AG767","v":0},{"$f":"Input!AH767","v":0},{"$f":"Input!AI767","v":0},{"$f":"Input!AJ767","v":0},{"$f":"Input!AK767","v":0},{"$f":"Input!AL767","v":0},{"$f":"Input!AM767","v":0},{"$f":"Input!AN767","v":0},{"$f":"Input!AO767","v":0},{"$f":"Input!AP767","v":0},{"$f":"Input!AQ767","v":0},{"$f":"Input!AR767","v":0},{"$f":"Input!AS767","v":0},{"$f":"Input!AT767","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO324","v":0},{"$f":"AP324","v":0},{"$f":"AQ324","v":0},{"$f":"AR324","v":0},{"$f":"AS324","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, - Y319, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, - AP319, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, - AQ319, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, - AR319, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, - AS319, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, - AT319, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y319:Y320)","v":0},{"$f":"SUM(Z319:Z320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP319:AP320)","v":0},{"$f":"SUM(AQ319:AQ320)","v":0},{"$f":"SUM(AR319:AR320)","v":0},{"$f":"SUM(AS319:AS320)","v":0},{"$f":"SUM(AT319:AT320)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I310) + $I$43, Y312, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I310) + $I$43, AP312, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I310) + $I$43, AQ312, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I310) + $I$43, AR312, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I310) + $I$43, AS312, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I310) + $I$43, AT312, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y321 + Y322 - Y323","v":0},{"$f":"Z321 + Z322 - Z323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP321 + AP322 - AP323","v":0},{"$f":"AQ321 + AQ322 - AQ323","v":0},{"$f":"AR321 + AR322 - AR323","v":0},{"$f":"AS321 + AS322 - AS323","v":0},{"$f":"AT321 + AT322 - AT323","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO333","v":0},{"$f":"AP333","v":0},{"$f":"AQ333","v":0},{"$f":"AR333","v":0},{"$f":"AS333","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y328, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP328, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ328, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR328, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS328, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT328, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y328:Y329)","v":0},{"$f":"SUM(Z328:Z329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP328:AP329)","v":0},{"$f":"SUM(AQ328:AQ329)","v":0},{"$f":"SUM(AR328:AR329)","v":0},{"$f":"SUM(AS328:AS329)","v":0},{"$f":"SUM(AT328:AT329)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I310) + $I$43, Y313, Y321 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I310) + $I$43, AP313, AP321 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I310) + $I$43, AQ313, AQ321 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I310) + $I$43, AR313, AR321 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I310) + $I$43, AS313, AS321 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I310) + $I$43, AT313, AT321 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP323","v":0},{"$f":"AQ323","v":0},{"$f":"AR323","v":0},{"$f":"AS323","v":0},{"$f":"AT323","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y330 + Y331 - Y332","v":0},{"$f":"Z330 + Z331 - Z332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP330 + AP331 - AP332","v":0},{"$f":"AQ330 + AQ331 - AQ332","v":0},{"$f":"AR330 + AR331 - AR332","v":0},{"$f":"AS330 + AS331 - AS332","v":0},{"$f":"AT330 + AT331 - AT332","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y324-Y333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324-AP333","v":0},{"$f":"AQ324-AQ333","v":0},{"$f":"AR324-AR333","v":0},{"$f":"AS324-AS333","v":0},{"$f":"AT324-AT333","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO350","v":0},{"$f":"AP350","v":0},{"$f":"AQ350","v":0},{"$f":"AR350","v":0},{"$f":"AS350","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y345, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP345, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ345, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR345, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS345, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT345, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y322 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP322 * AP$46) * TOpf","v":0},{"$f":"(AQ322 * AQ$46) * TOpf","v":0},{"$f":"(AR322 * AR$46) * TOpf","v":0},{"$f":"(AS322 * AS$46) * TOpf","v":0},{"$f":"(AT322 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y345:Y347)","v":0},{"$f":"SUM(Z345:Z347)","v":0},{"$f":"SUM(AA345:AA347)","v":0},{"$f":"SUM(AB345:AB347)","v":0},{"$f":"SUM(AC345:AC347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP345:AP347)","v":0},{"$f":"SUM(AQ345:AQ347)","v":0},{"$f":"SUM(AR345:AR347)","v":0},{"$f":"SUM(AS345:AS347)","v":0},{"$f":"SUM(AT345:AT347)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y348*Y343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP348*AP343","v":0},{"$f":"-AQ348*AQ343","v":0},{"$f":"-AR348*AR343","v":0},{"$f":"-AS348*AS343","v":0},{"$f":"-AT348*AT343","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y348:Y349)","v":0},{"$f":"SUM(Z348:Z349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP348:AP349)","v":0},{"$f":"SUM(AQ348:AQ349)","v":0},{"$f":"SUM(AR348:AR349)","v":0},{"$f":"SUM(AS348:AS349)","v":0},{"$f":"SUM(AT348:AT349)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO361","v":0},{"$f":"AP361","v":0},{"$f":"AQ361","v":0},{"$f":"AR361","v":0},{"$f":"AS361","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y356, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP356, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ356, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR356, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS356, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT356, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y312 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP312 * AP$47) * TOpf","v":0},{"$f":"(AQ312 * AQ$47) * TOpf","v":0},{"$f":"(AR312 * AR$47) * TOpf","v":0},{"$f":"(AS312 * AS$47) * TOpf","v":0},{"$f":"(AT312 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y356:Y358)","v":0},{"$f":"SUM(Z356:Z358)","v":0},{"$f":"SUM(AA356:AA358)","v":0},{"$f":"SUM(AB356:AB358)","v":0},{"$f":"SUM(AC356:AC358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP356:AP358)","v":0},{"$f":"SUM(AQ356:AQ358)","v":0},{"$f":"SUM(AR356:AR358)","v":0},{"$f":"SUM(AS356:AS358)","v":0},{"$f":"SUM(AT356:AT358)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y359*Y354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP359*AP354","v":0},{"$f":"-AQ359*AQ354","v":0},{"$f":"-AR359*AR354","v":0},{"$f":"-AS359*AS354","v":0},{"$f":"-AT359*AT354","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y359:Y360)","v":0},{"$f":"SUM(Z359:Z360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP359:AP360)","v":0},{"$f":"SUM(AQ359:AQ360)","v":0},{"$f":"SUM(AR359:AR360)","v":0},{"$f":"SUM(AS359:AS360)","v":0},{"$f":"SUM(AT359:AT360)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP311 * TOpf","v":0},{"$f":"AQ311 * TOpf","v":0},{"$f":"AR311 * TOpf","v":0},{"$f":"AS311 * TOpf","v":0},{"$f":"AT311 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP380 + AP384) / 2) * AP$50","v":0},{"$f":"((AQ380 + AQ384) / 2) * AQ$50","v":0},{"$f":"((AR380 + AR384) / 2) * AR$50","v":0},{"$f":"((AS380 + AS384) / 2) * AS$50","v":0},{"$f":"((AT380 + AT384) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP360 + AP349","v":0},{"$f":"AQ360 + AQ349","v":0},{"$f":"AR360 + AR349","v":0},{"$f":"AS360 + AS349","v":0},{"$f":"AT360 + AT349","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP367:AP369)","v":0},{"$f":"SUM(AQ367:AQ369)","v":0},{"$f":"SUM(AR367:AR369)","v":0},{"$f":"SUM(AS367:AS369)","v":0},{"$f":"SUM(AT367:AT369)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP370*AP365","v":0},{"$f":"AQ370*AQ365","v":0},{"$f":"AR370*AR365","v":0},{"$f":"AS370*AS365","v":0},{"$f":"AT370*AT365","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP388","v":0},{"$f":"AQ388","v":0},{"$f":"AR388","v":0},{"$f":"AS388","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ380-AQ378","v":0},{"$f":"AR380-AR378","v":0},{"$f":"AS380-AS378","v":0},{"$f":"AT380-AT378","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, 0, (-AP376 * (AP319 - AP328) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, 0, (-AQ376 * (AQ319 - AQ328) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, 0, (-AR376 * (AR319 - AR328) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, 0, (-AS376 * (AS319 - AS328) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, 0, (-AT376 * (AT319 - AT328) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP311 * TOpf","v":0},{"$f":"AQ311 * TOpf","v":0},{"$f":"AR311 * TOpf","v":0},{"$f":"AS311 * TOpf","v":0},{"$f":"AT311 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP312 * TOpf","v":0},{"$f":"-AQ312 * TOpf","v":0},{"$f":"-AR312 * TOpf","v":0},{"$f":"-AS312 * TOpf","v":0},{"$f":"-AT312 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP337*(1-AP376)*AP$52*TOpf","v":0},{"$f":"-AQ337*(1-AQ376)*AQ$52*TOpf","v":0},{"$f":"-AR337*(1-AR376)*AR$52*TOpf","v":0},{"$f":"-AS337*(1-AS376)*AS$52*TOpf","v":0},{"$f":"-AT337*(1-AT376)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP380:AP383)","v":0},{"$f":"SUM(AQ380:AQ383)","v":0},{"$f":"SUM(AR380:AR383)","v":0},{"$f":"SUM(AS380:AS383)","v":0},{"$f":"SUM(AT380:AT383)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP368 * (1 - AP$51)","v":0},{"$f":"AQ368 * (1 - AQ$51)","v":0},{"$f":"AR368 * (1 - AR$51)","v":0},{"$f":"AS368 * (1 - AS$51)","v":0},{"$f":"AT368 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP368 * AP$51","v":0},{"$f":"AQ368 * AQ$51","v":0},{"$f":"AR368 * AR$51","v":0},{"$f":"AS368 * AS$51","v":0},{"$f":"AT368 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP372","v":0},{"$f":"-AQ372","v":0},{"$f":"-AR372","v":0},{"$f":"-AS372","v":0},{"$f":"-AT372","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP384:AP387)","v":0},{"$f":"SUM(AQ384:AQ387)","v":0},{"$f":"SUM(AR384:AR387)","v":0},{"$f":"SUM(AS384:AS387)","v":0},{"$f":"SUM(AT384:AT387)","v":0}]
[]
[null,"TIRG commissioned 2014"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2014-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$777","v":0},{"$f":"Input!Z$777","v":0},{"$f":"Input!AA$777","v":0},{"$f":"Input!AB$777","v":0},{"$f":"Input!AC$777","v":0},{"$f":"Input!AD$777","v":0},{"$f":"Input!AE$777","v":0},{"$f":"Input!AF$777","v":0},{"$f":"Input!AG$777","v":0},{"$f":"Input!AH$777","v":0},{"$f":"Input!AI$777","v":0},{"$f":"Input!AJ$777","v":0},{"$f":"Input!AK$777","v":0},{"$f":"Input!AL$777","v":0},{"$f":"Input!AM$777","v":0},{"$f":"Input!AN$777","v":0},{"$f":"Input!AO$777","v":0},{"$f":"Input!AP$777","v":0},{"$f":"Input!AQ$777","v":0},{"$f":"Input!AR$777","v":0},{"$f":"Input!AS$777","v":0},{"$f":"Input!AT$777","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y759","v":0},{"$f":"Input!Z759","v":0},{"$f":"Input!AA759","v":0},{"$f":"Input!AB759","v":0},{"$f":"Input!AC759","v":0},{"$f":"Input!AD759","v":0},{"$f":"Input!AE759","v":0},{"$f":"Input!AF759","v":0},{"$f":"Input!AG759","v":0},{"$f":"Input!AH759","v":0},{"$f":"Input!AI759","v":0},{"$f":"Input!AJ759","v":0},{"$f":"Input!AK759","v":0},{"$f":"Input!AL759","v":0},{"$f":"Input!AM759","v":0},{"$f":"Input!AN759","v":0},{"$f":"Input!AO759","v":0},{"$f":"Input!AP759","v":0},{"$f":"Input!AQ759","v":0},{"$f":"Input!AR759","v":0},{"$f":"Input!AS759","v":0},{"$f":"Input!AT759","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y768","v":0},{"$f":"Input!Z768","v":0},{"$f":"Input!AA768","v":0},{"$f":"Input!AB768","v":0},{"$f":"Input!AC768","v":0},{"$f":"Input!AD768","v":0},{"$f":"Input!AE768","v":0},{"$f":"Input!AF768","v":0},{"$f":"Input!AG768","v":0},{"$f":"Input!AH768","v":0},{"$f":"Input!AI768","v":0},{"$f":"Input!AJ768","v":0},{"$f":"Input!AK768","v":0},{"$f":"Input!AL768","v":0},{"$f":"Input!AM768","v":0},{"$f":"Input!AN768","v":0},{"$f":"Input!AO768","v":0},{"$f":"Input!AP768","v":0},{"$f":"Input!AQ768","v":0},{"$f":"Input!AR768","v":0},{"$f":"Input!AS768","v":0},{"$f":"Input!AT768","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO408","v":0},{"$f":"AP408","v":0},{"$f":"AQ408","v":0},{"$f":"AR408","v":0},{"$f":"AS408","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, - Y403, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, - AP403, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, - AQ403, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, - AR403, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, - AS403, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, - AT403, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y403:Y404)","v":0},{"$f":"SUM(Z403:Z404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP403:AP404)","v":0},{"$f":"SUM(AQ403:AQ404)","v":0},{"$f":"SUM(AR403:AR404)","v":0},{"$f":"SUM(AS403:AS404)","v":0},{"$f":"SUM(AT403:AT404)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I394) + $I$43, Y396, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I394) + $I$43, AP396, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I394) + $I$43, AQ396, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I394) + $I$43, AR396, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I394) + $I$43, AS396, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I394) + $I$43, AT396, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y405 + Y406 - Y407","v":0},{"$f":"Z405 + Z406 - Z407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP405 + AP406 - AP407","v":0},{"$f":"AQ405 + AQ406 - AQ407","v":0},{"$f":"AR405 + AR406 - AR407","v":0},{"$f":"AS405 + AS406 - AS407","v":0},{"$f":"AT405 + AT406 - AT407","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO417","v":0},{"$f":"AP417","v":0},{"$f":"AQ417","v":0},{"$f":"AR417","v":0},{"$f":"AS417","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y412, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP412, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ412, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR412, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS412, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT412, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y412:Y413)","v":0},{"$f":"SUM(Z412:Z413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP412:AP413)","v":0},{"$f":"SUM(AQ412:AQ413)","v":0},{"$f":"SUM(AR412:AR413)","v":0},{"$f":"SUM(AS412:AS413)","v":0},{"$f":"SUM(AT412:AT413)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I394) + $I$43, Y397, Y405 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I394) + $I$43, AP397, AP405 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I394) + $I$43, AQ397, AQ405 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I394) + $I$43, AR397, AR405 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I394) + $I$43, AS397, AS405 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I394) + $I$43, AT397, AT405 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP407","v":0},{"$f":"AQ407","v":0},{"$f":"AR407","v":0},{"$f":"AS407","v":0},{"$f":"AT407","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y414 + Y415 - Y416","v":0},{"$f":"Z414 + Z415 - Z416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP414 + AP415 - AP416","v":0},{"$f":"AQ414 + AQ415 - AQ416","v":0},{"$f":"AR414 + AR415 - AR416","v":0},{"$f":"AS414 + AS415 - AS416","v":0},{"$f":"AT414 + AT415 - AT416","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y408-Y417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP408-AP417","v":0},{"$f":"AQ408-AQ417","v":0},{"$f":"AR408-AR417","v":0},{"$f":"AS408-AS417","v":0},{"$f":"AT408-AT417","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO434","v":0},{"$f":"AP434","v":0},{"$f":"AQ434","v":0},{"$f":"AR434","v":0},{"$f":"AS434","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y429, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP429, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ429, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR429, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS429, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT429, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y406 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP406 * AP$46) * TOpf","v":0},{"$f":"(AQ406 * AQ$46) * TOpf","v":0},{"$f":"(AR406 * AR$46) * TOpf","v":0},{"$f":"(AS406 * AS$46) * TOpf","v":0},{"$f":"(AT406 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y429:Y431)","v":0},{"$f":"SUM(Z429:Z431)","v":0},{"$f":"SUM(AA429:AA431)","v":0},{"$f":"SUM(AB429:AB431)","v":0},{"$f":"SUM(AC429:AC431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP429:AP431)","v":0},{"$f":"SUM(AQ429:AQ431)","v":0},{"$f":"SUM(AR429:AR431)","v":0},{"$f":"SUM(AS429:AS431)","v":0},{"$f":"SUM(AT429:AT431)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y432*Y427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP432*AP427","v":0},{"$f":"-AQ432*AQ427","v":0},{"$f":"-AR432*AR427","v":0},{"$f":"-AS432*AS427","v":0},{"$f":"-AT432*AT427","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y432:Y433)","v":0},{"$f":"SUM(Z432:Z433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP432:AP433)","v":0},{"$f":"SUM(AQ432:AQ433)","v":0},{"$f":"SUM(AR432:AR433)","v":0},{"$f":"SUM(AS432:AS433)","v":0},{"$f":"SUM(AT432:AT433)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO445","v":0},{"$f":"AP445","v":0},{"$f":"AQ445","v":0},{"$f":"AR445","v":0},{"$f":"AS445","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y440, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP440, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ440, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR440, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS440, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT440, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y396 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP396 * AP$47) * TOpf","v":0},{"$f":"(AQ396 * AQ$47) * TOpf","v":0},{"$f":"(AR396 * AR$47) * TOpf","v":0},{"$f":"(AS396 * AS$47) * TOpf","v":0},{"$f":"(AT396 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y440:Y442)","v":0},{"$f":"SUM(Z440:Z442)","v":0},{"$f":"SUM(AA440:AA442)","v":0},{"$f":"SUM(AB440:AB442)","v":0},{"$f":"SUM(AC440:AC442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP440:AP442)","v":0},{"$f":"SUM(AQ440:AQ442)","v":0},{"$f":"SUM(AR440:AR442)","v":0},{"$f":"SUM(AS440:AS442)","v":0},{"$f":"SUM(AT440:AT442)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y443*Y438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP443*AP438","v":0},{"$f":"-AQ443*AQ438","v":0},{"$f":"-AR443*AR438","v":0},{"$f":"-AS443*AS438","v":0},{"$f":"-AT443*AT438","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y443:Y444)","v":0},{"$f":"SUM(Z443:Z444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":0},{"$f":"SUM(AR443:AR444)","v":0},{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP395 * TOpf","v":0},{"$f":"AQ395 * TOpf","v":0},{"$f":"AR395 * TOpf","v":0},{"$f":"AS395 * TOpf","v":0},{"$f":"AT395 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP464 + AP468) / 2) * AP$50","v":0},{"$f":"((AQ464 + AQ468) / 2) * AQ$50","v":0},{"$f":"((AR464 + AR468) / 2) * AR$50","v":0},{"$f":"((AS464 + AS468) / 2) * AS$50","v":0},{"$f":"((AT464 + AT468) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP444 + AP433","v":0},{"$f":"AQ444 + AQ433","v":0},{"$f":"AR444 + AR433","v":0},{"$f":"AS444 + AS433","v":0},{"$f":"AT444 + AT433","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP451:AP453)","v":0},{"$f":"SUM(AQ451:AQ453)","v":0},{"$f":"SUM(AR451:AR453)","v":0},{"$f":"SUM(AS451:AS453)","v":0},{"$f":"SUM(AT451:AT453)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP454*AP449","v":0},{"$f":"AQ454*AQ449","v":0},{"$f":"AR454*AR449","v":0},{"$f":"AS454*AS449","v":0},{"$f":"AT454*AT449","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP472","v":0},{"$f":"AQ472","v":0},{"$f":"AR472","v":0},{"$f":"AS472","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ464-AQ462","v":0},{"$f":"AR464-AR462","v":0},{"$f":"AS464-AS462","v":0},{"$f":"AT464-AT462","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, 0, (-AP460 * (AP403 - AP412) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, 0, (-AQ460 * (AQ403 - AQ412) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, 0, (-AR460 * (AR403 - AR412) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, 0, (-AS460 * (AS403 - AS412) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, 0, (-AT460 * (AT403 - AT412) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP395 * TOpf","v":0},{"$f":"AQ395 * TOpf","v":0},{"$f":"AR395 * TOpf","v":0},{"$f":"AS395 * TOpf","v":0},{"$f":"AT395 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP396 * TOpf","v":0},{"$f":"-AQ396 * TOpf","v":0},{"$f":"-AR396 * TOpf","v":0},{"$f":"-AS396 * TOpf","v":0},{"$f":"-AT396 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP421*(1-AP460)*AP$52*TOpf","v":0},{"$f":"-AQ421*(1-AQ460)*AQ$52*TOpf","v":0},{"$f":"-AR421*(1-AR460)*AR$52*TOpf","v":0},{"$f":"-AS421*(1-AS460)*AS$52*TOpf","v":0},{"$f":"-AT421*(1-AT460)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP464:AP467)","v":0},{"$f":"SUM(AQ464:AQ467)","v":0},{"$f":"SUM(AR464:AR467)","v":0},{"$f":"SUM(AS464:AS467)","v":0},{"$f":"SUM(AT464:AT467)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP452 * (1 - AP$51)","v":0},{"$f":"AQ452 * (1 - AQ$51)","v":0},{"$f":"AR452 * (1 - AR$51)","v":0},{"$f":"AS452 * (1 - AS$51)","v":0},{"$f":"AT452 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP452 * AP$51","v":0},{"$f":"AQ452 * AQ$51","v":0},{"$f":"AR452 * AR$51","v":0},{"$f":"AS452 * AS$51","v":0},{"$f":"AT452 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP456","v":0},{"$f":"-AQ456","v":0},{"$f":"-AR456","v":0},{"$f":"-AS456","v":0},{"$f":"-AT456","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP468:AP471)","v":0},{"$f":"SUM(AQ468:AQ471)","v":0},{"$f":"SUM(AR468:AR471)","v":0},{"$f":"SUM(AS468:AS471)","v":0},{"$f":"SUM(AT468:AT471)","v":0}]
[]
[null,"TIRG commissioned 2015"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2015-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$778","v":0},{"$f":"Input!Z$778","v":0},{"$f":"Input!AA$778","v":0},{"$f":"Input!AB$778","v":0},{"$f":"Input!AC$778","v":0},{"$f":"Input!AD$778","v":0},{"$f":"Input!AE$778","v":0},{"$f":"Input!AF$778","v":0},{"$f":"Input!AG$778","v":0},{"$f":"Input!AH$778","v":0},{"$f":"Input!AI$778","v":0},{"$f":"Input!AJ$778","v":0},{"$f":"Input!AK$778","v":0},{"$f":"Input!AL$778","v":0},{"$f":"Input!AM$778","v":0},{"$f":"Input!AN$778","v":0},{"$f":"Input!AO$778","v":0},{"$f":"Input!AP$778","v":0},{"$f":"Input!AQ$778","v":0},{"$f":"Input!AR$778","v":0},{"$f":"Input!AS$778","v":0},{"$f":"Input!AT$778","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y760","v":0},{"$f":"Input!Z760","v":0},{"$f":"Input!AA760","v":0},{"$f":"Input!AB760","v":0},{"$f":"Input!AC760","v":0},{"$f":"Input!AD760","v":0},{"$f":"Input!AE760","v":0},{"$f":"Input!AF760","v":0},{"$f":"Input!AG760","v":0},{"$f":"Input!AH760","v":0},{"$f":"Input!AI760","v":0},{"$f":"Input!AJ760","v":0},{"$f":"Input!AK760","v":0},{"$f":"Input!AL760","v":0},{"$f":"Input!AM760","v":0},{"$f":"Input!AN760","v":0},{"$f":"Input!AO760","v":0},{"$f":"Input!AP760","v":0},{"$f":"Input!AQ760","v":0},{"$f":"Input!AR760","v":0},{"$f":"Input!AS760","v":0},{"$f":"Input!AT760","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y769","v":0},{"$f":"Input!Z769","v":0},{"$f":"Input!AA769","v":0},{"$f":"Input!AB769","v":0},{"$f":"Input!AC769","v":0},{"$f":"Input!AD769","v":0},{"$f":"Input!AE769","v":0},{"$f":"Input!AF769","v":0},{"$f":"Input!AG769","v":0},{"$f":"Input!AH769","v":0},{"$f":"Input!AI769","v":0},{"$f":"Input!AJ769","v":0},{"$f":"Input!AK769","v":0},{"$f":"Input!AL769","v":0},{"$f":"Input!AM769","v":0},{"$f":"Input!AN769","v":0},{"$f":"Input!AO769","v":0},{"$f":"Input!AP769","v":0},{"$f":"Input!AQ769","v":0},{"$f":"Input!AR769","v":0},{"$f":"Input!AS769","v":0},{"$f":"Input!AT769","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO492","v":0},{"$f":"AP492","v":0},{"$f":"AQ492","v":0},{"$f":"AR492","v":0},{"$f":"AS492","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, - Y487, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, - AP487, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, - AQ487, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, - AR487, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, - AS487, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, - AT487, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y487:Y488)","v":0},{"$f":"SUM(Z487:Z488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP487:AP488)","v":0},{"$f":"SUM(AQ487:AQ488)","v":0},{"$f":"SUM(AR487:AR488)","v":0},{"$f":"SUM(AS487:AS488)","v":0},{"$f":"SUM(AT487:AT488)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I478) + $I$43, Y480, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I478) + $I$43, AP480, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I478) + $I$43, AQ480, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I478) + $I$43, AR480, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I478) + $I$43, AS480, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I478) + $I$43, AT480, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y489 + Y490 - Y491","v":0},{"$f":"Z489 + Z490 - Z491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP489 + AP490 - AP491","v":0},{"$f":"AQ489 + AQ490 - AQ491","v":0},{"$f":"AR489 + AR490 - AR491","v":0},{"$f":"AS489 + AS490 - AS491","v":0},{"$f":"AT489 + AT490 - AT491","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO501","v":0},{"$f":"AP501","v":0},{"$f":"AQ501","v":0},{"$f":"AR501","v":0},{"$f":"AS501","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y496, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP496, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ496, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR496, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS496, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT496, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y496:Y497)","v":0},{"$f":"SUM(Z496:Z497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP497)","v":0},{"$f":"SUM(AQ496:AQ497)","v":0},{"$f":"SUM(AR496:AR497)","v":0},{"$f":"SUM(AS496:AS497)","v":0},{"$f":"SUM(AT496:AT497)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I478) + $I$43, Y481, Y489 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I478) + $I$43, AP481, AP489 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I478) + $I$43, AQ481, AQ489 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I478) + $I$43, AR481, AR489 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I478) + $I$43, AS481, AS489 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I478) + $I$43, AT481, AT489 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP491","v":0},{"$f":"AQ491","v":0},{"$f":"AR491","v":0},{"$f":"AS491","v":0},{"$f":"AT491","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y498 + Y499 - Y500","v":0},{"$f":"Z498 + Z499 - Z500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP498 + AP499 - AP500","v":0},{"$f":"AQ498 + AQ499 - AQ500","v":0},{"$f":"AR498 + AR499 - AR500","v":0},{"$f":"AS498 + AS499 - AS500","v":0},{"$f":"AT498 + AT499 - AT500","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y492-Y501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP492-AP501","v":0},{"$f":"AQ492-AQ501","v":0},{"$f":"AR492-AR501","v":0},{"$f":"AS492-AS501","v":0},{"$f":"AT492-AT501","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO518","v":0},{"$f":"AP518","v":0},{"$f":"AQ518","v":0},{"$f":"AR518","v":0},{"$f":"AS518","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y513, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP513, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ513, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR513, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS513, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT513, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y490 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP490 * AP$46) * TOpf","v":0},{"$f":"(AQ490 * AQ$46) * TOpf","v":0},{"$f":"(AR490 * AR$46) * TOpf","v":0},{"$f":"(AS490 * AS$46) * TOpf","v":0},{"$f":"(AT490 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y513:Y515)","v":0},{"$f":"SUM(Z513:Z515)","v":0},{"$f":"SUM(AA513:AA515)","v":0},{"$f":"SUM(AB513:AB515)","v":0},{"$f":"SUM(AC513:AC515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP513:AP515)","v":0},{"$f":"SUM(AQ513:AQ515)","v":0},{"$f":"SUM(AR513:AR515)","v":0},{"$f":"SUM(AS513:AS515)","v":0},{"$f":"SUM(AT513:AT515)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y516*Y511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP516*AP511","v":0},{"$f":"-AQ516*AQ511","v":0},{"$f":"-AR516*AR511","v":0},{"$f":"-AS516*AS511","v":0},{"$f":"-AT516*AT511","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y516:Y517)","v":0},{"$f":"SUM(Z516:Z517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP516:AP517)","v":0},{"$f":"SUM(AQ516:AQ517)","v":0},{"$f":"SUM(AR516:AR517)","v":0},{"$f":"SUM(AS516:AS517)","v":0},{"$f":"SUM(AT516:AT517)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO529","v":0},{"$f":"AP529","v":0},{"$f":"AQ529","v":0},{"$f":"AR529","v":0},{"$f":"AS529","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y524, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP524, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ524, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR524, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS524, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT524, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y480 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP480 * AP$47) * TOpf","v":0},{"$f":"(AQ480 * AQ$47) * TOpf","v":0},{"$f":"(AR480 * AR$47) * TOpf","v":0},{"$f":"(AS480 * AS$47) * TOpf","v":0},{"$f":"(AT480 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y524:Y526)","v":0},{"$f":"SUM(Z524:Z526)","v":0},{"$f":"SUM(AA524:AA526)","v":0},{"$f":"SUM(AB524:AB526)","v":0},{"$f":"SUM(AC524:AC526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP524:AP526)","v":0},{"$f":"SUM(AQ524:AQ526)","v":0},{"$f":"SUM(AR524:AR526)","v":0},{"$f":"SUM(AS524:AS526)","v":0},{"$f":"SUM(AT524:AT526)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y527*Y522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP527*AP522","v":0},{"$f":"-AQ527*AQ522","v":0},{"$f":"-AR527*AR522","v":0},{"$f":"-AS527*AS522","v":0},{"$f":"-AT527*AT522","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y527:Y528)","v":0},{"$f":"SUM(Z527:Z528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP527:AP528)","v":0},{"$f":"SUM(AQ527:AQ528)","v":0},{"$f":"SUM(AR527:AR528)","v":0},{"$f":"SUM(AS527:AS528)","v":0},{"$f":"SUM(AT527:AT528)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP479 * TOpf","v":0},{"$f":"AQ479 * TOpf","v":0},{"$f":"AR479 * TOpf","v":0},{"$f":"AS479 * TOpf","v":0},{"$f":"AT479 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP548 + AP552) / 2) * AP$50","v":0},{"$f":"((AQ548 + AQ552) / 2) * AQ$50","v":0},{"$f":"((AR548 + AR552) / 2) * AR$50","v":0},{"$f":"((AS548 + AS552) / 2) * AS$50","v":0},{"$f":"((AT548 + AT552) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP528 + AP517","v":0},{"$f":"AQ528 + AQ517","v":0},{"$f":"AR528 + AR517","v":0},{"$f":"AS528 + AS517","v":0},{"$f":"AT528 + AT517","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP535:AP537)","v":0},{"$f":"SUM(AQ535:AQ537)","v":0},{"$f":"SUM(AR535:AR537)","v":0},{"$f":"SUM(AS535:AS537)","v":0},{"$f":"SUM(AT535:AT537)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP538*AP533","v":0},{"$f":"AQ538*AQ533","v":0},{"$f":"AR538*AR533","v":0},{"$f":"AS538*AS533","v":0},{"$f":"AT538*AT533","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP556","v":0},{"$f":"AQ556","v":0},{"$f":"AR556","v":0},{"$f":"AS556","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ548-AQ546","v":0},{"$f":"AR548-AR546","v":0},{"$f":"AS548-AS546","v":0},{"$f":"AT548-AT546","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, 0, (-AP544 * (AP487 - AP496) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, 0, (-AQ544 * (AQ487 - AQ496) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, 0, (-AR544 * (AR487 - AR496) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, 0, (-AS544 * (AS487 - AS496) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, 0, (-AT544 * (AT487 - AT496) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP479 * TOpf","v":0},{"$f":"AQ479 * TOpf","v":0},{"$f":"AR479 * TOpf","v":0},{"$f":"AS479 * TOpf","v":0},{"$f":"AT479 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP480 * TOpf","v":0},{"$f":"-AQ480 * TOpf","v":0},{"$f":"-AR480 * TOpf","v":0},{"$f":"-AS480 * TOpf","v":0},{"$f":"-AT480 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP505*(1-AP544)*AP$52*TOpf","v":0},{"$f":"-AQ505*(1-AQ544)*AQ$52*TOpf","v":0},{"$f":"-AR505*(1-AR544)*AR$52*TOpf","v":0},{"$f":"-AS505*(1-AS544)*AS$52*TOpf","v":0},{"$f":"-AT505*(1-AT544)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP548:AP551)","v":0},{"$f":"SUM(AQ548:AQ551)","v":0},{"$f":"SUM(AR548:AR551)","v":0},{"$f":"SUM(AS548:AS551)","v":0},{"$f":"SUM(AT548:AT551)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP536 * (1 - AP$51)","v":0},{"$f":"AQ536 * (1 - AQ$51)","v":0},{"$f":"AR536 * (1 - AR$51)","v":0},{"$f":"AS536 * (1 - AS$51)","v":0},{"$f":"AT536 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP536 * AP$51","v":0},{"$f":"AQ536 * AQ$51","v":0},{"$f":"AR536 * AR$51","v":0},{"$f":"AS536 * AS$51","v":0},{"$f":"AT536 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP540","v":0},{"$f":"-AQ540","v":0},{"$f":"-AR540","v":0},{"$f":"-AS540","v":0},{"$f":"-AT540","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP552:AP555)","v":0},{"$f":"SUM(AQ552:AQ555)","v":0},{"$f":"SUM(AR552:AR555)","v":0},{"$f":"SUM(AS552:AS555)","v":0},{"$f":"SUM(AT552:AT555)","v":0}]
[]
[null,"TIRG commissioned 2016"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2016-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$779","v":0},{"$f":"Input!Z$779","v":0},{"$f":"Input!AA$779","v":0},{"$f":"Input!AB$779","v":0},{"$f":"Input!AC$779","v":0},{"$f":"Input!AD$779","v":0},{"$f":"Input!AE$779","v":0},{"$f":"Input!AF$779","v":0},{"$f":"Input!AG$779","v":0},{"$f":"Input!AH$779","v":0},{"$f":"Input!AI$779","v":0},{"$f":"Input!AJ$779","v":0},{"$f":"Input!AK$779","v":0},{"$f":"Input!AL$779","v":0},{"$f":"Input!AM$779","v":0},{"$f":"Input!AN$779","v":0},{"$f":"Input!AO$779","v":0},{"$f":"Input!AP$779","v":0},{"$f":"Input!AQ$779","v":0},{"$f":"Input!AR$779","v":0},{"$f":"Input!AS$779","v":0},{"$f":"Input!AT$779","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y761","v":0},{"$f":"Input!Z761","v":0},{"$f":"Input!AA761","v":0},{"$f":"Input!AB761","v":0},{"$f":"Input!AC761","v":0},{"$f":"Input!AD761","v":0},{"$f":"Input!AE761","v":0},{"$f":"Input!AF761","v":0},{"$f":"Input!AG761","v":0},{"$f":"Input!AH761","v":0},{"$f":"Input!AI761","v":0},{"$f":"Input!AJ761","v":0},{"$f":"Input!AK761","v":0},{"$f":"Input!AL761","v":0},{"$f":"Input!AM761","v":0},{"$f":"Input!AN761","v":0},{"$f":"Input!AO761","v":0},{"$f":"Input!AP761","v":0},{"$f":"Input!AQ761","v":0},{"$f":"Input!AR761","v":0},{"$f":"Input!AS761","v":0},{"$f":"Input!AT761","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y770","v":0},{"$f":"Input!Z770","v":0},{"$f":"Input!AA770","v":0},{"$f":"Input!AB770","v":0},{"$f":"Input!AC770","v":0},{"$f":"Input!AD770","v":0},{"$f":"Input!AE770","v":0},{"$f":"Input!AF770","v":0},{"$f":"Input!AG770","v":0},{"$f":"Input!AH770","v":0},{"$f":"Input!AI770","v":0},{"$f":"Input!AJ770","v":0},{"$f":"Input!AK770","v":0},{"$f":"Input!AL770","v":0},{"$f":"Input!AM770","v":0},{"$f":"Input!AN770","v":0},{"$f":"Input!AO770","v":0},{"$f":"Input!AP770","v":0},{"$f":"Input!AQ770","v":0},{"$f":"Input!AR770","v":0},{"$f":"Input!AS770","v":0},{"$f":"Input!AT770","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO576","v":0},{"$f":"AP576","v":0},{"$f":"AQ576","v":0},{"$f":"AR576","v":0},{"$f":"AS576","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, - Y571, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, - AP571, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, - AQ571, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, - AR571, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, - AS571, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, - AT571, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y571:Y572)","v":0},{"$f":"SUM(Z571:Z572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP571:AP572)","v":0},{"$f":"SUM(AQ571:AQ572)","v":0},{"$f":"SUM(AR571:AR572)","v":0},{"$f":"SUM(AS571:AS572)","v":0},{"$f":"SUM(AT571:AT572)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I562) + $I$43, Y564, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I562) + $I$43, AP564, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I562) + $I$43, AQ564, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I562) + $I$43, AR564, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I562) + $I$43, AS564, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I562) + $I$43, AT564, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y573 + Y574 - Y575","v":0},{"$f":"Z573 + Z574 - Z575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP573 + AP574 - AP575","v":0},{"$f":"AQ573 + AQ574 - AQ575","v":0},{"$f":"AR573 + AR574 - AR575","v":0},{"$f":"AS573 + AS574 - AS575","v":0},{"$f":"AT573 + AT574 - AT575","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO585","v":0},{"$f":"AP585","v":0},{"$f":"AQ585","v":0},{"$f":"AR585","v":0},{"$f":"AS585","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y580, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP580, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ580, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR580, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS580, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT580, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y580:Y581)","v":0},{"$f":"SUM(Z580:Z581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},{"$f":"SUM(AR580:AR581)","v":0},{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I562) + $I$43, Y565, Y573 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I562) + $I$43, AP565, AP573 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I562) + $I$43, AQ565, AQ573 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I562) + $I$43, AR565, AR573 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I562) + $I$43, AS565, AS573 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I562) + $I$43, AT565, AT573 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP575","v":0},{"$f":"AQ575","v":0},{"$f":"AR575","v":0},{"$f":"AS575","v":0},{"$f":"AT575","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y582 + Y583 - Y584","v":0},{"$f":"Z582 + Z583 - Z584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP582 + AP583 - AP584","v":0},{"$f":"AQ582 + AQ583 - AQ584","v":0},{"$f":"AR582 + AR583 - AR584","v":0},{"$f":"AS582 + AS583 - AS584","v":0},{"$f":"AT582 + AT583 - AT584","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y576-Y585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP576-AP585","v":0},{"$f":"AQ576-AQ585","v":0},{"$f":"AR576-AR585","v":0},{"$f":"AS576-AS585","v":0},{"$f":"AT576-AT585","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO602","v":0},{"$f":"AP602","v":0},{"$f":"AQ602","v":0},{"$f":"AR602","v":0},{"$f":"AS602","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y597, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP597, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ597, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR597, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS597, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT597, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y574 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP574 * AP$46) * TOpf","v":0},{"$f":"(AQ574 * AQ$46) * TOpf","v":0},{"$f":"(AR574 * AR$46) * TOpf","v":0},{"$f":"(AS574 * AS$46) * TOpf","v":0},{"$f":"(AT574 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y597:Y599)","v":0},{"$f":"SUM(Z597:Z599)","v":0},{"$f":"SUM(AA597:AA599)","v":0},{"$f":"SUM(AB597:AB599)","v":0},{"$f":"SUM(AC597:AC599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP597:AP599)","v":0},{"$f":"SUM(AQ597:AQ599)","v":0},{"$f":"SUM(AR597:AR599)","v":0},{"$f":"SUM(AS597:AS599)","v":0},{"$f":"SUM(AT597:AT599)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y600*Y595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP600*AP595","v":0},{"$f":"-AQ600*AQ595","v":0},{"$f":"-AR600*AR595","v":0},{"$f":"-AS600*AS595","v":0},{"$f":"-AT600*AT595","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y600:Y601)","v":0},{"$f":"SUM(Z600:Z601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP600:AP601)","v":0},{"$f":"SUM(AQ600:AQ601)","v":0},{"$f":"SUM(AR600:AR601)","v":0},{"$f":"SUM(AS600:AS601)","v":0},{"$f":"SUM(AT600:AT601)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO613","v":0},{"$f":"AP613","v":0},{"$f":"AQ613","v":0},{"$f":"AR613","v":0},{"$f":"AS613","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y608, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP608, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ608, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR608, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS608, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT608, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y564 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP564 * AP$47) * TOpf","v":0},{"$f":"(AQ564 * AQ$47) * TOpf","v":0},{"$f":"(AR564 * AR$47) * TOpf","v":0},{"$f":"(AS564 * AS$47) * TOpf","v":0},{"$f":"(AT564 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y608:Y610)","v":0},{"$f":"SUM(Z608:Z610)","v":0},{"$f":"SUM(AA608:AA610)","v":0},{"$f":"SUM(AB608:AB610)","v":0},{"$f":"SUM(AC608:AC610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP608:AP610)","v":0},{"$f":"SUM(AQ608:AQ610)","v":0},{"$f":"SUM(AR608:AR610)","v":0},{"$f":"SUM(AS608:AS610)","v":0},{"$f":"SUM(AT608:AT610)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y611*Y606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP611*AP606","v":0},{"$f":"-AQ611*AQ606","v":0},{"$f":"-AR611*AR606","v":0},{"$f":"-AS611*AS606","v":0},{"$f":"-AT611*AT606","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y611:Y612)","v":0},{"$f":"SUM(Z611:Z612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP611:AP612)","v":0},{"$f":"SUM(AQ611:AQ612)","v":0},{"$f":"SUM(AR611:AR612)","v":0},{"$f":"SUM(AS611:AS612)","v":0},{"$f":"SUM(AT611:AT612)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP563 * TOpf","v":0},{"$f":"AQ563 * TOpf","v":0},{"$f":"AR563 * TOpf","v":0},{"$f":"AS563 * TOpf","v":0},{"$f":"AT563 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP632 + AP636) / 2) * AP$50","v":0},{"$f":"((AQ632 + AQ636) / 2) * AQ$50","v":0},{"$f":"((AR632 + AR636) / 2) * AR$50","v":0},{"$f":"((AS632 + AS636) / 2) * AS$50","v":0},{"$f":"((AT632 + AT636) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP612 + AP601","v":0},{"$f":"AQ612 + AQ601","v":0},{"$f":"AR612 + AR601","v":0},{"$f":"AS612 + AS601","v":0},{"$f":"AT612 + AT601","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP619:AP621)","v":0},{"$f":"SUM(AQ619:AQ621)","v":0},{"$f":"SUM(AR619:AR621)","v":0},{"$f":"SUM(AS619:AS621)","v":0},{"$f":"SUM(AT619:AT621)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP622*AP617","v":0},{"$f":"AQ622*AQ617","v":0},{"$f":"AR622*AR617","v":0},{"$f":"AS622*AS617","v":0},{"$f":"AT622*AT617","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP640","v":0},{"$f":"AQ640","v":0},{"$f":"AR640","v":0},{"$f":"AS640","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ632-AQ630","v":0},{"$f":"AR632-AR630","v":0},{"$f":"AS632-AS630","v":0},{"$f":"AT632-AT630","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, 0, (-AP628 * (AP571 - AP580) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, 0, (-AQ628 * (AQ571 - AQ580) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, 0, (-AR628 * (AR571 - AR580) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, 0, (-AS628 * (AS571 - AS580) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, 0, (-AT628 * (AT571 - AT580) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP563 * TOpf","v":0},{"$f":"AQ563 * TOpf","v":0},{"$f":"AR563 * TOpf","v":0},{"$f":"AS563 * TOpf","v":0},{"$f":"AT563 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP564 * TOpf","v":0},{"$f":"-AQ564 * TOpf","v":0},{"$f":"-AR564 * TOpf","v":0},{"$f":"-AS564 * TOpf","v":0},{"$f":"-AT564 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP589*(1-AP628)*AP$52*TOpf","v":0},{"$f":"-AQ589*(1-AQ628)*AQ$52*TOpf","v":0},{"$f":"-AR589*(1-AR628)*AR$52*TOpf","v":0},{"$f":"-AS589*(1-AS628)*AS$52*TOpf","v":0},{"$f":"-AT589*(1-AT628)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP632:AP635)","v":0},{"$f":"SUM(AQ632:AQ635)","v":0},{"$f":"SUM(AR632:AR635)","v":0},{"$f":"SUM(AS632:AS635)","v":0},{"$f":"SUM(AT632:AT635)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP620 * (1 - AP$51)","v":0},{"$f":"AQ620 * (1 - AQ$51)","v":0},{"$f":"AR620 * (1 - AR$51)","v":0},{"$f":"AS620 * (1 - AS$51)","v":0},{"$f":"AT620 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP620 * AP$51","v":0},{"$f":"AQ620 * AQ$51","v":0},{"$f":"AR620 * AR$51","v":0},{"$f":"AS620 * AS$51","v":0},{"$f":"AT620 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP624","v":0},{"$f":"-AQ624","v":0},{"$f":"-AR624","v":0},{"$f":"-AS624","v":0},{"$f":"-AT624","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP636:AP639)","v":0},{"$f":"SUM(AQ636:AQ639)","v":0},{"$f":"SUM(AR636:AR639)","v":0},{"$f":"SUM(AS636:AS639)","v":0},{"$f":"SUM(AT636:AT639)","v":0}]
[]
[null,"TIRG commissioned 2017"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2017-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$780","v":0},{"$f":"Input!Z$780","v":0},{"$f":"Input!AA$780","v":0},{"$f":"Input!AB$780","v":0},{"$f":"Input!AC$780","v":0},{"$f":"Input!AD$780","v":0},{"$f":"Input!AE$780","v":0},{"$f":"Input!AF$780","v":0},{"$f":"Input!AG$780","v":0},{"$f":"Input!AH$780","v":0},{"$f":"Input!AI$780","v":0},{"$f":"Input!AJ$780","v":0},{"$f":"Input!AK$780","v":0},{"$f":"Input!AL$780","v":0},{"$f":"Input!AM$780","v":0},{"$f":"Input!AN$780","v":0},{"$f":"Input!AO$780","v":0},{"$f":"Input!AP$780","v":0},{"$f":"Input!AQ$780","v":0},{"$f":"Input!AR$780","v":0},{"$f":"Input!AS$780","v":0},{"$f":"Input!AT$780","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y762","v":0},{"$f":"Input!Z762","v":0},{"$f":"Input!AA762","v":0},{"$f":"Input!AB762","v":0},{"$f":"Input!AC762","v":0},{"$f":"Input!AD762","v":0},{"$f":"Input!AE762","v":0},{"$f":"Input!AF762","v":0},{"$f":"Input!AG762","v":0},{"$f":"Input!AH762","v":0},{"$f":"Input!AI762","v":0},{"$f":"Input!AJ762","v":0},{"$f":"Input!AK762","v":0},{"$f":"Input!AL762","v":0},{"$f":"Input!AM762","v":0},{"$f":"Input!AN762","v":0},{"$f":"Input!AO762","v":0},{"$f":"Input!AP762","v":0},{"$f":"Input!AQ762","v":0},{"$f":"Input!AR762","v":0},{"$f":"Input!AS762","v":0},{"$f":"Input!AT762","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y771","v":0},{"$f":"Input!Z771","v":0},{"$f":"Input!AA771","v":0},{"$f":"Input!AB771","v":0},{"$f":"Input!AC771","v":0},{"$f":"Input!AD771","v":0},{"$f":"Input!AE771","v":0},{"$f":"Input!AF771","v":0},{"$f":"Input!AG771","v":0},{"$f":"Input!AH771","v":0},{"$f":"Input!AI771","v":0},{"$f":"Input!AJ771","v":0},{"$f":"Input!AK771","v":0},{"$f":"Input!AL771","v":0},{"$f":"Input!AM771","v":0},{"$f":"Input!AN771","v":0},{"$f":"Input!AO771","v":0},{"$f":"Input!AP771","v":0},{"$f":"Input!AQ771","v":0},{"$f":"Input!AR771","v":0},{"$f":"Input!AS771","v":0},{"$f":"Input!AT771","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO660","v":0},{"$f":"AP660","v":0},{"$f":"AQ660","v":0},{"$f":"AR660","v":0},{"$f":"AS660","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, - Y655, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, - AP655, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, - AQ655, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, - AR655, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, - AS655, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, - AT655, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y655:Y656)","v":0},{"$f":"SUM(Z655:Z656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP655:AP656)","v":0},{"$f":"SUM(AQ655:AQ656)","v":0},{"$f":"SUM(AR655:AR656)","v":0},{"$f":"SUM(AS655:AS656)","v":0},{"$f":"SUM(AT655:AT656)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I646) + $I$43, Y648, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I646) + $I$43, AP648, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I646) + $I$43, AQ648, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I646) + $I$43, AR648, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I646) + $I$43, AS648, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I646) + $I$43, AT648, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y657 + Y658 - Y659","v":0},{"$f":"Z657 + Z658 - Z659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP657 + AP658 - AP659","v":0},{"$f":"AQ657 + AQ658 - AQ659","v":0},{"$f":"AR657 + AR658 - AR659","v":0},{"$f":"AS657 + AS658 - AS659","v":0},{"$f":"AT657 + AT658 - AT659","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO669","v":0},{"$f":"AP669","v":0},{"$f":"AQ669","v":0},{"$f":"AR669","v":0},{"$f":"AS669","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y664, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP664, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ664, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR664, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS664, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT664, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y664:Y665)","v":0},{"$f":"SUM(Z664:Z665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP664:AP665)","v":0},{"$f":"SUM(AQ664:AQ665)","v":0},{"$f":"SUM(AR664:AR665)","v":0},{"$f":"SUM(AS664:AS665)","v":0},{"$f":"SUM(AT664:AT665)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I646) + $I$43, Y649, Y657 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I646) + $I$43, AP649, AP657 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I646) + $I$43, AQ649, AQ657 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I646) + $I$43, AR649, AR657 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I646) + $I$43, AS649, AS657 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I646) + $I$43, AT649, AT657 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP659","v":0},{"$f":"AQ659","v":0},{"$f":"AR659","v":0},{"$f":"AS659","v":0},{"$f":"AT659","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y666 + Y667 - Y668","v":0},{"$f":"Z666 + Z667 - Z668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP666 + AP667 - AP668","v":0},{"$f":"AQ666 + AQ667 - AQ668","v":0},{"$f":"AR666 + AR667 - AR668","v":0},{"$f":"AS666 + AS667 - AS668","v":0},{"$f":"AT666 + AT667 - AT668","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y660-Y669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP660-AP669","v":0},{"$f":"AQ660-AQ669","v":0},{"$f":"AR660-AR669","v":0},{"$f":"AS660-AS669","v":0},{"$f":"AT660-AT669","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO686","v":0},{"$f":"AP686","v":0},{"$f":"AQ686","v":0},{"$f":"AR686","v":0},{"$f":"AS686","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y681, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP681, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ681, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR681, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS681, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT681, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y658 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP658 * AP$46) * TOpf","v":0},{"$f":"(AQ658 * AQ$46) * TOpf","v":0},{"$f":"(AR658 * AR$46) * TOpf","v":0},{"$f":"(AS658 * AS$46) * TOpf","v":0},{"$f":"(AT658 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y681:Y683)","v":0},{"$f":"SUM(Z681:Z683)","v":0},{"$f":"SUM(AA681:AA683)","v":0},{"$f":"SUM(AB681:AB683)","v":0},{"$f":"SUM(AC681:AC683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP681:AP683)","v":0},{"$f":"SUM(AQ681:AQ683)","v":0},{"$f":"SUM(AR681:AR683)","v":0},{"$f":"SUM(AS681:AS683)","v":0},{"$f":"SUM(AT681:AT683)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y684*Y679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP684*AP679","v":0},{"$f":"-AQ684*AQ679","v":0},{"$f":"-AR684*AR679","v":0},{"$f":"-AS684*AS679","v":0},{"$f":"-AT684*AT679","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y684:Y685)","v":0},{"$f":"SUM(Z684:Z685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP684:AP685)","v":0},{"$f":"SUM(AQ684:AQ685)","v":0},{"$f":"SUM(AR684:AR685)","v":0},{"$f":"SUM(AS684:AS685)","v":0},{"$f":"SUM(AT684:AT685)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO697","v":0},{"$f":"AP697","v":0},{"$f":"AQ697","v":0},{"$f":"AR697","v":0},{"$f":"AS697","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y692, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP692, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ692, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR692, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS692, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT692, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y648 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP648 * AP$47) * TOpf","v":0},{"$f":"(AQ648 * AQ$47) * TOpf","v":0},{"$f":"(AR648 * AR$47) * TOpf","v":0},{"$f":"(AS648 * AS$47) * TOpf","v":0},{"$f":"(AT648 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y692:Y694)","v":0},{"$f":"SUM(Z692:Z694)","v":0},{"$f":"SUM(AA692:AA694)","v":0},{"$f":"SUM(AB692:AB694)","v":0},{"$f":"SUM(AC692:AC694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP692:AP694)","v":0},{"$f":"SUM(AQ692:AQ694)","v":0},{"$f":"SUM(AR692:AR694)","v":0},{"$f":"SUM(AS692:AS694)","v":0},{"$f":"SUM(AT692:AT694)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y695*Y690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP695*AP690","v":0},{"$f":"-AQ695*AQ690","v":0},{"$f":"-AR695*AR690","v":0},{"$f":"-AS695*AS690","v":0},{"$f":"-AT695*AT690","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y695:Y696)","v":0},{"$f":"SUM(Z695:Z696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP695:AP696)","v":0},{"$f":"SUM(AQ695:AQ696)","v":0},{"$f":"SUM(AR695:AR696)","v":0},{"$f":"SUM(AS695:AS696)","v":0},{"$f":"SUM(AT695:AT696)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP647 * TOpf","v":0},{"$f":"AQ647 * TOpf","v":0},{"$f":"AR647 * TOpf","v":0},{"$f":"AS647 * TOpf","v":0},{"$f":"AT647 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP716 + AP720) / 2) * AP$50","v":0},{"$f":"((AQ716 + AQ720) / 2) * AQ$50","v":0},{"$f":"((AR716 + AR720) / 2) * AR$50","v":0},{"$f":"((AS716 + AS720) / 2) * AS$50","v":0},{"$f":"((AT716 + AT720) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP696 + AP685","v":0},{"$f":"AQ696 + AQ685","v":0},{"$f":"AR696 + AR685","v":0},{"$f":"AS696 + AS685","v":0},{"$f":"AT696 + AT685","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP703:AP705)","v":0},{"$f":"SUM(AQ703:AQ705)","v":0},{"$f":"SUM(AR703:AR705)","v":0},{"$f":"SUM(AS703:AS705)","v":0},{"$f":"SUM(AT703:AT705)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP706*AP701","v":0},{"$f":"AQ706*AQ701","v":0},{"$f":"AR706*AR701","v":0},{"$f":"AS706*AS701","v":0},{"$f":"AT706*AT701","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.53559500962430528},{"$f":"AR$49","v":0.52381176774812988},{"$f":"AS$49","v":0.52037014335482012},{"$f":"AT$49","v":0.52835042097961982}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP724","v":0},{"$f":"AQ724","v":0},{"$f":"AR724","v":0},{"$f":"AS724","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ716-AQ714","v":0},{"$f":"AR716-AR714","v":0},{"$f":"AS716-AS714","v":0},{"$f":"AT716-AT714","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, 0, (-AP712 * (AP655 - AP664) * Input!AO$240))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, 0, (-AQ712 * (AQ655 - AQ664) * Input!AP$240))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, 0, (-AR712 * (AR655 - AR664) * Input!AQ$240))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, 0, (-AS712 * (AS655 - AS664) * Input!AR$240))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, 0, (-AT712 * (AT655 - AT664) * Input!AS$240))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP647 * TOpf","v":0},{"$f":"AQ647 * TOpf","v":0},{"$f":"AR647 * TOpf","v":0},{"$f":"AS647 * TOpf","v":0},{"$f":"AT647 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP648 * TOpf","v":0},{"$f":"-AQ648 * TOpf","v":0},{"$f":"-AR648 * TOpf","v":0},{"$f":"-AS648 * TOpf","v":0},{"$f":"-AT648 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP673*(1-AP712)*AP$52*TOpf","v":0},{"$f":"-AQ673*(1-AQ712)*AQ$52*TOpf","v":0},{"$f":"-AR673*(1-AR712)*AR$52*TOpf","v":0},{"$f":"-AS673*(1-AS712)*AS$52*TOpf","v":0},{"$f":"-AT673*(1-AT712)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP716:AP719)","v":0},{"$f":"SUM(AQ716:AQ719)","v":0},{"$f":"SUM(AR716:AR719)","v":0},{"$f":"SUM(AS716:AS719)","v":0},{"$f":"SUM(AT716:AT719)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP704 * (1 - AP$51)","v":0},{"$f":"AQ704 * (1 - AQ$51)","v":0},{"$f":"AR704 * (1 - AR$51)","v":0},{"$f":"AS704 * (1 - AS$51)","v":0},{"$f":"AT704 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP704 * AP$51","v":0},{"$f":"AQ704 * AQ$51","v":0},{"$f":"AR704 * AR$51","v":0},{"$f":"AS704 * AS$51","v":0},{"$f":"AT704 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP708","v":0},{"$f":"-AQ708","v":0},{"$f":"-AR708","v":0},{"$f":"-AS708","v":0},{"$f":"-AT708","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP720:AP723)","v":0},{"$f":"SUM(AQ720:AQ723)","v":0},{"$f":"SUM(AR720:AR723)","v":0},{"$f":"SUM(AS720:AS723)","v":0},{"$f":"SUM(AT720:AT723)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"ReturnAdj","index":10,"n_rows":79,"n_cols":46,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["Return adjustment"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Return adjustment"]
[null,"Note: The RTNAt value calculated below is not linked to the \"calculated revenue\" formula in the \"Revenue\" tab. This is because the Return adjustment term (RTNAt) is determined after the end of the Price Control Period."]
[null,"After the end of the Price Control Period the Authority will undertake a review of Operational Performance and the RTNAt term will be determined. Subject to the Authority’s direction, the RTNAt term as obtained in this tab will"]
[null,"be linked to the RTNAt line of the \"calculated revenue\" formula in the \"Revenue\" tab."]
[]
[null,null,"RAV inputs"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP216","v":0.55000000000000004},{"$f":"Input!AQ216","v":0.55000000000000004},{"$f":"Input!AR216","v":0.55000000000000004},{"$f":"Input!AS216","v":0.55000000000000004},{"$f":"Input!AT216","v":0.55000000000000004}]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices","RAVLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP29","v":13845.656858288894},{"$f":"'Return&RAV'!AQ29","v":14192.837497467968},{"$f":"'Return&RAV'!AR29","v":14602.205160730224},{"$f":"'Return&RAV'!AS29","v":14971.805251458598},{"$f":"'Return&RAV'!AT29","v":15342.262354785049}]
[null,null,null,null,"Equity portion of NPV-neutral RAV",null,"£m 18/19 prices","RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14 * (1 - AP13)","v":6230.5455862300014},{"$f":"AQ14 * (1 - AQ13)","v":6386.7768738605855},6570.9923223285996,6737.3123631563685,6904.0180596532709]
[]
[null,null,null,null,"Sum of NPV-neutral RAV values over the Price Control Period",null,"£m 18/19 prices","∑t RAVLt",{"$f":"SUM(AP14:AT14)","v":72954.767122730744}]
[null,null,null,null,"Notional gearing",null,"£m 18/19 prices","G",{"$f":"Input!I311","v":0.55000000000000004}]
[null,null,null,null,"Sum of NPV-neutral equity RAV values over the Price Control Period",null,"£m 18/19 prices","∑t RAVLt * (1 - G)",{"$f":"I17 * (1 - $I18)","v":32829.64520522883}]
[]
[null,null,"Operational performance"]
[]
[null,null,null,null,"Totex outperformance (operator share)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiveResults!L156","v":94.469509451791097},{"$f":"LiveResults!M156","v":-13.444147099853716},{"$f":"LiveResults!N156","v":-24.787473638619637},{"$f":"LiveResults!O156","v":18.983601106663968},{"$f":"LiveResults!P156","v":19.928375851788736}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiveResults!L157","v":7.936433957255705},{"$f":"LiveResults!M157","v":2.624678738244032},{"$f":"LiveResults!N157","v":2.6008605218043916},{"$f":"LiveResults!O157","v":1.0836636499362799},{"$f":"LiveResults!P157","v":1.2735581897328487}]
[null,null,null,null,"Operational performance",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP23:AP24)","v":102.4059434090468},{"$f":"SUM(AQ23:AQ24)","v":-10.819468361609683},{"$f":"SUM(AR23:AR24)","v":-22.186613116815245},{"$f":"SUM(AS23:AS24)","v":20.067264756600249},{"$f":"SUM(AT23:AT24)","v":21.201934041521586}]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"annual real %","OPP",{"$f":"SUM($AP25:$AT25) / SUM($AP15:$AT15)","v":3.3710099526484457E-3}]
[]
[null,null,"Return adjustment determination"]
[]
[null,null,null,"Return adjustment parameters"]
[]
[null,null,null,null,"Not used",null,"Not used","Not used"]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"Input!I312","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"Input!I313","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"Input!I314","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"Input!I315","v":0.9}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)"]
[]
[null,null,null,null,"OPP >= 0",null,"text",null,{"$f":"I27 >= 0","v":true}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Adjustment 1 (T1 < OPP <= T2)",null,"%",null,{"$f":"I41 * MAX( MIN(I27, I35) - I34,\n                    0) * I36","v":0}]
[null,null,null,null,"Adjustment 2 (OPP > T2)",null,"%",null,{"$f":"I41 * MAX( I27 - I35,\n                    0) * I37","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)",null,"£m 18/19 prices",null,{"$f":"I19 * ( - I44 - I45)","v":0}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP < 0)"]
[]
[null,null,null,null,"OPP < 0",null,"text",null,{"$f":"I27 < 0","v":false}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Adjustment 1 (T1 < - OPP <= T2)",null,"%",null,{"$f":"I51 * MAX( MIN( - I27, I35) - I34,\n                   0) * I36","v":0}]
[null,null,null,null,"Adjustment 2 ( - OPP > T2)",null,"%",null,{"$f":"I51 * MAX( - I27 - I35,\n                     0) * I37","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP < 0)",null,"£m 18/19 prices",null,{"$f":"I19 * (I54 + I55)","v":0}]
[]
[null,null,null,"Annual return adjustment determination"]
[null,null,null,"Note: The RTNAt term calculated below will be linked to the RTNAt line of \"calculated revenue\" in the \"Revenue\" tab after the end of the Price Control Period, following the Authority review of Operational"]
[null,null,null,"Performance."]
[]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"£m 18/19 prices","RTNR",{"$f":"SUM(I47, I57)","v":0}]
[]
[null,null,null,null,"Return adjustment annual profiling percentages",null,"£m 18/19 prices","RAVLt * (1 - G) / \n∑t RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15 / $I19","v":0.18978412795145444},{"$f":"AQ15 / $I19","v":0.19454297583585684},{"$f":"AR15 / $I19","v":0.20015422893702267},{"$f":"AS15 / $I19","v":0.20522038301173312},{"$f":"AT15 / $I19","v":0.21029828426393279}]
[]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I63 * AP65","v":0},{"$f":"$I63 * AQ65","v":0},0,0,0]
[]
[null,"Outperformance after return adjustment (for information only)"]
[]
[null,null,null,null,"Operational performance",null,"£m 18/19 prices",{"$f":"H25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP25","v":102.4059434090468},{"$f":"AQ25","v":-10.819468361609683},{"$f":"AR25","v":-22.186613116815245},{"$f":"AS25","v":20.067264756600249},{"$f":"AT25","v":21.201934041521586}]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices",{"$f":"H67","v":"RTNAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP67","v":0},{"$f":"AQ67","v":0},{"$f":"AR67","v":0},{"$f":"AS67","v":0},{"$f":"AT67","v":0}]
[null,null,null,null,"Operational performance after returrn adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP71:AP72)","v":102.4059434090468},{"$f":"SUM(AQ71:AQ72)","v":-10.819468361609683},-22.186613116815245,20.067264756600249,21.201934041521586]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"% annual real",null,{"$f":"SUM($AP71:$AT71) / $I19","v":3.3710099526484457E-3}]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM($AP72:$AT72) / $I19","v":0}]
[null,null,null,null,"Outperformance after return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM(I75:I76)","v":3.3710099526484457E-3}]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":11,"n_rows":28,"n_cols":46,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Revenue"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Calculated revenue"]
[null,"Note: \"Recalculated base revenue\" calculates the Base Revenue that would have been allowed if the current inputs were known at Final Proposals."]
[null,"Its values feed into the MOD calculation below and are saved via functionality on the \"LiveResults\" sheet so it can be recalled in the MOD calculation in the following year."]
[null,"Note: Base revenue referred to in the PCFM is not the BRt terms quoted in the licence as this also includes the terms TRUE and RPIFt which relate to retail price index adjustments"]
[null,null,null,null,"Fast money",null,"£m 18/19 prices","FMt",{"$f":"AR10*AR!$AR$27","v":420.50953169413589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AP70","v":308.59083910044103},{"$f":"TIM!AQ70","v":358.58128311518254},{"$f":"TIM!AR70","v":338.79362916581158},{"$f":"TIM!AS70","v":309.0877611487262},{"$f":"TIM!AT70","v":317.41385079836516}]
[null,null,null,null,"Pass-through expenditure",null,"£m 18/19 prices","PTt",{"$f":"AR11*AR!$AR$27","v":151.10450009377715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP111","v":144.93761826296043},{"$f":"Input!AQ111","v":142.23031061226825},{"$f":"Input!AR111","v":121.74097876880631},{"$f":"Input!AS111","v":110.63464524107741},{"$f":"Input!AT111","v":113.25904130880311}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices","DPNt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Return&RAV'!AP43","v":865.68980982143887},{"$f":"-'Return&RAV'!AQ43","v":863.5570390513094},{"$f":"-'Return&RAV'!AR43","v":868.02648725320307},{"$f":"-'Return&RAV'!AS43","v":871.42722573023264},{"$f":"-'Return&RAV'!AT43","v":866.78081881077321}]
[null,null,null,null,"Return",null,"£m 18/19 prices","RTNt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP32","v":420.53070757217046},{"$f":"'Return&RAV'!AQ32","v":420.49463120415783},{"$f":"'Return&RAV'!AR32","v":476.8142393470248},{"$f":"'Return&RAV'!AS32","v":498.5680857460963},{"$f":"'Return&RAV'!AT32","v":524.82895138846402}]
[null,null,null,null,"Equity issuance costs",null,"£m 18/19 prices","EICt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP172 / TOpf","v":33.34119247229242},{"$f":"'Finance&Tax'!AQ172 / TOpf","v":0},{"$f":"'Finance&Tax'!AR172 / TOpf","v":0},{"$f":"'Finance&Tax'!AS172 / TOpf","v":0},{"$f":"'Finance&Tax'!AT172 / TOpf","v":0}]
[null,null,null,null,"Base revenue",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP14)","v":1773.0901672293035},{"$f":"SUM(AQ10:AQ14)","v":1784.8632639829179},1805.3753345348457,1789.7177178661325,1822.2826623064054]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Directly remunerated services adjustment",null,"£m 18/19 prices","DRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP173","v":-151.90070472889673},{"$f":"Input!AQ173","v":-155.10674399999999},{"$f":"Input!AR173","v":-151.25897700000002},{"$f":"Input!AS173","v":-147.730019},{"$f":"Input!AT173","v":-146.29379800000001}]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP115","v":-13},{"$f":"Input!AQ115","v":-13},{"$f":"Input!AR115","v":-13},{"$f":"Input!AS115","v":-13},{"$f":"Input!AT115","v":-13}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices","ODIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP123","v":7.936433957255705},{"$f":"Input!AQ123","v":2.624678738244032},{"$f":"Input!AR123","v":2.6008605218043916},{"$f":"Input!AS123","v":1.0836636499362799},{"$f":"Input!AT123","v":1.2735581897328487}]
[null,null,null,null,"Other revenue allowance",null,"£m 18/19 prices","ORAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP140","v":5.6850579242228241},{"$f":"Input!AQ140","v":4.9779682761802624},{"$f":"Input!AR140","v":15.373599004114745},{"$f":"Input!AS140","v":15.597581940091688},{"$f":"Input!AT140","v":13.715325141816992}]
[null,null,null,null,"Calculated revenue (before tax)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP15:AP20)","v":1621.8109543818853},{"$f":"SUM(AQ15:AQ20)","v":1624.3591669973423},{"$f":"SUM(AR15:AR20)","v":1659.0908170607649},{"$f":"SUM(AS15:AS20)","v":1645.6689444561603},{"$f":"SUM(AT15:AT20)","v":1677.9777476379552}]
[null,null,null,null,"Tax allowance",null,"£m 18/19 prices","TAXt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP224 / TOpf","v":108.83032952340793},{"$f":"'Finance&Tax'!AQ224 / TOpf","v":28.539368935579759},{"$f":"'Finance&Tax'!AR224 / TOpf","v":184.56199836698349},{"$f":"'Finance&Tax'!AS224 / TOpf","v":194.43549738233708},{"$f":"'Finance&Tax'!AT224 / TOpf","v":187.46707722907055}]
[null,null,null,null,"Tax allowance adjustment",null,"£m 18/19 prices","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP254 / TOpf","v":0},{"$f":"Input!AQ254 / TOpf","v":0},{"$f":"Input!AR254 / TOpf","v":0},{"$f":"Input!AS254 / TOpf","v":0},{"$f":"Input!AT254 / TOpf","v":0}]
[null,null,null,null,"Calculated revenue",null,"£m 18/19 prices","Rt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP21:AP23)","v":1730.6412839052932},{"$f":"SUM(AQ21:AQ23)","v":1652.898535932922},1843.6528154277485,1840.1044418384972,1865.4448248670258]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP173","v":151.90070472889673},{"$f":" - Input!AQ173","v":155.10674399999999},{"$f":" - Input!AR173","v":151.25897700000002},{"$f":" - Input!AS173","v":147.730019},{"$f":" - Input!AT173","v":146.29379800000001}]
[null,null,null,null,"Calculated revenue (without DRS adjustment)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP24:AP25)","v":1882.5419886341899},{"$f":"SUM(AQ24:AQ25)","v":1808.0052799329219},{"$f":"SUM(AR24:AR25)","v":1994.9117924277484},{"$f":"SUM(AS24:AS25)","v":1987.8344608384973},{"$f":"SUM(AT24:AT25)","v":2011.7386228670257}]
[]
[null,"End of sheet"]

{"sheet":"AR","index":12,"n_rows":44,"n_cols":46,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Allowed revenue"]
[null,{"$f":"UserInterface!G17","v":"NGET"}]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Allowed revenue determination"]
[]
[null,null,"Allowed revenue"]
[]
[null,null,null,null,"Calculated revenue (as published)",null,"£m nominal","Rt* x  PIt* / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AP$4),AP29,INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0)))","v":1808.3990191529267},{"$f":"IF(AND(INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AQ$4),AQ29,INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0)))","v":1872.7853776437555},{"$f":"IF(AND(INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AR$4),AR29,INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0)))","v":2288.3357751767671},{"$f":"IF(AND(INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AS$4),AS29,INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AT$4),AT29,INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0)))","v":""}]
[null,null,null,null,"AIP adjustment term (as published)",null,"£m nominal","ADJ*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AP$4),AP30,INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0)))","v":0},{"$f":"IF(AND(INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AQ$4),AQ30,INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0)))","v":102.96048989806536},{"$f":"IF(AND(INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AR$4),AR30,INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0)))","v":56.059330020556601},{"$f":"IF(AND(INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AS$4),AS30,INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AT$4),AT30,INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0)))","v":""}]
[null,null,null,null,"Adjusted revenue (as published)",null,"£m nominal","ADJR*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP10 = \"\", AP11 = \"\"), AP31, SUM(AP10:AP11))","v":1808.3990191529267},{"$f":"IF(AND(AQ10 = \"\", AQ11 = \"\"), AQ31, SUM(AQ10:AQ11))","v":1975.7458675418209},{"$f":"IF(AND(AR10 = \"\", AR11 = \"\"), AR31, SUM(AR10:AR11))","v":2344.3951051973236},2291.2730530035756,2312.3517081511154]
[]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal","LARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP155","v":-43.756082405753453},{"$f":"Input!AQ155","v":-173.18900026297163},{"$f":"Input!AR155","v":-56.324853699868029},{"$f":"Input!AS155","v":-68.183525706705481},{"$f":"Input!AT155","v":-58.28168649641011}]
[null,null,null,null,"K Correction Factor",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":-15.416465335266759},{"$f":"AQ42","v":-39.140783351949352},108.98653762571726,0,0]
[null,null,null,null,"Allowed Revenue",null,"£m nominal","ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO288","v":1676.5900479102352},{"$f":"SUM(AP12, AP14, AP15)","v":1749.2264714119065},{"$f":"SUM(AQ12, AQ14, AQ15)","v":1763.4160839269},2397.0567891231726,2223.0895272968701,2254.0700216547052]
[]
[null,null,null,null,"Recovered Revenue",null,"£m nominal","RRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO289","v":1691.8228179600001},{"$f":"Input!AP289","v":1787.8678879199999},{"$f":"Input!AQ289","v":1658.0480406439044},{"$f":"Input!AR289","v":0},{"$f":"Input!AS289","v":0},{"$f":"Input!AT289","v":0}]
[]
[null,null,"AIP adjustment term"]
[]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %","WACCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP219","v":3.0372752400000001E-2},{"$f":"Input!AQ219","v":2.9627241999999998E-2},{"$f":"Input!AR219","v":3.2653577599999997E-2},{"$f":"Input!AS219","v":3.3300465599999995E-2}]
[null,null,null,null,"1 + inflation (from year t to t+1)",null,"annual %","PIt+1/PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ27/AP27","v":1.0876548853400785},{"$f":"AR27/AQ27","v":1.0519774042940293},1.0032144165620198,0.99549047451189809]
[null,null,null,null,"Nominal time value of money",null,"annual nominal %","TVMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AP22) * (AP23) - 1","v":0.12068995786916292},{"$f":"(1 + AQ22) * (AQ23) - 1","v":8.3144593429580471E-2},3.5972956362666508E-2,2.8640770813509242E-2]
[]
[null,null,null,null,"Calculated revenue",null,"£m 18/19 prices","Rt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP24","v":1730.6412839052932},{"$f":"Revenue!AQ24","v":1652.898535932922},{"$f":"Revenue!AR24","v":1843.6528154277485},{"$f":"Revenue!AS24","v":1840.1044418384972},{"$f":"Revenue!AT24","v":1865.4448248670258}]
[null,null,null,null,"Real to nominal prices conversion factor",null,"scalar","PIt / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TOpf","v":1.0847835302284383},{"$f":"TOpf","v":1.1798701061894177},{"$f":"TOpf","v":1.2411966917132644},{"$f":"TOpf","v":1.2451864149158316},{"$f":"TOpf","v":1.2395712150403304}]
[]
[null,null,null,null,"Calculated revenue",null,"£m nominal","Rt x  PIt / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP26 * AP27","v":1877.3711615138609},{"$f":"AQ26 * AQ27","v":1950.2055711115097},{"$f":"AR26 * AR27","v":2288.3357751767671},{"$f":"AS26 * AS27","v":2291.2730530035756},{"$f":"AT26 * AT27","v":2312.3517081511154}]
[null,null,null,null,"AIP Adjustment Term",null,"£m nominal","ADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"(AP31-AP12)*(1+AP24)","v":77.296387316621235},{"$f":"(AQ31-AQ12)*(1+AQ24)","v":56.059330020556601},{"$f":"(AR31-AR12)*(1+AR24)","v":0},{"$f":"(AS31-AS12)*(1+AS24)","v":0}]
[null,null,null,null,"Adjusted revenue (live)",null,"£m nominal","ADJRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP29:AP30)","v":1877.3711615138609},{"$f":"SUM(AQ29:AQ30)","v":2027.5019584281308},2344.3951051973236,2291.2730530035756,2312.3517081511154]
[]
[null,null,"Correction term"]
[]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"annual nominal %","It",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO286","v":5.5921739130434752E-4},{"$f":"Input!AP286","v":1.4230988142292492E-3},{"$f":"Input!AQ286","v":2.284147802292566E-2},{"$f":"Input!AR286","v":4.7753717243732043E-2},{"$f":"Input!AS286","v":4.5626392568476705E-2},{"$f":"Input!AT286","v":4.1496841000313651E-2}]
[null,null,null,null,"K rate margin",null,"annual nominal %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO290","v":1.15E-2},{"$f":"Input!AP290","v":1.15E-2},{"$f":"Input!AQ290","v":1.15E-2},{"$f":"Input!AR290","v":1.15E-2},{"$f":"Input!AS290","v":1.15E-2}]
[]
[null,null,null,null,"K rate of interest",null,"annual nominal %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO35, AO36)","v":1.2059217391304347E-2},{"$f":"SUM(AP35, AP36)","v":1.2923098814229249E-2},3.4341478022925656E-2,5.9253717243732046E-2,5.7126392568476708E-2]
[]
[null,null,null,null,"Recovered Revenue (+ forecast)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO18 = 0, AO16, AO18)","v":1691.8228179600001},{"$f":"IF(AP18 = 0, AP16, AP18)","v":1787.8678879199999},1658.0480406439044,2397.0567891231726,2223.0895272968701]
[]
[null,null,null,null,"K Correction Factor",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO16-AO40)*(1+AO38)","v":-15.416465335266759},{"$f":"(AP16-AP40)*(1+AP38)","v":-39.140783351949352},{"$f":"(AQ16-AQ40)*(1+AQ38)","v":108.98653762571726},{"$f":"(AR16-AR40)*(1+AR38)","v":0},{"$f":"(AS16-AS40)*(1+AS38)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"LiveResults","index":13,"n_rows":161,"n_cols":18,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
["Live Results"]
[]
[null,"Live results"]
[null,"Note: This sheet displays the output of the PCFM for the live company in the selected year."]
[null,"As well as displaying output it performs the role of recalling results generated with data at earlier stages from the \"SavedResults\" sheet required for the MOD calculation."]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Values for \"&I16","v":"Values for NGET"}]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!G17","v":"NGET"},{"$f":"UserInterface!G10","v":"2024-03-31"},null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,{"$f":"$I$16","v":"NGET"},"Totex","SlowMoney",{"$f":"D20&\"_\"&E20&\"_\"&F20","v":"NGET_Totex_SlowMoney"},1,"Slow pot","£m 18/19 prices","-",{"$f":"TIM!AP72","v":1108.5260125352743},{"$f":"TIM!AQ72","v":1318.2027219030003},{"$f":"TIM!AR72","v":1287.0081716761219},{"$f":"TIM!AS72","v":1211.7367340042613},{"$f":"TIM!AT72","v":1294.6070327119614},{"$f":"SUM($L20:$P20)","v":6220.0806728306197},{"$f":"IFERROR( AVERAGE($L20:$P20), 0)","v":1244.016134566124}]
[null,null,null,{"$f":"$I$16","v":"NGET"},"Totex","FastMoney",{"$f":"D21&\"_\"&E21&\"_\"&F21","v":"NGET_Totex_FastMoney"},{"$f":"H20 + 1","v":2},"Fast pot","£m 18/19 prices","-",{"$f":"TIM!AP70","v":308.59083910044103},{"$f":"TIM!AQ70","v":358.58128311518254},{"$f":"TIM!AR70","v":338.79362916581158},{"$f":"TIM!AS70","v":309.0877611487262},{"$f":"TIM!AT70","v":317.41385079836516},{"$f":"SUM($L21:$P21)","v":1632.4673633285265},{"$f":"IFERROR( AVERAGE($L21:$P21), 0)","v":326.49347266570533}]
[null,null,null,"NGET","Totex","PostTIMTotex","NGET_Totex_PostTIMTotex",{"$f":"H21 + 1","v":3},"Post-TIM totex allowance","£m 18/19 prices","-",{"$f":"TIM!AP38 + TIM!AP44","v":1417.1168516357152},{"$f":"TIM!AQ38 + TIM!AQ44","v":1676.7840050181831},{"$f":"TIM!AR38 + TIM!AR44","v":1625.8018008419335},{"$f":"TIM!AS38 + TIM!AS44","v":1520.8244951529873},{"$f":"TIM!AT38 + TIM!AT44","v":1612.0208835103265},{"$f":"SUM($L22:$P22)","v":7852.5480361591462},{"$f":"IFERROR( AVERAGE($L22:$P22), 0)","v":1570.5096072318292}]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"NGET","RAV","OpeningBeforeTransfers","NGET_RAV_OpeningBeforeTransfers",{"$f":"MAX(H$20:H23) + 1","v":4},"Opening asset value (before transfers)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP39","v":13933.175026885419},{"$f":"'Return&RAV'!AQ39","v":14176.011229599253},{"$f":"'Return&RAV'!AR39","v":14630.656912450942},{"$f":"'Return&RAV'!AS39","v":15049.638596873863},{"$f":"'Return&RAV'!AT39","v":15389.948105147892},null,{"$f":"IFERROR( AVERAGE($L24:$P24), 0)","v":14635.885974191473}]
[null,null,null,"NGET","RAV","Transfers","NGET_RAV_Transfers",{"$f":"H24 + 1","v":5},"Transfers","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP40","v":0},{"$f":"'Return&RAV'!AQ40","v":0},{"$f":"'Return&RAV'!AR40","v":0},{"$f":"'Return&RAV'!AS40","v":0},{"$f":"'Return&RAV'!AT40","v":0},{"$f":"SUM($L25:$P25)","v":0},0]
[null,null,null,"NGET","RAV","OpeningAfterTransfers","NGET_RAV_OpeningAfterTransfers",{"$f":"H25 + 1","v":6},"Opening asset value (after transfers)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP41","v":13933.175026885419},{"$f":"'Return&RAV'!AQ41","v":14176.011229599253},{"$f":"'Return&RAV'!AR41","v":14630.656912450942},{"$f":"'Return&RAV'!AS41","v":15049.638596873863},{"$f":"'Return&RAV'!AT41","v":15389.948105147892},null,14635.885974191473]
[null,null,null,"NGET","RAV","Additions","NGET_RAV_Additions",{"$f":"H26 + 1","v":7},"RAV additions (after disposals)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP42","v":1108.5260125352743},{"$f":"'Return&RAV'!AQ42","v":1318.2027219030003},{"$f":"'Return&RAV'!AR42","v":1287.0081716761219},{"$f":"'Return&RAV'!AS42","v":1211.7367340042613},{"$f":"'Return&RAV'!AT42","v":1294.6070327119614},{"$f":"SUM($L27:$P27)","v":6220.0806728306197},1244.016134566124]
[null,null,null,"NGET","RAV","Depreciation","NGET_RAV_Depreciation",{"$f":"H27 + 1","v":8},"Depreciation","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP43","v":-865.68980982143887},{"$f":"'Return&RAV'!AQ43","v":-863.5570390513094},{"$f":"'Return&RAV'!AR43","v":-868.02648725320307},{"$f":"'Return&RAV'!AS43","v":-871.42722573023264},{"$f":"'Return&RAV'!AT43","v":-866.78081881077321},{"$f":"SUM($L28:$P28)","v":-4335.4813806669572},-867.09627613339148]
[null,null,null,"NGET","RAV","Closing","NGET_RAV_Closing",{"$f":"H28 + 1","v":9},"Closing asset value","£m 18/19 prices","-",{"$f":"SUM(L26:L28)","v":14176.011229599255},{"$f":"SUM(M26:M28)","v":14630.656912450944},{"$f":"SUM(N26:N28)","v":15049.638596873861},{"$f":"SUM(O26:O28)","v":15389.948105147892},{"$f":"SUM(P26:P28)","v":15817.77431904908},null,15012.805832624208]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","FinalProposals","FM","NGET_FinalProposals_FM",{"$f":"MAX(H$20:H30) + 1","v":10},"Fast money","£m 18/19 prices","FMt",{"$f":"IF($J$16 = $L$18, L45, INDEX(SavedResults!L$20:L$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":321.86513347003591},{"$f":"IF($J$16 = $L$18, M45, INDEX(SavedResults!M$20:M$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":323.25004296118476},{"$f":"IF($J$16 = $L$18, N45, INDEX(SavedResults!N$20:N$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":277.03783530491859},{"$f":"IF($J$16 = $L$18, O45, INDEX(SavedResults!O$20:O$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":234.19520360981309},{"$f":"IF($J$16 = $L$18, P45, INDEX(SavedResults!P$20:P$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":205.29203766289751},{"$f":"SUM($L31:$P31)","v":1361.6402530088496},{"$f":"IFERROR( AVERAGE($L31:$P31), 0)","v":272.32805060176992}]
[null,null,null,"NGET","FinalProposals","PT","NGET_FinalProposals_PT",{"$f":"H31 + 1","v":11},"Pass-through expenditure","£m 18/19 prices","PTt",{"$f":"IF($J$16 = $L$18, L46, INDEX(SavedResults!L$20:L$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":106.92062417621486},{"$f":"IF($J$16 = $L$18, M46, INDEX(SavedResults!M$20:M$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":106.52062417621485},{"$f":"IF($J$16 = $L$18, N46, INDEX(SavedResults!N$20:N$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":88.020624176214852},{"$f":"IF($J$16 = $L$18, O46, INDEX(SavedResults!O$20:O$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":75.420624176214858},{"$f":"IF($J$16 = $L$18, P46, INDEX(SavedResults!P$20:P$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":75.420624176214858},{"$f":"SUM($L32:$P32)","v":452.30312088107428},{"$f":"IFERROR( AVERAGE($L32:$P32), 0)","v":90.46062417621485}]
[null,null,null,"NGET","FinalProposals","DPN","NGET_FinalProposals_DPN",{"$f":"H32 + 1","v":12},"Depreciation","£m 18/19 prices","DPNt",{"$f":"IF($J$16 = $L$18, L47, INDEX(SavedResults!L$20:L$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":875.98405566220913},{"$f":"IF($J$16 = $L$18, M47, INDEX(SavedResults!M$20:M$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":875.07022764413239},{"$f":"IF($J$16 = $L$18, N47, INDEX(SavedResults!N$20:N$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":875.60297631987089},{"$f":"IF($J$16 = $L$18, O47, INDEX(SavedResults!O$20:O$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":872.11926568266711},{"$f":"IF($J$16 = $L$18, P47, INDEX(SavedResults!P$20:P$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":858.88562819095682},4357.6621534998358,871.53243069996711]
[null,null,null,"NGET","FinalProposals","RTN","NGET_FinalProposals_RTN",{"$f":"H33 + 1","v":13},"Return","£m 18/19 prices","RTNt",{"$f":"IF($J$16 = $L$18, L48, INDEX(SavedResults!L$20:L$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":416.08973455042639},{"$f":"IF($J$16 = $L$18, M48, INDEX(SavedResults!M$20:M$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":411.97715152440907},{"$f":"IF($J$16 = $L$18, N48, INDEX(SavedResults!N$20:N$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":409.63558399355236},{"$f":"IF($J$16 = $L$18, O48, INDEX(SavedResults!O$20:O$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":403.58690491132836},{"$f":"IF($J$16 = $L$18, P48, INDEX(SavedResults!P$20:P$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":397.05361295655666},2038.3429879362729,407.66859758725457]
[null,null,null,"NGET","FinalProposals","EIC","NGET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",{"$f":"IF($J$16 = $L$18, L49, INDEX(SavedResults!L$20:L$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":35.094244600526636},{"$f":"IF($J$16 = $L$18, M49, INDEX(SavedResults!M$20:M$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N49, INDEX(SavedResults!N$20:N$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O49, INDEX(SavedResults!O$20:O$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P49, INDEX(SavedResults!P$20:P$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":0},35.094244600526636,7.0188489201053272]
[null,null,null,"NGET","FinalProposals","RTNA","NGET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",{"$f":"IF($J$16 = $L$18, L50, INDEX(SavedResults!L$20:L$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M50, INDEX(SavedResults!M$20:M$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N50, INDEX(SavedResults!N$20:N$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O50, INDEX(SavedResults!O$20:O$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P50, INDEX(SavedResults!P$20:P$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"NGET","FinalProposals","DRS",{"$f":"D37&\"_\"&E37&\"_\"&F37","v":"NGET_FinalProposals_DRS"},16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",{"$f":"IF($J$16 = $L$18, L51, INDEX(SavedResults!L$20:L$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-158.81099999999998},{"$f":"IF($J$16 = $L$18, M51, INDEX(SavedResults!M$20:M$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-154.411},{"$f":"IF($J$16 = $L$18, N51, INDEX(SavedResults!N$20:N$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-149.81100000000004},{"$f":"IF($J$16 = $L$18, O51, INDEX(SavedResults!O$20:O$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-146.21100000000001},{"$f":"IF($J$16 = $L$18, P51, INDEX(SavedResults!P$20:P$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-144.71100000000001},{"$f":"SUM($L37:$P37)","v":-753.95500000000004},{"$f":"IFERROR( AVERAGE($L37:$P37), 0)","v":-150.791}]
[null,null,null,"NGET","FinalProposals","BPI","NGET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",{"$f":"IF($J$16 = $L$18, L52, INDEX(SavedResults!L$20:L$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":-13},{"$f":"IF($J$16 = $L$18, M52, INDEX(SavedResults!M$20:M$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":-13},{"$f":"IF($J$16 = $L$18, N52, INDEX(SavedResults!N$20:N$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":-13},{"$f":"IF($J$16 = $L$18, O52, INDEX(SavedResults!O$20:O$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":-13},{"$f":"IF($J$16 = $L$18, P52, INDEX(SavedResults!P$20:P$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":-13},-65,-13]
[null,null,null,"NGET","FinalProposals","ODI","NGET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"IF($J$16 = $L$18, L53, INDEX(SavedResults!L$20:L$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M53, INDEX(SavedResults!M$20:M$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N53, INDEX(SavedResults!N$20:N$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O53, INDEX(SavedResults!O$20:O$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P53, INDEX(SavedResults!P$20:P$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"NGET","FinalProposals","ORA","NGET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",{"$f":"IF($J$16 = $L$18, L54, INDEX(SavedResults!L$20:L$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":14.56331252273038},{"$f":"IF($J$16 = $L$18, M54, INDEX(SavedResults!M$20:M$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":11.36},{"$f":"IF($J$16 = $L$18, N54, INDEX(SavedResults!N$20:N$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":11.86},{"$f":"IF($J$16 = $L$18, O54, INDEX(SavedResults!O$20:O$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":11.86},{"$f":"IF($J$16 = $L$18, P54, INDEX(SavedResults!P$20:P$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":11.86},61.503312522730376,12.300662504546075]
[null,null,null,"NGET","FinalProposals","TAX","NGET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",{"$f":"IF($J$16 = $L$18, L55, INDEX(SavedResults!L$20:L$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":119.44507925364171},{"$f":"IF($J$16 = $L$18, M55, INDEX(SavedResults!M$20:M$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":106.78332296523796},{"$f":"IF($J$16 = $L$18, N55, INDEX(SavedResults!N$20:N$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":96.670608224725001},{"$f":"IF($J$16 = $L$18, O55, INDEX(SavedResults!O$20:O$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":89.276495119667942},{"$f":"IF($J$16 = $L$18, P55, INDEX(SavedResults!P$20:P$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":77.798471900245701},489.97397746351834,97.994795492703673]
[null,null,null,"NGET","FinalProposals","TAXA","NGET_FinalProposals_TAXA",{"$f":"H41 + 1","v":21},"Tax allowance adjustment","£m 18/19 prices","TAXAt",{"$f":"IF($J$16 = $L$18, L56, INDEX(SavedResults!L$20:L$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M56, INDEX(SavedResults!M$20:M$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N56, INDEX(SavedResults!N$20:N$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O56, INDEX(SavedResults!O$20:O$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P56, INDEX(SavedResults!P$20:P$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"NGET","FinalProposals","R","NGET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",{"$f":"IF($J$16 = $L$18, L57, INDEX(SavedResults!L$20:L$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":1718.1511842357854},{"$f":"IF($J$16 = $L$18, M57, INDEX(SavedResults!M$20:M$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":1667.5503692711786},{"$f":"IF($J$16 = $L$18, N57, INDEX(SavedResults!N$20:N$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":1596.0166280192811},{"$f":"IF($J$16 = $L$18, O57, INDEX(SavedResults!O$20:O$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":1527.2474934996915},{"$f":"IF($J$16 = $L$18, P57, INDEX(SavedResults!P$20:P$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":1468.5993748868714},7977.5650499128078,1595.5130099825615]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","CalculatedRevenue","FM",{"$f":"D45&\"_\"&E45&\"_\"&F45","v":"NGET_CalculatedRevenue_FM"},{"$f":"MAX(H$20:H44) + 1","v":23},"Fast money","£m 18/19 prices","FMt",{"$f":"Revenue!AP10","v":308.59083910044103},{"$f":"Revenue!AQ10","v":358.58128311518254},{"$f":"Revenue!AR10","v":338.79362916581158},{"$f":"Revenue!AS10","v":309.0877611487262},{"$f":"Revenue!AT10","v":317.41385079836516},1632.4673633285265,326.49347266570533]
[null,null,null,"NGET","CalculatedRevenue","PT","NGET_CalculatedRevenue_PT",{"$f":"H45 + 1","v":24},"Pass-through expenditure","£m 18/19 prices","PTt",{"$f":"Revenue!AP11","v":144.93761826296043},{"$f":"Revenue!AQ11","v":142.23031061226825},{"$f":"Revenue!AR11","v":121.74097876880631},{"$f":"Revenue!AS11","v":110.63464524107741},{"$f":"Revenue!AT11","v":113.25904130880311},632.80259419391552,126.56051883878311]
[null,null,null,"NGET","CalculatedRevenue","DPN","NGET_CalculatedRevenue_DPN",{"$f":"H46 + 1","v":25},"Depreciation","£m 18/19 prices","DPNt",{"$f":"Revenue!AP12","v":865.68980982143887},{"$f":"Revenue!AQ12","v":863.5570390513094},{"$f":"Revenue!AR12","v":868.02648725320307},{"$f":"Revenue!AS12","v":871.42722573023264},{"$f":"Revenue!AT12","v":866.78081881077321},4335.4813806669572,867.09627613339148]
[null,null,null,"NGET","CalculatedRevenue","RTN","NGET_CalculatedRevenue_RTN",{"$f":"H47 + 1","v":26},"Return","£m 18/19 prices","RTNt",{"$f":"Revenue!AP13","v":420.53070757217046},{"$f":"Revenue!AQ13","v":420.49463120415783},{"$f":"Revenue!AR13","v":476.8142393470248},{"$f":"Revenue!AS13","v":498.5680857460963},{"$f":"Revenue!AT13","v":524.82895138846402},2341.2366152579134,468.24732305158267]
[null,null,null,"NGET","CalculatedRevenue","EIC","NGET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",{"$f":"Revenue!AP14","v":33.34119247229242},{"$f":"Revenue!AQ14","v":0},{"$f":"Revenue!AR14","v":0},{"$f":"Revenue!AS14","v":0},{"$f":"Revenue!AT14","v":0},33.34119247229242,6.6682384944584836]
[null,null,null,"NGET","CalculatedRevenue","RTNA","NGET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",{"$f":"Revenue!AP16","v":0},{"$f":"Revenue!AQ16","v":0},{"$f":"Revenue!AR16","v":0},{"$f":"Revenue!AS16","v":0},{"$f":"Revenue!AT16","v":0},0,0]
[null,null,null,"NGET","CalculatedRevenue","DRS",{"$f":"D51&\"_\"&E51&\"_\"&F51","v":"NGET_CalculatedRevenue_DRS"},29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",{"$f":"Revenue!AP17","v":-151.90070472889673},{"$f":"Revenue!AQ17","v":-155.10674399999999},{"$f":"Revenue!AR17","v":-151.25897700000002},{"$f":"Revenue!AS17","v":-147.730019},{"$f":"Revenue!AT17","v":-146.29379800000001},{"$f":"SUM($L51:$P51)","v":-752.29024272889683},{"$f":"IFERROR( AVERAGE($L51:$P51), 0)","v":-150.45804854577938}]
[null,null,null,"NGET","CalculatedRevenue","BPI","NGET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",{"$f":"Revenue!AP18","v":-13},{"$f":"Revenue!AQ18","v":-13},{"$f":"Revenue!AR18","v":-13},{"$f":"Revenue!AS18","v":-13},{"$f":"Revenue!AT18","v":-13},-65,-13]
[null,null,null,"NGET","CalculatedRevenue","ODI","NGET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"Revenue!AP19","v":7.936433957255705},{"$f":"Revenue!AQ19","v":2.624678738244032},{"$f":"Revenue!AR19","v":2.6008605218043916},{"$f":"Revenue!AS19","v":1.0836636499362799},{"$f":"Revenue!AT19","v":1.2735581897328487},15.51919505697326,3.1038390113946521]
[null,null,null,"NGET","CalculatedRevenue","ORA","NGET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",{"$f":"Revenue!AP20","v":5.6850579242228241},{"$f":"Revenue!AQ20","v":4.9779682761802624},{"$f":"Revenue!AR20","v":15.373599004114745},{"$f":"Revenue!AS20","v":15.597581940091688},{"$f":"Revenue!AT20","v":13.715325141816992},55.349532286426509,11.069906457285303]
[null,null,null,"NGET","CalculatedRevenue","TAX","NGET_CalculatedRevenue_TAX",{"$f":"H54 + 1","v":33},"Tax allowance","£m 18/19 prices","TAXt",{"$f":"Revenue!AP22","v":108.83032952340793},{"$f":"Revenue!AQ22","v":28.539368935579759},{"$f":"Revenue!AR22","v":184.56199836698349},{"$f":"Revenue!AS22","v":194.43549738233708},{"$f":"Revenue!AT22","v":187.46707722907055},703.83427143737879,140.76685428747575]
[null,null,null,"NGET","CalculatedRevenue","TAXA","NGET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",{"$f":"Revenue!AP23","v":0},{"$f":"Revenue!AQ23","v":0},{"$f":"Revenue!AR23","v":0},{"$f":"Revenue!AS23","v":0},{"$f":"Revenue!AT23","v":0},0,0]
[null,null,null,"NGET","CalculatedRevenue","R","NGET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",{"$f":"SUM(L45:L56)","v":1730.6412839052932},{"$f":"SUM(M45:M56)","v":1652.898535932922},{"$f":"SUM(N45:N56)","v":1843.6528154277485},{"$f":"SUM(O45:O56)","v":1840.1044418384972},{"$f":"SUM(P45:P56)","v":1865.4448248670258},8932.7419019714871,1786.5483803942975]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"NGET","TotalRevenue","Rnominal",{"$f":"D59&\"_\"&E59&\"_\"&F59","v":"NGET_TotalRevenue_Rnominal"},{"$f":"MAX(H$20:H58) + 1","v":36},"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",{"$f":"AR!AP10","v":1808.3990191529267},{"$f":"AR!AQ10","v":1872.7853776437555},{"$f":"AR!AR10","v":2288.3357751767671},{"$f":"AR!AS10","v":""},{"$f":"AR!AT10","v":""},5969.5201719734496,1989.8400573244833]
[null,null,null,"NGET","TotalRevenue","ADJ",{"$f":"D60&\"_\"&E60&\"_\"&F60","v":"NGET_TotalRevenue_ADJ"},{"$f":"H59 + 1","v":37},"AIP adjustment term","£m nominal","ADJt",{"$f":"AR!AP11","v":0},{"$f":"AR!AQ11","v":102.96048989806536},{"$f":"AR!AR11","v":56.059330020556601},{"$f":"AR!AS11","v":""},{"$f":"AR!AT11","v":""},159.01981991862198,53.006606639540657]
[null,null,null,"NGET","TotalRevenue","ADJR","NGET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",{"$f":"AR!AP12","v":1808.3990191529267},{"$f":"AR!AQ12","v":1975.7458675418209},{"$f":"AR!AR12","v":2344.3951051973236},{"$f":"AR!AS12","v":2291.2730530035756},{"$f":"AR!AT12","v":2312.3517081511154},10732.164753046764,2146.4329506093527]
[null,null,null,"NGET","TotalRevenue","LAR","NGET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",{"$f":"AR!AP14","v":-43.756082405753453},{"$f":"AR!AQ14","v":-173.18900026297163},{"$f":"AR!AR14","v":-56.324853699868029},{"$f":"AR!AS14","v":-68.183525706705481},{"$f":"AR!AT14","v":-58.28168649641011},-399.73514857170869,-79.947029714341738]
[null,null,null,"NGET","TotalRevenue","K","NGET_TotalRevenue_K",{"$f":"H62 + 1","v":40},"Correction term","£m nominal","Kt",{"$f":"AR!AP15","v":-15.416465335266759},{"$f":"AR!AQ15","v":-39.140783351949352},{"$f":"AR!AR15","v":108.98653762571726},{"$f":"AR!AS15","v":0},{"$f":"AR!AT15","v":0},54.429288938501152,10.88585778770023]
[null,null,null,"NGET","TotalRevenue","AR","NGET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",{"$f":"AR!AP16","v":1749.2264714119065},{"$f":"AR!AQ16","v":1763.4160839269},{"$f":"AR!AR16","v":2397.0567891231726},{"$f":"AR!AS16","v":2223.0895272968701},{"$f":"AR!AT16","v":2254.0700216547052},10386.858893413553,2077.3717786827106]
[null,null,null,"NGET","TotalRevenue","DRSrevenue","NGET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",{"$f":"SUM(Input!AP167, Input!AP168, Input!AP169) * Input!AP240","v":188.89030765000027},{"$f":"SUM(Input!AQ167, Input!AQ168, Input!AQ169) * Input!AQ240","v":198.97063292082382},{"$f":"SUM(Input!AR167, Input!AR168, Input!AR169) * Input!AR240","v":199.57008972331028},{"$f":"SUM(Input!AS167, Input!AS168, Input!AS169) * Input!AS240","v":195.87210401715478},{"$f":"SUM(Input!AT167, Input!AT168, Input!AT169) * Input!AT240","v":193.21435146292526},976.51748577421449,195.30349715484289]
[null,null,null,"NGET","TotalRevenue","TR","NGET_TotalRevenue_TR",43,"Total revenue","£m nominal","-",{"$f":"SUM(L64:L65)","v":1938.1167790619068},{"$f":"SUM(M64:M65)","v":1962.3867168477238},2596.6268788464831,2418.961631314025,2447.2843731176304,11363.37637918777,2272.6752758375542]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"NGET","Inflation",2022,{"$f":"D68&\"_\"&E68&\"_\"&F68","v":"NGET_Inflation_2022"},{"$f":"MAX(H$20:H67) + 1","v":44},"2022-03-31","annual %",null,{"$f":"IF($I68 = $J$16, Input!AP$234,\n  IF($I68 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.3646061451968894E-2},{"$f":"IF($I68 = $J$16, Input!AQ$234,\n  IF($I68 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.5977818886124817E-2},{"$f":"IF($I68 = $J$16, Input!AR$234,\n  IF($I68 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.7808816853933429E-2},{"$f":"IF($I68 = $J$16, Input!AS$234,\n  IF($I68 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9331180897115718E-2},{"$f":"IF($I68 = $J$16, Input!AT$234,\n  IF($I68 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9965453580682135E-2},null,{"$f":"IFERROR( AVERAGE($L68:$P68), \"\")","v":1.7345866333964999E-2}]
[null,null,null,"NGET","Inflation",2023,"NGET_Inflation_2023",{"$f":"H68 + 1","v":45},"2023-03-31","annual %",null,{"$f":"IF($I69 = $J$16, Input!AP$234,\n  IF($I69 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.0504430498107924E-2},{"$f":"IF($I69 = $J$16, Input!AQ$234,\n  IF($I69 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":3.5628913618373614E-2},{"$f":"IF($I69 = $J$16, Input!AR$234,\n  IF($I69 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.4416717530456822E-2},{"$f":"IF($I69 = $J$16, Input!AS$234,\n  IF($I69 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.0525543471916041E-2},{"$f":"IF($I69 = $J$16, Input!AT$234,\n  IF($I69 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.001263978442136E-2},null,2.8217648980655152E-2]
[null,null,null,"NGET","Inflation",2024,"NGET_Inflation_2024",46,"2024-03-31","annual %",null,{"$f":"IF($I70 = $J$16, Input!AP$234,\n  IF($I70 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.4741803886011677E-2},{"$f":"IF($I70 = $J$16, Input!AQ$234,\n  IF($I70 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":8.7654885340078481E-2},{"$f":"IF($I70 = $J$16, Input!AR$234,\n  IF($I70 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":5.1977404294029306E-2},{"$f":"IF($I70 = $J$16, Input!AS$234,\n  IF($I70 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":3.2144165620198173E-3},{"$f":"IF($I70 = $J$16, Input!AT$234,\n  IF($I70 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-4.5095254881019065E-3},null,3.6615796918807474E-2]
[null,null,null,"NGET","Inflation",2025,"NGET_Inflation_2025",47,"2025-03-31","annual %",null,{"$f":"IF($I71 = $J$16, Input!AP$234,\n  IF($I71 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AQ$234,\n  IF($I71 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AR$234,\n  IF($I71 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AS$234,\n  IF($I71 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AT$234,\n  IF($I71 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"NGET","Inflation",2026,"NGET_Inflation_2026",48,"2026-03-31","annual %",null,{"$f":"IF($I72 = $J$16, Input!AP$234,\n  IF($I72 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AQ$234,\n  IF($I72 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AR$234,\n  IF($I72 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AS$234,\n  IF($I72 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AT$234,\n  IF($I72 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"NGET","Inflation",2027,"NGET_Inflation_2027",49,"2027-03-31","annual %",null,{"$f":"IF($I73 = $J$16, Input!AP$234,\n  IF($I73 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AQ$234,\n  IF($I73 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AR$234,\n  IF($I73 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AS$234,\n  IF($I73 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AT$234,\n  IF($I73 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"NGET","Inflation",2028,"NGET_Inflation_2028",50,"2028-03-31","annual %",null,{"$f":"IF($I74 = $J$16, Input!AP$234,\n  IF($I74 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AQ$234,\n  IF($I74 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AR$234,\n  IF($I74 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AS$234,\n  IF($I74 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AT$234,\n  IF($I74 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"NGET","TVM",2022,{"$f":"D76&\"_\"&E76&\"_\"&F76","v":"NGET_TVM_2022"},{"$f":"MAX(H$20:H75) + 1","v":51},"2022-03-31","annual nominal %",null,{"$f":"IF($I76 = $J$16, AR!AP$24,\n  IF($I76 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.6835861623045094E-2},{"$f":"IF($I76 = $J$16, AR!AQ$24,\n  IF($I76 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.7855581877666253E-2},{"$f":"IF($I76 = $J$16, AR!AR$24,\n  IF($I76 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.88900270007111E-2},{"$f":"IF($I76 = $J$16, AR!AS$24,\n  IF($I76 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.906084980220915E-2},{"$f":"IF($I76 = $J$16, AR!AT$24,\n  IF($I76 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},null,{"$f":"IFERROR( AVERAGE($L76:$P76), \"\")","v":3.8528464060726318E-2}]
[null,null,null,"NGET","TVM",2023,"NGET_TVM_2023",{"$f":"H76 + 1","v":52},"2023-03-31","annual nominal %",null,{"$f":"IF($I77 = $J$16, AR!AP$24,\n  IF($I77 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":6.7083814189985436E-2},{"$f":"IF($I77 = $J$16, AR!AQ$24,\n  IF($I77 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":5.4767359529577453E-2},{"$f":"IF($I77 = $J$16, AR!AR$24,\n  IF($I77 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":5.0263303482219301E-2},{"$f":"IF($I77 = $J$16, AR!AS$24,\n  IF($I77 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.9527938507862412E-2},{"$f":"IF($I77 = $J$16, AR!AT$24,\n  IF($I77 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},null,4.4328483141928922E-2]
[null,null,null,"NGET","TVM",2024,"NGET_TVM_2024",53,"2024-03-31","annual nominal %",null,{"$f":"IF($I78 = $J$16, AR!AP$24,\n  IF($I78 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0.12068995786916292},{"$f":"IF($I78 = $J$16, AR!AQ$24,\n  IF($I78 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":8.3144593429580471E-2},{"$f":"IF($I78 = $J$16, AR!AR$24,\n  IF($I78 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":3.5972956362666508E-2},{"$f":"IF($I78 = $J$16, AR!AS$24,\n  IF($I78 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.8640770813509242E-2},{"$f":"IF($I78 = $J$16, AR!AT$24,\n  IF($I78 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},null,5.368965569498383E-2]
[null,null,null,"NGET","TVM",2025,"NGET_TVM_2025",54,"2025-03-31","annual nominal %",null,{"$f":"IF($I79 = $J$16, AR!AP$24,\n  IF($I79 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AQ$24,\n  IF($I79 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AR$24,\n  IF($I79 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AS$24,\n  IF($I79 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AT$24,\n  IF($I79 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"NGET","TVM",2026,{"$f":"D80&\"_\"&E80&\"_\"&F80","v":"NGET_TVM_2026"},55,"2026-03-31","annual nominal %",null,{"$f":"IF($I80 = $J$16, AR!AP$24,\n  IF($I80 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AQ$24,\n  IF($I80 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AR$24,\n  IF($I80 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AS$24,\n  IF($I80 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AT$24,\n  IF($I80 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"NGET"},"TVM",2027,"NGET_TVM_2027",56,"2027-03-31","annual nominal %",null,{"$f":"IF($I81 = $J$16, AR!AP$24,\n  IF($I81 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AQ$24,\n  IF($I81 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AR$24,\n  IF($I81 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AS$24,\n  IF($I81 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AT$24,\n  IF($I81 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"NGET"},"TVM",2028,"NGET_TVM_2028",57,"2028-03-31","annual nominal %",null,{"$f":"IF($I82 = $J$16, AR!AP$24,\n  IF($I82 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AQ$24,\n  IF($I82 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AR$24,\n  IF($I82 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AS$24,\n  IF($I82 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AT$24,\n  IF($I82 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"NGET","SONIA",2022,{"$f":"D84&\"_\"&E84&\"_\"&F84","v":"NGET_SONIA_2022"},{"$f":"MAX(H$20:H83) + 1","v":58},"2022-03-31","annual nominal %",null,{"$f":"IF($I84 = $J$16, AR!AP$35,\n  IF($I84 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.5973702505714439E-4},{"$f":"IF($I84 = $J$16, AR!AQ$35,\n  IF($I84 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":8.648026937470648E-4},{"$f":"IF($I84 = $J$16, AR!AR$35,\n  IF($I84 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.4141542757024586E-3},{"$f":"IF($I84 = $J$16, AR!AS$35,\n  IF($I84 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.0702335211076469E-3},{"$f":"IF($I84 = $J$16, AR!AT$35,\n  IF($I84 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.600000849653616E-3},null,{"$f":"IFERROR( AVERAGE($L84:$P84), \"\")","v":1.4817856730535862E-3}]
[null,null,null,"NGET","SONIA",2023,"NGET_SONIA_2023",{"$f":"H84 + 1","v":59},"2023-03-31","annual nominal %",null,{"$f":"IF($I85 = $J$16, AR!AP$35,\n  IF($I85 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9356540168711655E-3},{"$f":"IF($I85 = $J$16, AR!AQ$35,\n  IF($I85 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.1477022788122274E-2},{"$f":"IF($I85 = $J$16, AR!AR$35,\n  IF($I85 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.2762770988666359E-2},{"$f":"IF($I85 = $J$16, AR!AS$35,\n  IF($I85 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.136654040444305E-2},{"$f":"IF($I85 = $J$16, AR!AT$35,\n  IF($I85 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":9.9597269163601947E-3},null,9.5003430228926093E-3]
[null,null,null,"NGET","SONIA",2024,"NGET_SONIA_2024",60,"2024-03-31","annual nominal %",null,{"$f":"IF($I86 = $J$16, AR!AP$35,\n  IF($I86 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.4230988142292492E-3},{"$f":"IF($I86 = $J$16, AR!AQ$35,\n  IF($I86 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.284147802292566E-2},{"$f":"IF($I86 = $J$16, AR!AR$35,\n  IF($I86 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.7753717243732043E-2},{"$f":"IF($I86 = $J$16, AR!AS$35,\n  IF($I86 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.5626392568476705E-2},{"$f":"IF($I86 = $J$16, AR!AT$35,\n  IF($I86 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.1496841000313651E-2},null,3.1828305529935458E-2]
[null,null,null,"NGET","SONIA",2025,"NGET_SONIA_2025",61,"2025-03-31","annual nominal %",null,{"$f":"IF($I87 = $J$16, AR!AP$35,\n  IF($I87 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AQ$35,\n  IF($I87 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AR$35,\n  IF($I87 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AS$35,\n  IF($I87 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AT$35,\n  IF($I87 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"NGET","SONIA",2026,"NGET_SONIA_2026",62,"2026-03-31","annual nominal %",null,{"$f":"IF($I88 = $J$16, AR!AP$35,\n  IF($I88 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AQ$35,\n  IF($I88 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AR$35,\n  IF($I88 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AS$35,\n  IF($I88 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AT$35,\n  IF($I88 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"NGET"},"SONIA",2027,"NGET_SONIA_2027",63,"2027-03-31","annual nominal %",null,{"$f":"IF($I89 = $J$16, AR!AP$35,\n  IF($I89 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AQ$35,\n  IF($I89 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AR$35,\n  IF($I89 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AS$35,\n  IF($I89 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AT$35,\n  IF($I89 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"NGET"},"SONIA",2028,"NGET_SONIA_2028",64,"2028-03-31","annual nominal %",null,{"$f":"IF($I90 = $J$16, AR!AP$35,\n  IF($I90 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AQ$35,\n  IF($I90 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AR$35,\n  IF($I90 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AS$35,\n  IF($I90 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AT$35,\n  IF($I90 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,{"$f":"$I$16","v":"NGET"},"R",2022,{"$f":"D92&\"_\"&E92&\"_\"&F92","v":"NGET_R_2022"},{"$f":"MAX(H$20:H91) + 1","v":65},"2022-03-31","£m 18/19 prices",null,{"$f":"IF($I92 = $J$16, L$57,\n  IF($I92 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1718.1511842357854},{"$f":"IF($I92 = $J$16, M$57,\n  IF($I92 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1667.5503692711786},{"$f":"IF($I92 = $J$16, N$57,\n  IF($I92 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1596.0166280192811},{"$f":"IF($I92 = $J$16, O$57,\n  IF($I92 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1527.2474934996915},{"$f":"IF($I92 = $J$16, P$57,\n  IF($I92 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1468.5993748868714},{"$f":"SUM($L92:$P92)","v":7977.5650499128078},{"$f":"IFERROR( AVERAGE($L92:$P92), 0)","v":1595.5130099825615}]
[null,null,null,"NGET","R",2023,"NGET_R_2023",{"$f":"H92 + 1","v":66},"2023-03-31","£m 18/19 prices",null,{"$f":"IF($I93 = $J$16, L$57,\n  IF($I93 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1763.1575279959382},{"$f":"IF($I93 = $J$16, M$57,\n  IF($I93 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1673.8086154275618},{"$f":"IF($I93 = $J$16, N$57,\n  IF($I93 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1737.5693758188149},{"$f":"IF($I93 = $J$16, O$57,\n  IF($I93 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1705.7338803630519},{"$f":"IF($I93 = $J$16, P$57,\n  IF($I93 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1672.8226489117415},8553.0920485171082,1710.6184097034215]
[null,null,null,"NGET","R",2024,"NGET_R_2024",67,"2024-03-31","£m 18/19 prices",null,{"$f":"IF($I94 = $J$16, L$57,\n  IF($I94 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1730.6412839052932},{"$f":"IF($I94 = $J$16, M$57,\n  IF($I94 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1652.898535932922},{"$f":"IF($I94 = $J$16, N$57,\n  IF($I94 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1843.6528154277485},{"$f":"IF($I94 = $J$16, O$57,\n  IF($I94 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1840.1044418384972},{"$f":"IF($I94 = $J$16, P$57,\n  IF($I94 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1865.4448248670258},8932.7419019714871,1786.5483803942975]
[null,null,null,"NGET","R",2025,"NGET_R_2025",68,"2025-03-31","£m 18/19 prices",null,{"$f":"IF($I95 = $J$16, L$57,\n  IF($I95 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, M$57,\n  IF($I95 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, N$57,\n  IF($I95 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, O$57,\n  IF($I95 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, P$57,\n  IF($I95 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","R",2026,"NGET_R_2026",69,"2026-03-31","£m 18/19 prices",null,{"$f":"IF($I96 = $J$16, L$57,\n  IF($I96 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, M$57,\n  IF($I96 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, N$57,\n  IF($I96 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, O$57,\n  IF($I96 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, P$57,\n  IF($I96 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","R",2027,"NGET_R_2027",70,"2027-03-31","£m 18/19 prices",null,{"$f":"IF($I97 = $J$16, L$57,\n  IF($I97 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, M$57,\n  IF($I97 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, N$57,\n  IF($I97 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, O$57,\n  IF($I97 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, P$57,\n  IF($I97 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","R",2028,"NGET_R_2028",71,"2028-03-31","£m 18/19 prices",null,{"$f":"IF($I98 = $J$16, L$57,\n  IF($I98 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, M$57,\n  IF($I98 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, N$57,\n  IF($I98 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, O$57,\n  IF($I98 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, P$57,\n  IF($I98 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,{"$f":"$I$16","v":"NGET"},"Rnominal",2022,{"$f":"D100&\"_\"&E100&\"_\"&F100","v":"NGET_Rnominal_2022"},{"$f":"MAX(H$20:H99) + 1","v":72},"2022-03-31","£m nominal",null,{"$f":"IF($I100 = $J$16, AR!AP$29,\n  IF($I100 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1808.3990191529267},{"$f":"IF($I100 = $J$16, AR!AQ$29,\n  IF($I100 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1783.1836535894699},{"$f":"IF($I100 = $J$16, AR!AR$29,\n  IF($I100 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1737.0836549029607},{"$f":"IF($I100 = $J$16, AR!AS$29,\n  IF($I100 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1694.3692161734768},{"$f":"IF($I100 = $J$16, AR!AT$29,\n  IF($I100 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1661.8332067124943},8684.8687505313283,1736.9737501062657]
[null,null,null,"NGET","Rnominal",2023,{"$f":"D101&\"_\"&E101&\"_\"&F101","v":"NGET_Rnominal_2023"},{"$f":"H100 + 1","v":73},"2023-03-31","£m nominal",null,{"$f":"IF($I101 = $J$16, AR!AP$29,\n  IF($I101 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1904.8867444177147},{"$f":"IF($I101 = $J$16, AR!AQ$29,\n  IF($I101 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1872.7853776437555},{"$f":"IF($I101 = $J$16, AR!AR$29,\n  IF($I101 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1991.5949742724006},{"$f":"IF($I101 = $J$16, AR!AS$29,\n  IF($I101 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.2348564198855},{"$f":"IF($I101 = $J$16, AR!AT$29,\n  IF($I101 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.8973469106688},9760.3992996644247,1952.079859932885]
[null,null,null,"NGET","Rnominal",2024,"NGET_Rnominal_2024",74,"2024-03-31","£m nominal",null,{"$f":"IF($I102 = $J$16, AR!AP$29,\n  IF($I102 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1877.3711615138609},{"$f":"IF($I102 = $J$16, AR!AQ$29,\n  IF($I102 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1950.2055711115097},{"$f":"IF($I102 = $J$16, AR!AR$29,\n  IF($I102 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2288.3357751767671},{"$f":"IF($I102 = $J$16, AR!AS$29,\n  IF($I102 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2291.2730530035756},{"$f":"IF($I102 = $J$16, AR!AT$29,\n  IF($I102 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2312.3517081511154},10719.537268956828,2143.9074537913657]
[null,null,null,"NGET","Rnominal",2025,"NGET_Rnominal_2025",75,"2025-03-31","£m nominal",null,{"$f":"IF($I103 = $J$16, AR!AP$29,\n  IF($I103 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AQ$29,\n  IF($I103 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AR$29,\n  IF($I103 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AS$29,\n  IF($I103 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AT$29,\n  IF($I103 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","Rnominal",2026,"NGET_Rnominal_2026",76,"2026-03-31","£m nominal",null,{"$f":"IF($I104 = $J$16, AR!AP$29,\n  IF($I104 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AQ$29,\n  IF($I104 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AR$29,\n  IF($I104 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AS$29,\n  IF($I104 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AT$29,\n  IF($I104 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","Rnominal",2027,"NGET_Rnominal_2027",77,"2027-03-31","£m nominal",null,{"$f":"IF($I105 = $J$16, AR!AP$29,\n  IF($I105 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AQ$29,\n  IF($I105 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AR$29,\n  IF($I105 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AS$29,\n  IF($I105 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AT$29,\n  IF($I105 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","Rnominal",2028,"NGET_Rnominal_2028",78,"2028-03-31","£m nominal",null,{"$f":"IF($I106 = $J$16, AR!AP$29,\n  IF($I106 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AQ$29,\n  IF($I106 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AR$29,\n  IF($I106 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AS$29,\n  IF($I106 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AT$29,\n  IF($I106 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"NGET","ADJ",2022,{"$f":"D108&\"_\"&E108&\"_\"&F108","v":"NGET_ADJ_2022"},{"$f":"MAX(H$20:H107) + 1","v":79},"2022-03-31","£m nominal",null,{"$f":"IF($I108 = $J$16, AR!AP$30,\n  IF($I108 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AQ$30,\n  IF($I108 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AR$30,\n  IF($I108 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AS$30,\n  IF($I108 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AT$30,\n  IF($I108 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L108:$P108)","v":0},{"$f":"IFERROR( AVERAGE($L108:$P108), 0)","v":0}]
[null,null,null,"NGET","ADJ",2023,"NGET_ADJ_2023",{"$f":"H108 + 1","v":80},"2023-03-31","£m nominal",null,{"$f":"IF($I109 = $J$16, AR!AP$30,\n  IF($I109 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I109 = $J$16, AR!AQ$30,\n  IF($I109 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":102.96048989806536},{"$f":"IF($I109 = $J$16, AR!AR$30,\n  IF($I109 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-0.39758894931500965},{"$f":"IF($I109 = $J$16, AR!AS$30,\n  IF($I109 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I109 = $J$16, AR!AT$30,\n  IF($I109 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},102.56290094875035,20.512580189750071]
[null,null,null,"NGET","ADJ",2024,"NGET_ADJ_2024",81,"2024-03-31","£m nominal",null,{"$f":"IF($I110 = $J$16, AR!AP$30,\n  IF($I110 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I110 = $J$16, AR!AQ$30,\n  IF($I110 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":77.296387316621235},{"$f":"IF($I110 = $J$16, AR!AR$30,\n  IF($I110 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":56.059330020556601},{"$f":"IF($I110 = $J$16, AR!AS$30,\n  IF($I110 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I110 = $J$16, AR!AT$30,\n  IF($I110 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},133.35571733717785,26.67114346743557]
[null,null,null,"NGET","ADJ",2025,"NGET_ADJ_2025",82,"2025-03-31","£m nominal",null,{"$f":"IF($I111 = $J$16, AR!AP$30,\n  IF($I111 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AQ$30,\n  IF($I111 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AR$30,\n  IF($I111 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AS$30,\n  IF($I111 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AT$30,\n  IF($I111 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJ",2026,"NGET_ADJ_2026",83,"2026-03-31","£m nominal",null,{"$f":"IF($I112 = $J$16, AR!AP$30,\n  IF($I112 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AQ$30,\n  IF($I112 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AR$30,\n  IF($I112 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AS$30,\n  IF($I112 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AT$30,\n  IF($I112 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJ",2027,"NGET_ADJ_2027",84,"2027-03-31","£m nominal",null,{"$f":"IF($I113 = $J$16, AR!AP$30,\n  IF($I113 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AQ$30,\n  IF($I113 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AR$30,\n  IF($I113 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AS$30,\n  IF($I113 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AT$30,\n  IF($I113 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJ",2028,"NGET_ADJ_2028",85,"2028-03-31","£m nominal",null,{"$f":"IF($I114 = $J$16, AR!AP$30,\n  IF($I114 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AQ$30,\n  IF($I114 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AR$30,\n  IF($I114 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AS$30,\n  IF($I114 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AT$30,\n  IF($I114 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"NGET","ADJR",2022,{"$f":"D116&\"_\"&E116&\"_\"&F116","v":"NGET_ADJR_2022"},{"$f":"MAX(H$20:H115) + 1","v":86},"2022-03-31","£m nominal",null,{"$f":"IF($I116 = $J$16, AR!AP$12,\n  IF($I116 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1808.3990191529267},{"$f":"IF($I116 = $J$16, AR!AQ$12,\n  IF($I116 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1783.1836535894699},{"$f":"IF($I116 = $J$16, AR!AR$12,\n  IF($I116 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1737.0836549029607},{"$f":"IF($I116 = $J$16, AR!AS$12,\n  IF($I116 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1694.3692161734768},{"$f":"IF($I116 = $J$16, AR!AT$12,\n  IF($I116 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1661.8332067124943},{"$f":"SUM($L116:$P116)","v":8684.8687505313283},{"$f":"IFERROR( AVERAGE($L116:$P116), 0)","v":1736.9737501062657}]
[null,null,null,"NGET","ADJR",2023,{"$f":"D117&\"_\"&E117&\"_\"&F117","v":"NGET_ADJR_2023"},{"$f":"H116 + 1","v":87},"2023-03-31","£m nominal",null,{"$f":"IF($I117 = $J$16, AR!AP$12,\n  IF($I117 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1808.3990191529267},{"$f":"IF($I117 = $J$16, AR!AQ$12,\n  IF($I117 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1976.1228122260898},{"$f":"IF($I117 = $J$16, AR!AR$12,\n  IF($I117 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1991.1973853230857},{"$f":"IF($I117 = $J$16, AR!AS$12,\n  IF($I117 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.2348564198855},{"$f":"IF($I117 = $J$16, AR!AT$12,\n  IF($I117 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.8973469106688},9766.8514200326572,1953.3702840065314]
[null,null,null,"NGET","ADJR",2024,"NGET_ADJR_2024",88,"2024-03-31","£m nominal",null,{"$f":"IF($I118 = $J$16, AR!AP$12,\n  IF($I118 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1808.3990191529267},{"$f":"IF($I118 = $J$16, AR!AQ$12,\n  IF($I118 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1975.7458675418209},{"$f":"IF($I118 = $J$16, AR!AR$12,\n  IF($I118 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2344.3951051973236},{"$f":"IF($I118 = $J$16, AR!AS$12,\n  IF($I118 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2291.2730530035756},{"$f":"IF($I118 = $J$16, AR!AT$12,\n  IF($I118 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2312.3517081511154},10732.164753046764,2146.4329506093527]
[null,null,null,"NGET","ADJR",2025,"NGET_ADJR_2025",89,"2025-03-31","£m nominal",null,{"$f":"IF($I119 = $J$16, AR!AP$12,\n  IF($I119 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AQ$12,\n  IF($I119 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AR$12,\n  IF($I119 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AS$12,\n  IF($I119 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AT$12,\n  IF($I119 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJR",2026,"NGET_ADJR_2026",90,"2026-03-31","£m nominal",null,{"$f":"IF($I120 = $J$16, AR!AP$12,\n  IF($I120 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AQ$12,\n  IF($I120 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AR$12,\n  IF($I120 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AS$12,\n  IF($I120 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AT$12,\n  IF($I120 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJR",2027,"NGET_ADJR_2027",91,"2027-03-31","£m nominal",null,{"$f":"IF($I121 = $J$16, AR!AP$12,\n  IF($I121 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AQ$12,\n  IF($I121 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AR$12,\n  IF($I121 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AS$12,\n  IF($I121 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AT$12,\n  IF($I121 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","ADJR",2028,"NGET_ADJR_2028",92,"2028-03-31","£m nominal",null,{"$f":"IF($I122 = $J$16, AR!AP$12,\n  IF($I122 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AQ$12,\n  IF($I122 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AR$12,\n  IF($I122 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AS$12,\n  IF($I122 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AT$12,\n  IF($I122 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"NGET","LAR",2022,{"$f":"D124&\"_\"&E124&\"_\"&F124","v":"NGET_LAR_2022"},{"$f":"MAX(H$20:H123) + 1","v":93},"2022-03-31","£m nominal",null,{"$f":"IF($I124 = $J$16, AR!AP$14,\n  IF($I124 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-17.16181613817599},{"$f":"IF($I124 = $J$16, AR!AQ$14,\n  IF($I124 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":18.82373968254808},{"$f":"IF($I124 = $J$16, AR!AR$14,\n  IF($I124 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I124 = $J$16, AR!AS$14,\n  IF($I124 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I124 = $J$16, AR!AT$14,\n  IF($I124 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L124:$P124)","v":1.6619235443720903},{"$f":"IFERROR( AVERAGE($L124:$P124), 0)","v":0.33238470887441807}]
[null,null,null,"NGET","LAR",2023,"NGET_LAR_2023",{"$f":"H124 + 1","v":94},"2023-03-31","£m nominal",null,{"$f":"IF($I125 = $J$16, AR!AP$14,\n  IF($I125 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-43.747463466164703},{"$f":"IF($I125 = $J$16, AR!AQ$14,\n  IF($I125 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-174.53057804911131},{"$f":"IF($I125 = $J$16, AR!AR$14,\n  IF($I125 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I125 = $J$16, AR!AS$14,\n  IF($I125 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I125 = $J$16, AR!AT$14,\n  IF($I125 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},-218.27804151527602,-43.655608303055203]
[null,null,null,"NGET","LAR",2024,"NGET_LAR_2024",95,"2024-03-31","£m nominal",null,{"$f":"IF($I126 = $J$16, AR!AP$14,\n  IF($I126 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-43.756082405753453},{"$f":"IF($I126 = $J$16, AR!AQ$14,\n  IF($I126 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-173.18900026297163},{"$f":"IF($I126 = $J$16, AR!AR$14,\n  IF($I126 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-56.324853699868029},{"$f":"IF($I126 = $J$16, AR!AS$14,\n  IF($I126 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-68.183525706705481},{"$f":"IF($I126 = $J$16, AR!AT$14,\n  IF($I126 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-58.28168649641011},-399.73514857170869,-79.947029714341738]
[null,null,null,"NGET","LAR",2025,"NGET_LAR_2025",96,"2025-03-31","£m nominal",null,{"$f":"IF($I127 = $J$16, AR!AP$14,\n  IF($I127 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AQ$14,\n  IF($I127 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AR$14,\n  IF($I127 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AS$14,\n  IF($I127 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AT$14,\n  IF($I127 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","LAR",2026,"NGET_LAR_2026",97,"2026-03-31","£m nominal",null,{"$f":"IF($I128 = $J$16, AR!AP$14,\n  IF($I128 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AQ$14,\n  IF($I128 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AR$14,\n  IF($I128 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AS$14,\n  IF($I128 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AT$14,\n  IF($I128 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","LAR",2027,"NGET_LAR_2027",98,"2027-03-31","£m nominal",null,{"$f":"IF($I129 = $J$16, AR!AP$14,\n  IF($I129 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AQ$14,\n  IF($I129 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AR$14,\n  IF($I129 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AS$14,\n  IF($I129 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AT$14,\n  IF($I129 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","LAR",2028,"NGET_LAR_2028",99,"2028-03-31","£m nominal",null,{"$f":"IF($I130 = $J$16, AR!AP$14,\n  IF($I130 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AQ$14,\n  IF($I130 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AR$14,\n  IF($I130 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AS$14,\n  IF($I130 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AT$14,\n  IF($I130 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"NGET","K",2022,{"$f":"D132&\"_\"&E132&\"_\"&F132","v":"NGET_K_2022"},{"$f":"MAX(H$20:H131) + 1","v":100},"2022-03-31","£m nominal",null,{"$f":"IF($I132 = $J$16, AR!AP$15,\n  IF($I132 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AQ$15,\n  IF($I132 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AR$15,\n  IF($I132 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AS$15,\n  IF($I132 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AT$15,\n  IF($I132 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L132:$P132)","v":0},{"$f":"IFERROR( AVERAGE($L132:$P132), 0)","v":0}]
[null,null,null,"NGET","K",2023,"NGET_K_2023",{"$f":"H132 + 1","v":101},"2023-03-31","£m nominal",null,{"$f":"IF($I133 = $J$16, AR!AP$15,\n  IF($I133 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-15.416465335266759},{"$f":"IF($I133 = $J$16, AR!AQ$15,\n  IF($I133 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-6.1432735347836802},{"$f":"IF($I133 = $J$16, AR!AR$15,\n  IF($I133 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I133 = $J$16, AR!AS$15,\n  IF($I133 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I133 = $J$16, AR!AT$15,\n  IF($I133 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},-21.559738870050438,-4.311947774010088]
[null,null,null,"NGET","K",2024,"NGET_K_2024",102,"2024-03-31","£m nominal",null,{"$f":"IF($I134 = $J$16, AR!AP$15,\n  IF($I134 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-15.416465335266759},{"$f":"IF($I134 = $J$16, AR!AQ$15,\n  IF($I134 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-39.140783351949352},{"$f":"IF($I134 = $J$16, AR!AR$15,\n  IF($I134 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":108.98653762571726},{"$f":"IF($I134 = $J$16, AR!AS$15,\n  IF($I134 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I134 = $J$16, AR!AT$15,\n  IF($I134 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},54.429288938501152,10.88585778770023]
[null,null,null,"NGET","K",2025,"NGET_K_2025",103,"2025-03-31","£m nominal",null,{"$f":"IF($I135 = $J$16, AR!AP$15,\n  IF($I135 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AQ$15,\n  IF($I135 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AR$15,\n  IF($I135 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AS$15,\n  IF($I135 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AT$15,\n  IF($I135 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","K",2026,"NGET_K_2026",104,"2026-03-31","£m nominal",null,{"$f":"IF($I136 = $J$16, AR!AP$15,\n  IF($I136 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AQ$15,\n  IF($I136 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AR$15,\n  IF($I136 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AS$15,\n  IF($I136 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AT$15,\n  IF($I136 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","K",2027,"NGET_K_2027",105,"2027-03-31","£m nominal",null,{"$f":"IF($I137 = $J$16, AR!AP$15,\n  IF($I137 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AQ$15,\n  IF($I137 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AR$15,\n  IF($I137 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AS$15,\n  IF($I137 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AT$15,\n  IF($I137 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","K",2028,"NGET_K_2028",106,"2028-03-31","£m nominal",null,{"$f":"IF($I138 = $J$16, AR!AP$15,\n  IF($I138 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AQ$15,\n  IF($I138 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AR$15,\n  IF($I138 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AS$15,\n  IF($I138 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AT$15,\n  IF($I138 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"NGET","AR",2022,{"$f":"D140&\"_\"&E140&\"_\"&F140","v":"NGET_AR_2022"},{"$f":"MAX(H$20:H139) + 1","v":107},"2022-03-31","£m nominal",null,{"$f":"IF($I140 = $J$16, AR!AP$16,\n  IF($I140 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1791.2372030147508},{"$f":"IF($I140 = $J$16, AR!AQ$16,\n  IF($I140 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1802.0073932720179},{"$f":"IF($I140 = $J$16, AR!AR$16,\n  IF($I140 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1737.0836549029607},{"$f":"IF($I140 = $J$16, AR!AS$16,\n  IF($I140 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1694.3692161734768},{"$f":"IF($I140 = $J$16, AR!AT$16,\n  IF($I140 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1661.8332067124943},8686.5306740757005,1737.30613481514]
[null,null,null,"NGET","AR",2023,"NGET_AR_2023",{"$f":"H140 + 1","v":108},"2023-03-31","£m nominal",null,{"$f":"IF($I141 = $J$16, AR!AP$16,\n  IF($I141 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1749.2350903514953},{"$f":"IF($I141 = $J$16, AR!AQ$16,\n  IF($I141 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1795.4489606421948},{"$f":"IF($I141 = $J$16, AR!AR$16,\n  IF($I141 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1991.1973853230857},{"$f":"IF($I141 = $J$16, AR!AS$16,\n  IF($I141 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.2348564198855},{"$f":"IF($I141 = $J$16, AR!AT$16,\n  IF($I141 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1995.8973469106688},9527.0136396473299,1905.402727929466]
[null,null,null,"NGET","AR",2024,"NGET_AR_2024",109,"2024-03-31","£m nominal",null,{"$f":"IF($I142 = $J$16, AR!AP$16,\n  IF($I142 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1749.2264714119065},{"$f":"IF($I142 = $J$16, AR!AQ$16,\n  IF($I142 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1763.4160839269},{"$f":"IF($I142 = $J$16, AR!AR$16,\n  IF($I142 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2397.0567891231726},{"$f":"IF($I142 = $J$16, AR!AS$16,\n  IF($I142 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2223.0895272968701},{"$f":"IF($I142 = $J$16, AR!AT$16,\n  IF($I142 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2254.0700216547052},10386.858893413553,2077.3717786827106]
[null,null,null,"NGET","AR",2025,"NGET_AR_2025",110,"2025-03-31","£m nominal",null,{"$f":"IF($I143 = $J$16, AR!AP$16,\n  IF($I143 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AQ$16,\n  IF($I143 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AR$16,\n  IF($I143 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AS$16,\n  IF($I143 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AT$16,\n  IF($I143 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","AR",2026,"NGET_AR_2026",111,"2026-03-31","£m nominal",null,{"$f":"IF($I144 = $J$16, AR!AP$16,\n  IF($I144 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AQ$16,\n  IF($I144 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AR$16,\n  IF($I144 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AS$16,\n  IF($I144 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AT$16,\n  IF($I144 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","AR",2027,"NGET_AR_2027",112,"2027-03-31","£m nominal",null,{"$f":"IF($I145 = $J$16, AR!AP$16,\n  IF($I145 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AQ$16,\n  IF($I145 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AR$16,\n  IF($I145 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AS$16,\n  IF($I145 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AT$16,\n  IF($I145 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","AR",2028,"NGET_AR_2028",113,"2028-03-31","£m nominal",null,{"$f":"IF($I146 = $J$16, AR!AP$16,\n  IF($I146 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AQ$16,\n  IF($I146 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AR$16,\n  IF($I146 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AS$16,\n  IF($I146 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AT$16,\n  IF($I146 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"NGET","RR",2022,{"$f":"D148&\"_\"&E148&\"_\"&F148","v":"NGET_RR_2022"},{"$f":"MAX(H$20:H147) + 1","v":114},"2022-03-31","£m nominal",null,{"$f":"IF($I148 = $J$16, AR!AP$18,\n  IF($I148 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AQ$18,\n  IF($I148 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AR$18,\n  IF($I148 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AS$18,\n  IF($I148 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AT$18,\n  IF($I148 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},0,0]
[null,null,null,"NGET","RR",2023,"NGET_RR_2023",{"$f":"H148 + 1","v":115},"2023-03-31","£m nominal",null,{"$f":"IF($I149 = $J$16, AR!AP$18,\n  IF($I149 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1755.2969192504827},{"$f":"IF($I149 = $J$16, AR!AQ$18,\n  IF($I149 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AR$18,\n  IF($I149 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AS$18,\n  IF($I149 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AT$18,\n  IF($I149 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},1755.2969192504827,351.05938385009654]
[null,null,null,"NGET","RR",2024,"NGET_RR_2024",116,"2024-03-31","£m nominal",null,{"$f":"IF($I150 = $J$16, AR!AP$18,\n  IF($I150 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1787.8678879199999},{"$f":"IF($I150 = $J$16, AR!AQ$18,\n  IF($I150 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1658.0480406439044},{"$f":"IF($I150 = $J$16, AR!AR$18,\n  IF($I150 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I150 = $J$16, AR!AS$18,\n  IF($I150 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I150 = $J$16, AR!AT$18,\n  IF($I150 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},3445.9159285639043,689.18318571278087]
[null,null,null,"NGET","RR",2025,"NGET_RR_2025",117,"2025-03-31","£m nominal",null,{"$f":"IF($I151 = $J$16, AR!AP$18,\n  IF($I151 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AQ$18,\n  IF($I151 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AR$18,\n  IF($I151 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AS$18,\n  IF($I151 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AT$18,\n  IF($I151 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","RR",2026,"NGET_RR_2026",118,"2026-03-31","£m nominal",null,{"$f":"IF($I152 = $J$16, AR!AP$18,\n  IF($I152 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AQ$18,\n  IF($I152 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AR$18,\n  IF($I152 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AS$18,\n  IF($I152 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AT$18,\n  IF($I152 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","RR",2027,"NGET_RR_2027",119,"2027-03-31","£m nominal",null,{"$f":"IF($I153 = $J$16, AR!AP$18,\n  IF($I153 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AQ$18,\n  IF($I153 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AR$18,\n  IF($I153 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AS$18,\n  IF($I153 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AT$18,\n  IF($I153 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"NGET","RR",2028,"NGET_RR_2028",120,"2028-03-31","£m nominal",null,{"$f":"IF($I154 = $J$16, AR!AP$18,\n  IF($I154 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AQ$18,\n  IF($I154 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AR$18,\n  IF($I154 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AS$18,\n  IF($I154 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AT$18,\n  IF($I154 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,{"$f":"$I$16","v":"NGET"},"OPP","TotexOPM","NGET_OPP_TotexOPM",{"$f":"MAX(H$20:H155) + 1","v":121},"Totex outperformance (operator share)","£m 18/19 prices",null,{"$f":" - (TIM!AP15 * (1 - TIM!AP17) + TIM!AP25 * (1 - TIM!AP27))","v":94.469509451791097},{"$f":" - (TIM!AQ15 * (1 - TIM!AQ17) + TIM!AQ25 * (1 - TIM!AQ27))","v":-13.444147099853716},{"$f":" - (TIM!AR15 * (1 - TIM!AR17) + TIM!AR25 * (1 - TIM!AR27))","v":-24.787473638619637},{"$f":" - (TIM!AS15 * (1 - TIM!AS17) + TIM!AS25 * (1 - TIM!AS27))","v":18.983601106663968},{"$f":" - (TIM!AT15 * (1 - TIM!AT17) + TIM!AT25 * (1 - TIM!AT27))","v":19.928375851788736},95.149865671770442,19.029973134354087]
[null,null,null,{"$f":"$I$16","v":"NGET"},"OPP","ODI","NGET_OPP_ODI",{"$f":"H156 + 1","v":122},"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"Input!AP123","v":7.936433957255705},{"$f":"Input!AQ123","v":2.624678738244032},{"$f":"Input!AR123","v":2.6008605218043916},{"$f":"Input!AS123","v":1.0836636499362799},{"$f":"Input!AT123","v":1.2735581897328487},{"$f":"SUM($L157:$P157)","v":15.51919505697326},{"$f":"IFERROR( AVERAGE($L157:$P157), 0)","v":3.1038390113946521}]
[null,null,null,"NGET","OPP","NPVRAV","NGET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",{"$f":"'Return&RAV'!AP29","v":13845.656858288894},{"$f":"'Return&RAV'!AQ29","v":14192.837497467968},{"$f":"'Return&RAV'!AR29","v":14602.205160730224},{"$f":"'Return&RAV'!AS29","v":14971.805251458598},{"$f":"'Return&RAV'!AT29","v":15342.262354785049},72954.767122730744,14590.953424546149]
[]
[]
[null,"End of sheet"]

{"sheet":"SavedResults","index":14,"n_rows":456,"n_cols":18,"rows_kept":456,"cut":false,"hidden":false,"merged":[]}
["Saved Results"]
[]
[null,"Links to saved results"]
[null,"Note: The \"Run_for_one\" and \"RunForAll\" macros save output on the \"LiveResults\" sheet to points on this sheet designated by named ranges. The hyperlinks below lead to the saved output for each company."]
[null,"The \"LiveResults\" sheet recalls values generated in earlier iterations (Final Proposals allowances and recalculated base revenue) from this sheet."]
[null,"For \"LiveResults\" to recall data correctly, there must be an equal number of rows between each named ranges marking the start of each company's section. There must also be sufficient rows to hold the output generated on the \"LiveResults\" sheet."]
[]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E37","v":"SHET"}]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E38","v":"SPTL"}]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E39","v":"NGET"}]
[]
[null,null,"Values for SHET"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"SHET","2024-03-31",null,"ET2 Full Model C03 - Closeout (reduced).xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"SHET","Totex","SlowMoney","SHET_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-"]
[null,null,null,"SHET","Totex","FastMoney","SHET_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-"]
[null,null,null,"SHET","Totex","PostTIMTotex","SHET_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-"]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"SHET","RAV","OpeningBeforeTransfers","SHET_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-"]
[null,null,null,"SHET","RAV","Transfers","SHET_RAV_Transfers",5,"Transfers","£m 18/19 prices","-"]
[null,null,null,"SHET","RAV","OpeningAfterTransfers","SHET_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-"]
[null,null,null,"SHET","RAV","Additions","SHET_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-"]
[null,null,null,"SHET","RAV","Depreciation","SHET_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-"]
[null,null,null,"SHET","RAV","Closing","SHET_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-"]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","FinalProposals","FM","SHET_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt"]
[null,null,null,"SHET","FinalProposals","PT","SHET_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt"]
[null,null,null,"SHET","FinalProposals","DPN","SHET_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt"]
[null,null,null,"SHET","FinalProposals","RTN","SHET_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt"]
[null,null,null,"SHET","FinalProposals","EIC","SHET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt"]
[null,null,null,"SHET","FinalProposals","RTNA","SHET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt"]
[null,null,null,"SHET","FinalProposals","DRS","SHET_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt"]
[null,null,null,"SHET","FinalProposals","BPI","SHET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt"]
[null,null,null,"SHET","FinalProposals","ODI","SHET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SHET","FinalProposals","ORA","SHET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt"]
[null,null,null,"SHET","FinalProposals","TAX","SHET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt"]
[null,null,null,"SHET","FinalProposals","TAXA","SHET_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt"]
[null,null,null,"SHET","FinalProposals","R","SHET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt"]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","CalculatedRevenue","FM","SHET_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt"]
[null,null,null,"SHET","CalculatedRevenue","PT","SHET_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt"]
[null,null,null,"SHET","CalculatedRevenue","DPN","SHET_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt"]
[null,null,null,"SHET","CalculatedRevenue","RTN","SHET_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt"]
[null,null,null,"SHET","CalculatedRevenue","EIC","SHET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt"]
[null,null,null,"SHET","CalculatedRevenue","RTNA","SHET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt"]
[null,null,null,"SHET","CalculatedRevenue","DRS","SHET_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt"]
[null,null,null,"SHET","CalculatedRevenue","BPI","SHET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt"]
[null,null,null,"SHET","CalculatedRevenue","ODI","SHET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SHET","CalculatedRevenue","ORA","SHET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt"]
[null,null,null,"SHET","CalculatedRevenue","TAX","SHET_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt"]
[null,null,null,"SHET","CalculatedRevenue","TAXA","SHET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt"]
[null,null,null,"SHET","CalculatedRevenue","R","SHET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt"]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"SHET","TotalRevenue","Rnominal","SHET_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SHET","TotalRevenue","ADJ","SHET_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt"]
[null,null,null,"SHET","TotalRevenue","ADJR","SHET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt"]
[null,null,null,"SHET","TotalRevenue","LAR","SHET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt"]
[null,null,null,"SHET","TotalRevenue","K","SHET_TotalRevenue_K",40,"Correction term","£m nominal","Kt"]
[null,null,null,"SHET","TotalRevenue","AR","SHET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt"]
[null,null,null,"SHET","TotalRevenue","DRSrevenue","SHET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-"]
[null,null,null,"SHET","TotalRevenue","TR","SHET_TotalRevenue_TR",43,"Total revenue","£m nominal","-"]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"SHET","Inflation",2022,"SHET_Inflation_2022",44,"2022-03-31","annual %"]
[null,null,null,"SHET","Inflation",2023,"SHET_Inflation_2023",45,"2023-03-31","annual %"]
[null,null,null,"SHET","Inflation",2024,"SHET_Inflation_2024",46,"2024-03-31","annual %"]
[null,null,null,"SHET","Inflation",2025,"SHET_Inflation_2025",47,"2025-03-31","annual %"]
[null,null,null,"SHET","Inflation",2026,"SHET_Inflation_2026",48,"2026-03-31","annual %"]
[null,null,null,"SHET","Inflation",2027,"SHET_Inflation_2027",49,"2027-03-31","annual %"]
[null,null,null,"SHET","Inflation",2028,"SHET_Inflation_2028",50,"2028-03-31","annual %"]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"SHET","TVM",2022,"SHET_TVM_2022",51,"2022-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2023,"SHET_TVM_2023",52,"2023-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2024,"SHET_TVM_2024",53,"2024-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2025,"SHET_TVM_2025",54,"2025-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2026,"SHET_TVM_2026",55,"2026-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2027,"SHET_TVM_2027",56,"2027-03-31","annual nominal %"]
[null,null,null,"SHET","TVM",2028,"SHET_TVM_2028",57,"2028-03-31","annual nominal %"]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"SHET","SONIA",2022,"SHET_SONIA_2022",58,"2022-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2023,"SHET_SONIA_2023",59,"2023-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2024,"SHET_SONIA_2024",60,"2024-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2025,"SHET_SONIA_2025",61,"2025-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2026,"SHET_SONIA_2026",62,"2026-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2027,"SHET_SONIA_2027",63,"2027-03-31","annual nominal %"]
[null,null,null,"SHET","SONIA",2028,"SHET_SONIA_2028",64,"2028-03-31","annual nominal %"]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"SHET","R",2022,"SHET_R_2022",65,"2022-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2023,"SHET_R_2023",66,"2023-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2024,"SHET_R_2024",67,"2024-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2025,"SHET_R_2025",68,"2025-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2026,"SHET_R_2026",69,"2026-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2027,"SHET_R_2027",70,"2027-03-31","£m 18/19 prices"]
[null,null,null,"SHET","R",2028,"SHET_R_2028",71,"2028-03-31","£m 18/19 prices"]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SHET","Rnominal",2022,"SHET_Rnominal_2022",72,"2022-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2023,"SHET_Rnominal_2023",73,"2023-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2024,"SHET_Rnominal_2024",74,"2024-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2025,"SHET_Rnominal_2025",75,"2025-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2026,"SHET_Rnominal_2026",76,"2026-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2027,"SHET_Rnominal_2027",77,"2027-03-31","£m nominal"]
[null,null,null,"SHET","Rnominal",2028,"SHET_Rnominal_2028",78,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"SHET","ADJ",2022,"SHET_ADJ_2022",79,"2022-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2023,"SHET_ADJ_2023",80,"2023-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2024,"SHET_ADJ_2024",81,"2024-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2025,"SHET_ADJ_2025",82,"2025-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2026,"SHET_ADJ_2026",83,"2026-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2027,"SHET_ADJ_2027",84,"2027-03-31","£m nominal"]
[null,null,null,"SHET","ADJ",2028,"SHET_ADJ_2028",85,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"SHET","ADJR",2022,"SHET_ADJR_2022",86,"2022-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2023,"SHET_ADJR_2023",87,"2023-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2024,"SHET_ADJR_2024",88,"2024-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2025,"SHET_ADJR_2025",89,"2025-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2026,"SHET_ADJR_2026",90,"2026-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2027,"SHET_ADJR_2027",91,"2027-03-31","£m nominal"]
[null,null,null,"SHET","ADJR",2028,"SHET_ADJR_2028",92,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"SHET","LAR",2022,"SHET_LAR_2022",93,"2022-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2023,"SHET_LAR_2023",94,"2023-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2024,"SHET_LAR_2024",95,"2024-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2025,"SHET_LAR_2025",96,"2025-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2026,"SHET_LAR_2026",97,"2026-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2027,"SHET_LAR_2027",98,"2027-03-31","£m nominal"]
[null,null,null,"SHET","LAR",2028,"SHET_LAR_2028",99,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"SHET","K",2022,"SHET_K_2022",100,"2022-03-31","£m nominal"]
[null,null,null,"SHET","K",2023,"SHET_K_2023",101,"2023-03-31","£m nominal"]
[null,null,null,"SHET","K",2024,"SHET_K_2024",102,"2024-03-31","£m nominal"]
[null,null,null,"SHET","K",2025,"SHET_K_2025",103,"2025-03-31","£m nominal"]
[null,null,null,"SHET","K",2026,"SHET_K_2026",104,"2026-03-31","£m nominal"]
[null,null,null,"SHET","K",2027,"SHET_K_2027",105,"2027-03-31","£m nominal"]
[null,null,null,"SHET","K",2028,"SHET_K_2028",106,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"SHET","AR",2022,"SHET_AR_2022",107,"2022-03-31","£m nominal"]
[null,null,null,"SHET","AR",2023,"SHET_AR_2023",108,"2023-03-31","£m nominal"]
[null,null,null,"SHET","AR",2024,"SHET_AR_2024",109,"2024-03-31","£m nominal"]
[null,null,null,"SHET","AR",2025,"SHET_AR_2025",110,"2025-03-31","£m nominal"]
[null,null,null,"SHET","AR",2026,"SHET_AR_2026",111,"2026-03-31","£m nominal"]
[null,null,null,"SHET","AR",2027,"SHET_AR_2027",112,"2027-03-31","£m nominal"]
[null,null,null,"SHET","AR",2028,"SHET_AR_2028",113,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"SHET","RR",2022,"SHET_RR_2022",114,"2022-03-31","£m nominal"]
[null,null,null,"SHET","RR",2023,"SHET_RR_2023",115,"2023-03-31","£m nominal"]
[null,null,null,"SHET","RR",2024,"SHET_RR_2024",116,"2024-03-31","£m nominal"]
[null,null,null,"SHET","RR",2025,"SHET_RR_2025",117,"2025-03-31","£m nominal"]
[null,null,null,"SHET","RR",2026,"SHET_RR_2026",118,"2026-03-31","£m nominal"]
[null,null,null,"SHET","RR",2027,"SHET_RR_2027",119,"2027-03-31","£m nominal"]
[null,null,null,"SHET","RR",2028,"SHET_RR_2028",120,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"SHET","OPP","TotexOPM","SHET_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices"]
[null,null,null,"SHET","OPP","ODI","SHET_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SHET","OPP","NPVRAV","SHET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt"]
[]
[null,null,"Values for SPTL"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"SPTL","2024-03-31",null,"ET2 Full Model C03 - Closeout (reduced).xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"SPTL","Totex","SlowMoney","SPTL_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-"]
[null,null,null,"SPTL","Totex","FastMoney","SPTL_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-"]
[null,null,null,"SPTL","Totex","PostTIMTotex","SPTL_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-"]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"SPTL","RAV","OpeningBeforeTransfers","SPTL_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-"]
[null,null,null,"SPTL","RAV","Transfers","SPTL_RAV_Transfers",5,"Transfers","£m 18/19 prices","-"]
[null,null,null,"SPTL","RAV","OpeningAfterTransfers","SPTL_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-"]
[null,null,null,"SPTL","RAV","Additions","SPTL_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-"]
[null,null,null,"SPTL","RAV","Depreciation","SPTL_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-"]
[null,null,null,"SPTL","RAV","Closing","SPTL_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-"]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SPTL","FinalProposals","FM","SPTL_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt"]
[null,null,null,"SPTL","FinalProposals","PT","SPTL_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt"]
[null,null,null,"SPTL","FinalProposals","DPN","SPTL_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt"]
[null,null,null,"SPTL","FinalProposals","RTN","SPTL_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt"]
[null,null,null,"SPTL","FinalProposals","EIC","SPTL_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt"]
[null,null,null,"SPTL","FinalProposals","RTNA","SPTL_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt"]
[null,null,null,"SPTL","FinalProposals","DRS","SPTL_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt"]
[null,null,null,"SPTL","FinalProposals","BPI","SPTL_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt"]
[null,null,null,"SPTL","FinalProposals","ODI","SPTL_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SPTL","FinalProposals","ORA","SPTL_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt"]
[null,null,null,"SPTL","FinalProposals","TAX","SPTL_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt"]
[null,null,null,"SPTL","FinalProposals","TAXA","SPTL_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt"]
[null,null,null,"SPTL","FinalProposals","R","SPTL_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt"]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SPTL","CalculatedRevenue","FM","SPTL_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt"]
[null,null,null,"SPTL","CalculatedRevenue","PT","SPTL_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt"]
[null,null,null,"SPTL","CalculatedRevenue","DPN","SPTL_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt"]
[null,null,null,"SPTL","CalculatedRevenue","RTN","SPTL_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt"]
[null,null,null,"SPTL","CalculatedRevenue","EIC","SPTL_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt"]
[null,null,null,"SPTL","CalculatedRevenue","RTNA","SPTL_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt"]
[null,null,null,"SPTL","CalculatedRevenue","DRS","SPTL_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt"]
[null,null,null,"SPTL","CalculatedRevenue","BPI","SPTL_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt"]
[null,null,null,"SPTL","CalculatedRevenue","ODI","SPTL_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SPTL","CalculatedRevenue","ORA","SPTL_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt"]
[null,null,null,"SPTL","CalculatedRevenue","TAX","SPTL_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt"]
[null,null,null,"SPTL","CalculatedRevenue","TAXA","SPTL_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt"]
[null,null,null,"SPTL","CalculatedRevenue","R","SPTL_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt"]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"SPTL","TotalRevenue","Rnominal","SPTL_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SPTL","TotalRevenue","ADJ","SPTL_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt"]
[null,null,null,"SPTL","TotalRevenue","ADJR","SPTL_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt"]
[null,null,null,"SPTL","TotalRevenue","LAR","SPTL_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt"]
[null,null,null,"SPTL","TotalRevenue","K","SPTL_TotalRevenue_K",40,"Correction term","£m nominal","Kt"]
[null,null,null,"SPTL","TotalRevenue","AR","SPTL_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt"]
[null,null,null,"SPTL","TotalRevenue","DRSrevenue","SPTL_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-"]
[null,null,null,"SPTL","TotalRevenue","TR","SPTL_TotalRevenue_TR",43,"Total revenue","£m nominal","-"]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"SPTL","Inflation",2022,"SPTL_Inflation_2022",44,"2022-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2023,"SPTL_Inflation_2023",45,"2023-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2024,"SPTL_Inflation_2024",46,"2024-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2025,"SPTL_Inflation_2025",47,"2025-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2026,"SPTL_Inflation_2026",48,"2026-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2027,"SPTL_Inflation_2027",49,"2027-03-31","annual %"]
[null,null,null,"SPTL","Inflation",2028,"SPTL_Inflation_2028",50,"2028-03-31","annual %"]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"SPTL","TVM",2022,"SPTL_TVM_2022",51,"2022-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2023,"SPTL_TVM_2023",52,"2023-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2024,"SPTL_TVM_2024",53,"2024-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2025,"SPTL_TVM_2025",54,"2025-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2026,"SPTL_TVM_2026",55,"2026-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2027,"SPTL_TVM_2027",56,"2027-03-31","annual nominal %"]
[null,null,null,"SPTL","TVM",2028,"SPTL_TVM_2028",57,"2028-03-31","annual nominal %"]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"SPTL","SONIA",2022,"SPTL_SONIA_2022",58,"2022-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2023,"SPTL_SONIA_2023",59,"2023-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2024,"SPTL_SONIA_2024",60,"2024-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2025,"SPTL_SONIA_2025",61,"2025-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2026,"SPTL_SONIA_2026",62,"2026-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2027,"SPTL_SONIA_2027",63,"2027-03-31","annual nominal %"]
[null,null,null,"SPTL","SONIA",2028,"SPTL_SONIA_2028",64,"2028-03-31","annual nominal %"]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"SPTL","R",2022,"SPTL_R_2022",65,"2022-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2023,"SPTL_R_2023",66,"2023-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2024,"SPTL_R_2024",67,"2024-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2025,"SPTL_R_2025",68,"2025-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2026,"SPTL_R_2026",69,"2026-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2027,"SPTL_R_2027",70,"2027-03-31","£m 18/19 prices"]
[null,null,null,"SPTL","R",2028,"SPTL_R_2028",71,"2028-03-31","£m 18/19 prices"]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SPTL","Rnominal",2022,"SPTL_Rnominal_2022",72,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2023,"SPTL_Rnominal_2023",73,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2024,"SPTL_Rnominal_2024",74,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2025,"SPTL_Rnominal_2025",75,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2026,"SPTL_Rnominal_2026",76,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2027,"SPTL_Rnominal_2027",77,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","Rnominal",2028,"SPTL_Rnominal_2028",78,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"SPTL","ADJ",2022,"SPTL_ADJ_2022",79,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2023,"SPTL_ADJ_2023",80,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2024,"SPTL_ADJ_2024",81,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2025,"SPTL_ADJ_2025",82,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2026,"SPTL_ADJ_2026",83,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2027,"SPTL_ADJ_2027",84,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","ADJ",2028,"SPTL_ADJ_2028",85,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"SPTL","ADJR",2022,"SPTL_ADJR_2022",86,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2023,"SPTL_ADJR_2023",87,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2024,"SPTL_ADJR_2024",88,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2025,"SPTL_ADJR_2025",89,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2026,"SPTL_ADJR_2026",90,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2027,"SPTL_ADJR_2027",91,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","ADJR",2028,"SPTL_ADJR_2028",92,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"SPTL","LAR",2022,"SPTL_LAR_2022",93,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2023,"SPTL_LAR_2023",94,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2024,"SPTL_LAR_2024",95,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2025,"SPTL_LAR_2025",96,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2026,"SPTL_LAR_2026",97,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2027,"SPTL_LAR_2027",98,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","LAR",2028,"SPTL_LAR_2028",99,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"SPTL","K",2022,"SPTL_K_2022",100,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","K",2023,"SPTL_K_2023",101,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","K",2024,"SPTL_K_2024",102,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","K",2025,"SPTL_K_2025",103,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","K",2026,"SPTL_K_2026",104,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","K",2027,"SPTL_K_2027",105,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","K",2028,"SPTL_K_2028",106,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"SPTL","AR",2022,"SPTL_AR_2022",107,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2023,"SPTL_AR_2023",108,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2024,"SPTL_AR_2024",109,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2025,"SPTL_AR_2025",110,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2026,"SPTL_AR_2026",111,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2027,"SPTL_AR_2027",112,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","AR",2028,"SPTL_AR_2028",113,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"SPTL","RR",2022,"SPTL_RR_2022",114,"2022-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2023,"SPTL_RR_2023",115,"2023-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2024,"SPTL_RR_2024",116,"2024-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2025,"SPTL_RR_2025",117,"2025-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2026,"SPTL_RR_2026",118,"2026-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2027,"SPTL_RR_2027",119,"2027-03-31","£m nominal"]
[null,null,null,"SPTL","RR",2028,"SPTL_RR_2028",120,"2028-03-31","£m nominal"]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"SPTL","OPP","TotexOPM","SPTL_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices"]
[null,null,null,"SPTL","OPP","ODI","SPTL_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt"]
[null,null,null,"SPTL","OPP","NPVRAV","SPTL_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",2406.2261953230322,2636.9672876527093,2798.282088041622,3010.9940502947256,3308.9924373216527,14161.462058633741,2832.292411726748]
[]
[null,null,"Values for NGET"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"NGET","2024-03-31",null,"ET2 Full Model C03 - Closeout (reduced).xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"NGET","Totex","SlowMoney","NGET_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-",1108.5260125352743,1318.2027219030003,1287.0081716761219,1211.7367340042613,1294.6070327119614,6220.0806728306197,1244.016134566124]
[null,null,null,"NGET","Totex","FastMoney","NGET_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-",308.59083910044103,358.58128311518254,338.79362916581158,309.0877611487262,317.41385079836516,1632.4673633285265,326.49347266570533]
[null,null,null,"NGET","Totex","PostTIMTotex","NGET_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-",1417.1168516357152,1676.7840050181831,1625.8018008419335,1520.8244951529873,1612.0208835103265,7852.5480361591462,1570.5096072318292]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"NGET","RAV","OpeningBeforeTransfers","NGET_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-",13933.175026885419,14176.011229599253,14630.656912450942,15049.638596873863,15389.948105147892,null,14635.885974191473]
[null,null,null,"NGET","RAV","Transfers","NGET_RAV_Transfers",5,"Transfers","£m 18/19 prices","-",0,0,0,0,0,0,0]
[null,null,null,"NGET","RAV","OpeningAfterTransfers","NGET_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-",13933.175026885419,14176.011229599253,14630.656912450942,15049.638596873863,15389.948105147892,null,14635.885974191473]
[null,null,null,"NGET","RAV","Additions","NGET_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-",1108.5260125352743,1318.2027219030003,1287.0081716761219,1211.7367340042613,1294.6070327119614,6220.0806728306197,1244.016134566124]
[null,null,null,"NGET","RAV","Depreciation","NGET_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-",-865.68980982143887,-863.5570390513094,-868.02648725320307,-871.42722573023264,-866.78081881077321,-4335.4813806669572,-867.09627613339148]
[null,null,null,"NGET","RAV","Closing","NGET_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-",14176.011229599255,14630.656912450944,15049.638596873861,15389.948105147892,15817.77431904908,null,15012.805832624208]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","FinalProposals","FM","NGET_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt",321.86513347003591,323.25004296118476,277.03783530491859,234.19520360981309,205.29203766289751,1361.6402530088496,272.32805060176992]
[null,null,null,"NGET","FinalProposals","PT","NGET_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt",106.92062417621486,106.52062417621485,88.020624176214852,75.420624176214858,75.420624176214858,452.30312088107428,90.46062417621485]
[null,null,null,"NGET","FinalProposals","DPN","NGET_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt",875.98405566220913,875.07022764413239,875.60297631987089,872.11926568266711,858.88562819095682,4357.6621534998358,871.53243069996711]
[null,null,null,"NGET","FinalProposals","RTN","NGET_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt",416.08973455042639,411.97715152440907,409.63558399355236,403.58690491132836,397.05361295655666,2038.3429879362729,407.66859758725457]
[null,null,null,"NGET","FinalProposals","EIC","NGET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",35.094244600526636,0,0,0,0,35.094244600526636,7.0188489201053272]
[null,null,null,"NGET","FinalProposals","RTNA","NGET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","DRS","NGET_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-158.81099999999998,-154.411,-149.81100000000004,-146.21100000000001,-144.71100000000001,-753.95500000000004,-150.791]
[null,null,null,"NGET","FinalProposals","BPI","NGET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",-13,-13,-13,-13,-13,-65,-13]
[null,null,null,"NGET","FinalProposals","ODI","NGET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","ORA","NGET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",14.56331252273038,11.36,11.86,11.86,11.86,61.503312522730376,12.300662504546075]
[null,null,null,"NGET","FinalProposals","TAX","NGET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",119.44507925364171,106.78332296523796,96.670608224725001,89.276495119667942,77.798471900245701,489.97397746351834,97.994795492703673]
[null,null,null,"NGET","FinalProposals","TAXA","NGET_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","R","NGET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",1718.1511842357854,1667.5503692711786,1596.0166280192811,1527.2474934996915,1468.5993748868714,7977.5650499128078,1595.5130099825615]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","CalculatedRevenue","FM","NGET_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt",308.59083910044103,358.58128311518254,338.79362916581158,309.0877611487262,317.41385079836516,1632.4673633285265,326.49347266570533]
[null,null,null,"NGET","CalculatedRevenue","PT","NGET_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt",144.93761826296043,142.23031061226825,121.74097876880631,110.63464524107741,113.25904130880311,632.80259419391552,126.56051883878311]
[null,null,null,"NGET","CalculatedRevenue","DPN","NGET_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt",865.68980982143887,863.5570390513094,868.02648725320307,871.42722573023264,866.78081881077321,4335.4813806669572,867.09627613339148]
[null,null,null,"NGET","CalculatedRevenue","RTN","NGET_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt",420.53070757217046,420.49463120415783,476.8142393470248,498.5680857460963,524.82895138846402,2341.2366152579134,468.24732305158267]
[null,null,null,"NGET","CalculatedRevenue","EIC","NGET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",33.34119247229242,0,0,0,0,33.34119247229242,6.6682384944584836]
[null,null,null,"NGET","CalculatedRevenue","RTNA","NGET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","CalculatedRevenue","DRS","NGET_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-151.90070472889673,-155.10674399999999,-151.25897700000002,-147.730019,-146.29379800000001,-752.29024272889683,-150.45804854577938]
[null,null,null,"NGET","CalculatedRevenue","BPI","NGET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",-13,-13,-13,-13,-13,-65,-13]
[null,null,null,"NGET","CalculatedRevenue","ODI","NGET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",7.936433957255705,2.624678738244032,2.6008605218043916,1.0836636499362799,1.2735581897328487,15.51919505697326,3.1038390113946521]
[null,null,null,"NGET","CalculatedRevenue","ORA","NGET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",5.6850579242228241,4.9779682761802624,15.373599004114745,15.597581940091688,13.715325141816992,55.349532286426509,11.069906457285303]
[null,null,null,"NGET","CalculatedRevenue","TAX","NGET_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt",108.83032952340793,28.539368935579759,184.56199836698349,194.43549738233708,187.46707722907055,703.83427143737879,140.76685428747575]
[null,null,null,"NGET","CalculatedRevenue","TAXA","NGET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","CalculatedRevenue","R","NGET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",1730.6412839052932,1652.898535932922,1843.6528154277485,1840.1044418384972,1865.4448248670258,8932.7419019714871,1786.5483803942975]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"NGET","TotalRevenue","Rnominal","NGET_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",1808.3990191529267,1872.7853776437555,2288.3357751767671,"","",5969.5201719734496,1989.8400573244833]
[null,null,null,"NGET","TotalRevenue","ADJ","NGET_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt",0,102.96048989806536,56.059330020556601,"","",159.01981991862198,53.006606639540657]
[null,null,null,"NGET","TotalRevenue","ADJR","NGET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",1808.3990191529267,1975.7458675418209,2344.3951051973236,2291.2730530035756,2312.3517081511154,10732.164753046764,2146.4329506093527]
[null,null,null,"NGET","TotalRevenue","LAR","NGET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",-43.756082405753453,-173.18900026297163,-56.324853699868029,-68.183525706705481,-58.28168649641011,-399.73514857170869,-79.947029714341738]
[null,null,null,"NGET","TotalRevenue","K","NGET_TotalRevenue_K",40,"Correction term","£m nominal","Kt",-15.416465335266759,-39.140783351949352,0,0,0,-54.557248687216109,-10.911449737443222]
[null,null,null,"NGET","TotalRevenue","AR","NGET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",1749.2264714119065,1763.4160839269,2288.0702514974555,2223.0895272968701,2254.0700216547052,10277.872355787837,2055.5744711575671]
[null,null,null,"NGET","TotalRevenue","DRSrevenue","NGET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",188.89030765000027,198.97063292082382,199.57008972331028,195.87210401715478,193.21435146292526,976.51748577421449,195.30349715484289]
[null,null,null,"NGET","TotalRevenue","TR","NGET_TotalRevenue_TR",43,"Total revenue","£m nominal","-",1938.1167790619068,1962.3867168477238,2487.6403412207655,2418.961631314025,2447.2843731176304,11254.389841562052,2250.8779683124103]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"NGET","Inflation",2022,"NGET_Inflation_2022",44,"2022-03-31","annual %",null,1.3646061451968894E-2,1.5977818886124817E-2,1.7808816853933429E-2,1.9331180897115718E-2,1.9965453580682135E-2,null,1.7345866333964999E-2]
[null,null,null,"NGET","Inflation",2023,"NGET_Inflation_2023",45,"2023-03-31","annual %",null,4.0504430498107924E-2,3.5628913618373614E-2,2.4416717530456822E-2,2.0525543471916041E-2,2.001263978442136E-2,null,2.8217648980655152E-2]
[null,null,null,"NGET","Inflation",2024,"NGET_Inflation_2024",46,"2024-03-31","annual %",null,4.4741803886011677E-2,8.7654885340078481E-2,5.1977404294029306E-2,3.2144165620198173E-3,-4.5095254881019065E-3,null,3.6615796918807474E-2]
[null,null,null,"NGET","Inflation",2025,"NGET_Inflation_2025",47,"2025-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2026,"NGET_Inflation_2026",48,"2026-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2027,"NGET_Inflation_2027",49,"2027-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2028,"NGET_Inflation_2028",50,"2028-03-31","annual %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"NGET","TVM",2022,"NGET_TVM_2022",51,"2022-03-31","annual nominal %",null,4.6835861623045094E-2,4.7855581877666253E-2,4.88900270007111E-2,4.906084980220915E-2,0,null,3.8528464060726318E-2]
[null,null,null,"NGET","TVM",2023,"NGET_TVM_2023",52,"2023-03-31","annual nominal %",null,6.7083814189985436E-2,5.4767359529577453E-2,5.0263303482219301E-2,4.9527938507862412E-2,0,null,4.4328483141928922E-2]
[null,null,null,"NGET","TVM",2024,"NGET_TVM_2024",53,"2024-03-31","annual nominal %",null,0.12068995786916292,8.3144593429580471E-2,3.5972956362666508E-2,2.8640770813509242E-2,0,null,5.368965569498383E-2]
[null,null,null,"NGET","TVM",2025,"NGET_TVM_2025",54,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2026,"NGET_TVM_2026",55,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2027,"NGET_TVM_2027",56,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2028,"NGET_TVM_2028",57,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"NGET","SONIA",2022,"NGET_SONIA_2022",58,"2022-03-31","annual nominal %",null,4.5973702505714439E-4,8.648026937470648E-4,1.4141542757024586E-3,2.0702335211076469E-3,2.600000849653616E-3,null,1.4817856730535862E-3]
[null,null,null,"NGET","SONIA",2023,"NGET_SONIA_2023",59,"2023-03-31","annual nominal %",null,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3,null,9.5003430228926093E-3]
[null,null,null,"NGET","SONIA",2024,"NGET_SONIA_2024",60,"2024-03-31","annual nominal %",null,1.4230988142292492E-3,2.284147802292566E-2,4.7753717243732043E-2,4.5626392568476705E-2,4.1496841000313651E-2,null,3.1828305529935458E-2]
[null,null,null,"NGET","SONIA",2025,"NGET_SONIA_2025",61,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2026,"NGET_SONIA_2026",62,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2027,"NGET_SONIA_2027",63,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2028,"NGET_SONIA_2028",64,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"NGET","R",2022,"NGET_R_2022",65,"2022-03-31","£m 18/19 prices",null,1718.1511842357854,1667.5503692711786,1596.0166280192811,1527.2474934996915,1468.5993748868714,7977.5650499128078,1595.5130099825615]
[null,null,null,"NGET","R",2023,"NGET_R_2023",66,"2023-03-31","£m 18/19 prices",null,1763.1575279959382,1673.8086154275618,1737.5693758188149,1705.7338803630519,1672.8226489117415,8553.0920485171082,1710.6184097034215]
[null,null,null,"NGET","R",2024,"NGET_R_2024",67,"2024-03-31","£m 18/19 prices",null,1730.6412839052932,1652.898535932922,1843.6528154277485,1840.1044418384972,1865.4448248670258,8932.7419019714871,1786.5483803942975]
[null,null,null,"NGET","R",2025,"NGET_R_2025",68,"2025-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2026,"NGET_R_2026",69,"2026-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2027,"NGET_R_2027",70,"2027-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2028,"NGET_R_2028",71,"2028-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"NGET","Rnominal",2022,"NGET_Rnominal_2022",72,"2022-03-31","£m nominal",null,1808.3990191529267,1783.1836535894699,1737.0836549029607,1694.3692161734768,1661.8332067124943,8684.8687505313283,1736.9737501062657]
[null,null,null,"NGET","Rnominal",2023,"NGET_Rnominal_2023",73,"2023-03-31","£m nominal",null,1904.8867444177147,1872.7853776437555,1991.5949742724006,1995.2348564198855,1995.8973469106688,9760.3992996644247,1952.079859932885]
[null,null,null,"NGET","Rnominal",2024,"NGET_Rnominal_2024",74,"2024-03-31","£m nominal",null,1877.3711615138609,1950.2055711115097,2288.3357751767671,2291.2730530035756,2312.3517081511154,10719.537268956828,2143.9074537913657]
[null,null,null,"NGET","Rnominal",2025,"NGET_Rnominal_2025",75,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2026,"NGET_Rnominal_2026",76,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2027,"NGET_Rnominal_2027",77,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2028,"NGET_Rnominal_2028",78,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"NGET","ADJ",2022,"NGET_ADJ_2022",79,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","ADJ",2023,"NGET_ADJ_2023",80,"2023-03-31","£m nominal",null,0,102.96048989806536,-0.39758894931500965,0,0,102.56290094875035,20.512580189750071]
[null,null,null,"NGET","ADJ",2024,"NGET_ADJ_2024",81,"2024-03-31","£m nominal",null,0,77.296387316621235,56.059330020556601,0,0,133.35571733717785,26.67114346743557]
[null,null,null,"NGET","ADJ",2025,"NGET_ADJ_2025",82,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2026,"NGET_ADJ_2026",83,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2027,"NGET_ADJ_2027",84,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2028,"NGET_ADJ_2028",85,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"NGET","ADJR",2022,"NGET_ADJR_2022",86,"2022-03-31","£m nominal",null,1808.3990191529267,1783.1836535894699,1737.0836549029607,1694.3692161734768,1661.8332067124943,8684.8687505313283,1736.9737501062657]
[null,null,null,"NGET","ADJR",2023,"NGET_ADJR_2023",87,"2023-03-31","£m nominal",null,1808.3990191529267,1976.1228122260898,1991.1973853230857,1995.2348564198855,1995.8973469106688,9766.8514200326572,1953.3702840065314]
[null,null,null,"NGET","ADJR",2024,"NGET_ADJR_2024",88,"2024-03-31","£m nominal",null,1808.3990191529267,1975.7458675418209,2344.3951051973236,2291.2730530035756,2312.3517081511154,10732.164753046764,2146.4329506093527]
[null,null,null,"NGET","ADJR",2025,"NGET_ADJR_2025",89,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2026,"NGET_ADJR_2026",90,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2027,"NGET_ADJR_2027",91,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2028,"NGET_ADJR_2028",92,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"NGET","LAR",2022,"NGET_LAR_2022",93,"2022-03-31","£m nominal",null,-17.16181613817599,18.82373968254808,0,0,0,1.6619235443720903,0.33238470887441807]
[null,null,null,"NGET","LAR",2023,"NGET_LAR_2023",94,"2023-03-31","£m nominal",null,-43.747463466164703,-174.53057804911131,0,0,0,-218.27804151527602,-43.655608303055203]
[null,null,null,"NGET","LAR",2024,"NGET_LAR_2024",95,"2024-03-31","£m nominal",null,-43.756082405753453,-173.18900026297163,-56.324853699868029,-68.183525706705481,-58.28168649641011,-399.73514857170869,-79.947029714341738]
[null,null,null,"NGET","LAR",2025,"NGET_LAR_2025",96,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2026,"NGET_LAR_2026",97,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2027,"NGET_LAR_2027",98,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2028,"NGET_LAR_2028",99,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"NGET","K",2022,"NGET_K_2022",100,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","K",2023,"NGET_K_2023",101,"2023-03-31","£m nominal",null,-15.416465335266759,-6.1432735347836802,0,0,0,-21.559738870050438,-4.311947774010088]
[null,null,null,"NGET","K",2024,"NGET_K_2024",102,"2024-03-31","£m nominal",null,-15.416465335266759,-39.140783351949352,0,0,0,-54.557248687216109,-10.911449737443222]
[null,null,null,"NGET","K",2025,"NGET_K_2025",103,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2026,"NGET_K_2026",104,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2027,"NGET_K_2027",105,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2028,"NGET_K_2028",106,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"NGET","AR",2022,"NGET_AR_2022",107,"2022-03-31","£m nominal",null,1791.2372030147508,1802.0073932720179,1737.0836549029607,1694.3692161734768,1661.8332067124943,8686.5306740757005,1737.30613481514]
[null,null,null,"NGET","AR",2023,"NGET_AR_2023",108,"2023-03-31","£m nominal",null,1749.2350903514953,1795.4489606421948,1991.1973853230857,1995.2348564198855,1995.8973469106688,9527.0136396473299,1905.402727929466]
[null,null,null,"NGET","AR",2024,"NGET_AR_2024",109,"2024-03-31","£m nominal",null,1749.2264714119065,1763.4160839269,2288.0702514974555,2223.0895272968701,2254.0700216547052,10277.872355787837,2055.5744711575671]
[null,null,null,"NGET","AR",2025,"NGET_AR_2025",110,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2026,"NGET_AR_2026",111,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2027,"NGET_AR_2027",112,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2028,"NGET_AR_2028",113,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"NGET","RR",2022,"NGET_RR_2022",114,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","RR",2023,"NGET_RR_2023",115,"2023-03-31","£m nominal",null,1755.2969192504827,0,0,0,0,1755.2969192504827,351.05938385009654]
[null,null,null,"NGET","RR",2024,"NGET_RR_2024",116,"2024-03-31","£m nominal",null,1787.8678879199999,0,0,0,0,1787.8678879199999,357.57357758399996]
[null,null,null,"NGET","RR",2025,"NGET_RR_2025",117,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2026,"NGET_RR_2026",118,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2027,"NGET_RR_2027",119,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2028,"NGET_RR_2028",120,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"NGET","OPP","TotexOPM","NGET_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices",null,94.469509451791097,-13.444147099853716,-24.787473638619637,18.983601106663968,19.928375851788736,95.149865671770442,19.029973134354087]
[null,null,null,"NGET","OPP","ODI","NGET_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt",7.936433957255705,2.624678738244032,2.6008605218043916,1.0836636499362799,1.2735581897328487,15.51919505697326,3.1038390113946521]
[null,null,null,"NGET","OPP","NPVRAV","NGET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",13845.656858288894,14192.837497467968,14602.205160730224,14971.805251458598,15342.262354785049,72954.767122730744,14590.953424546149]
[]
[null,"End of sheet"]

{"sheet":"Annual Inflation","index":15,"n_rows":55,"n_cols":46,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Annual Inflation"]
[]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,null,null,null,"Calendar year",null,"year",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(V4)","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[]
[null,null,null,null,"Last year of actual data",null,"year",null,{"$f":"YEAR( INDEX('Monthly Inflation'!$A:$A, COUNTIF('Monthly Inflation'!$C:$C, \"<>\")))","v":2022}]
[null,null,null,null,"Last month of actual data",null,"month",null,{"$f":"MONTH( INDEX('Monthly Inflation'!$A:$A, COUNTIF('Monthly Inflation'!$C:$C, \"<>\")))","v":6}]
[]
[null,null,null,null,"First month of financial year",null,"month",null,4]
[null,null,null,null,"First day of financial year",null,"day",null,1]
[]
[null,null,null,null,"RIIO-2 real price base",null,"year ending",null,"2019-03-31"]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,"2022-03-31"]
[]
[null,"Derivation of annual inflation rates and price indices"]
[]
[null,null,"Financial year average price indices and inflation rates"]
[]
[null,null,null,null,"Outturn/Forecast (financial year average inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6, $I11 - 1, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11 - 1, $I12))","v":173.875},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11 - 1, $I12))","v":177.51666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11 - 1, $I12))","v":182.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11 - 1, $I12))","v":188.15},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11 - 1, $I12))","v":193.10833333333332},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11 - 1, $I12))","v":200.31666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11 - 1, $I12))","v":208.5916666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11 - 1, $I12))","v":214.78333333333339},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11 - 1, $I12))","v":215.76666666666662},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11 - 1, $I12))","v":226.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11 - 1, $I12))","v":237.3416666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11 - 1, $I12))","v":244.67499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11 - 1, $I12))","v":251.73333333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11 - 1, $I12))","v":256.66666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11 - 1, $I12))","v":259.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11 - 1, $I12))","v":264.99166666666673},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11 - 1, $I12))","v":274.90833333333336},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11 - 1, $I12))","v":283.30833333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11 - 1, $I12))","v":290.64166666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11 - 1, $I12))","v":294.16666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11 - 1, $I12))","v":311.1583333333333},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11 - 1, $I12))","v":350.41542553976961},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11 - 1, $I12))","v":377.37686723666167},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11 - 1, $I12))","v":381.50562106205416},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11 - 1, $I12))","v":381.87542207452321}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23/V23-1","v":2.0944164869398429E-2},2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.12616436071593662,7.6941366537621514E-2,1.0940664846855297E-2,9.693199576970013E-4]
[]
[null,null,null,null,"Consumer Prices Index incl. housing costs (financial year average)",null,"index value","CPIHt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6,$I11-1,$I12))","v":74.86666666666666},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6,$I11-1,$I12))","v":75.958333333333329},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6,$I11-1,$I12))","v":76.974999999999994},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6,$I11-1,$I12))","v":78.124999999999986},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6,$I11-1,$I12))","v":79.825000000000003},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6,$I11-1,$I12))","v":81.916666666666671},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6,$I11-1,$I12))","v":83.825000000000003},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6,$I11-1,$I12))","v":86.858333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6,$I11-1,$I12))","v":88.433333333333337},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6,$I11-1,$I12))","v":90.908333333333317},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6,$I11-1,$I12))","v":94.308333333333351},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6,$I11-1,$I12))","v":96.583333333333314},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6,$I11-1,$I12))","v":98.600000000000009},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6,$I11-1,$I12))","v":99.72499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6,$I11-1,$I12))","v":100.16666666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6,$I11-1,$I12))","v":101.54166666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6,$I11-1,$I12))","v":104.21666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6,$I11-1,$I12))","v":106.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6,$I11-1,$I12))","v":108.24166666666663},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6,$I11-1,$I12))","v":109.10833333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6,$I11-1,$I12))","v":113.11666666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6,$I11-1,$I12))","v":123.0318951133852},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6,$I11-1,$I12))","v":129.4267736667542},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6,$I11-1,$I12))","v":129.84280523159737},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6,$I11-1,$I12))","v":129.25727579195879}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W26/V26-1","v":1.4581478183437246E-2},1.3384530992868848E-2,1.4939915556998917E-2,2.1760000000000224E-2,2.6203152729930013E-2,2.3296032553407953E-2,3.6186499652052895E-2,1.8132975151108122E-2,2.7987184319637981E-2,3.7400311669264275E-2,2.4123000795263305E-2,2.088006902502193E-2,1.1409736308316099E-2,4.4288459931480784E-3,1.3727121464226277E-2,2.6343865408288814E-2,2.1269790500559882E-2,1.6990291262135582E-2,8.0067749634311625E-3,3.6737187810280236E-2,8.7654885340078259E-2,5.1977404294029084E-2,3.2144165620195952E-3,-4.5095254881022395E-3]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11 - 1, $I12))","v":173.875},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11 - 1, $I12))","v":177.51666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11 - 1, $I12))","v":182.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11 - 1, $I12))","v":188.15},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11 - 1, $I12))","v":193.10833333333332},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11 - 1, $I12))","v":200.31666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11 - 1, $I12))","v":208.5916666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11 - 1, $I12))","v":214.78333333333339},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11 - 1, $I12))","v":215.76666666666662},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11 - 1, $I12))","v":226.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11 - 1, $I12))","v":237.3416666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11 - 1, $I12))","v":244.67499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11 - 1, $I12))","v":251.73333333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11 - 1, $I12))","v":256.66666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11 - 1, $I12))","v":259.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11 - 1, $I12))","v":264.99166666666673},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11 - 1, $I12))","v":274.90833333333336},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11 - 1, $I12))","v":283.30833333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11 - 1, $I12))","v":290.64166666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11 - 1, $I12))","v":294.16666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11 - 1, $I12))","v":307.32821397646848},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11 - 1, $I12))","v":334.26703333434693},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11 - 1, $I12))","v":351.64136606813207},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11 - 1, $I12))","v":352.77168789911275},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11 - 1, $I12))","v":351.18085498105097}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W29/V29-1","v":2.0944164869398429E-2},2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,4.4741803886011677E-2,8.7654885340078481E-2,5.1977404294029306E-2,3.2144165620198173E-3,-4.5095254881019065E-3]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V29/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.61373062329029027},0.62658469864988076,0.64408624290378558,0.66411742212548164,0.68161896637938635,0.70706238785775222,0.73627084742771431,0.7581257169750274,0.76159661146571744,0.79939406418213366,0.83775038974027127,0.8636350266199958,0.8885489896167309,0.90596229079036394,0.91572785834044179,0.93534723652086971,0.97035032502867913,1,1.0258846368797245,1.0383269111980469,1.0847835302284383,1.1798701061894177,1.2411966917132644,1.2451864149158316,1.2395712150403304]
[]
[null,null,null,null,"Long term CPIH inflation forecast",null,"annual %","LTCPIHt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Financial year end price index"]
[]
[null,null,null,null,"Outturn/Forecast (financial year start inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year start)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6 - 1, $I11, $I12))","v":172.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6 - 1, $I11, $I12))","v":175.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6 - 1, $I11, $I12))","v":180.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6 - 1, $I11, $I12))","v":185.14999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6 - 1, $I11, $I12))","v":191.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6 - 1, $I11, $I12))","v":195.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6 - 1, $I11, $I12))","v":204.9},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6 - 1, $I11, $I12))","v":213.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6 - 1, $I11, $I12))","v":211.4},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6 - 1, $I11, $I12))","v":221.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6 - 1, $I11, $I12))","v":233.45},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6 - 1, $I11, $I12))","v":241.65},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6 - 1, $I11, $I12))","v":249.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6 - 1, $I11, $I12))","v":255.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6 - 1, $I11, $I12))","v":257.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6 - 1, $I11, $I12))","v":261.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6 - 1, $I11, $I12))","v":269.95000000000005},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6 - 1, $I11, $I12))","v":279},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6 - 1, $I11, $I12))","v":286.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6 - 1, $I11, $I12))","v":292.60000000000002},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6 - 1, $I11, $I12))","v":298.42363263445759},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6 - 1, $I11, $I12))","v":319.91658048382931},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6 - 1, $I11, $I12))","v":346.31269254346671},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6 - 1, $I11, $I12))","v":353.21543648911302},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6 - 1, $I11, $I12))","v":351.50386217520293}]
[]
[null,null,null,null,"Outturn/Forecast (financial year end inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year end)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11, $I12))","v":175.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11, $I12))","v":180.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11, $I12))","v":185.14999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11, $I12))","v":191.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11, $I12))","v":195.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11, $I12))","v":204.9},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11, $I12))","v":213.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11, $I12))","v":211.4},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11, $I12))","v":221.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11, $I12))","v":233.45},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11, $I12))","v":241.65},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11, $I12))","v":249.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11, $I12))","v":255.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11, $I12))","v":257.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11, $I12))","v":261.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11, $I12))","v":269.95000000000005},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11, $I12))","v":279},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11, $I12))","v":286.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11, $I12))","v":292.60000000000002},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11, $I12))","v":298.42363263445759},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11, $I12))","v":319.91658048382931},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11, $I12))","v":346.31269254346671},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11, $I12))","v":353.21543648911302},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11, $I12))","v":351.50386217520293},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11, $I12))","v":351.38933797994946}]
[]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V39/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.60940671235697264},0.6180545342236079,0.63729152572285797,0.65352825249286695,0.67435361943700922,0.69094331852810542,0.72324028590758005,0.75200753007618326,0.7461834867782452,0.78271612201076568,0.82401388357796268,0.85295761390710945,0.87925405182810246,0.9009618495749625,0.9090802129599671,0.92214018884019178,0.95284878077477442,0.98479277583316172,1.0117951583963289,1.0327970115010148,1.0533528227824487,1.1292169796764278,1.2223879490900964,1.2467527246137471,1.240711341030807]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V42/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.6180545342236079},0.63729152572285797,0.65352825249286695,0.67435361943700922,0.69094331852810542,0.72324028590758005,0.75200753007618326,0.7461834867782452,0.78271612201076568,0.82401388357796268,0.85295761390710945,0.87925405182810246,0.9009618495749625,0.9090802129599671,0.92214018884019178,0.95284878077477442,0.98479277583316172,1.0117951583963289,1.0327970115010148,1.0533528227824487,1.1292169796764278,1.2223879490900964,1.2467527246137471,1.240711341030807,1.2403071023206147]
[]
[null,null,"Inflation forecasts for monthly rates forecasting"]
[]
[null,null,null,null,"RPI inflation forecast (calendar year)",null,"scalar","CYRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5628884588821732,1.5033471260387898,4.0452569031158125,11.636903442622959,10.710615888928011,1.4955779746897546,-0.35319974581126123,0.96973912449365152]
[null,null,null,null,"RPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM49/100)+0.25*(AN49/100)","v":2.2980031256713274E-2},2.1388245703080455E-2,5.9431685379925991E-2,0.11405331554199222,8.4068564103684476E-2,1.0333835445645007E-2,-2.2465028235033047E-4]
[]
[null,null,null,null,"CPI inflation forecast (calendar year)",null,"scalar","CYCPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7910205867057716,0.85065402820156955,2.5882219500718229,9.1494468241667182,7.3558308236357117,0.62762745056157421,-0.77520657641840796,0.17288173754161917]
[null,null,null,null,"CPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM52/100)+0.25*(AN52/100)","v":1.5559289470797211E-2},1.2850460086691329E-2,4.2285281685955467E-2,8.7010428240339666E-2,5.6737799803671773E-2,2.7691894381657867E-3,-5.3818449792840117E-3]
[]
[null,"End of sheet"]

{"sheet":"Monthly Inflation","index":16,"n_rows":325,"n_cols":9,"rows_kept":325,"cut":false,"hidden":false,"merged":[]}
["Year-Month","FYE","CPIH Outturn","RPI Outturn","CPI % forecast","RPI % forecast","CPIH","RPI","Price Index"]
["1999-04-01",{"$f":"IF(MONTH(A2)>=4,YEAR(A2)+1,YEAR(A2))","v":2000},72.599999999999994,165.2,{"$f":"IF($A2<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A2,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A2<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A2,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C2),G1*((1+E2)^(1/12)),C2)","v":72.599999999999994},{"$f":"IF(ISBLANK(D2),H1*((1+F2)^(1/12)),D2)","v":165.2},{"$f":"IF($A2<DATE(2021,4,1),H2,IF(A2=DATE(2021,4,1),I1*((0.5*G2/G1)+(0.5*H2/H1)),I1*(G2/G1)))","v":165.2}]
["1999-05-01",{"$f":"IF(MONTH(A3)>=4,YEAR(A3)+1,YEAR(A3))","v":2000},72.8,165.6,{"$f":"IF($A3<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A3,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A3<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A3,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C3),G2*((1+E3)^(1/12)),C3)","v":72.8},{"$f":"IF(ISBLANK(D3),H2*((1+F3)^(1/12)),D3)","v":165.6},165.6]
["1999-06-01",2000,72.7,165.6,{"$f":"IF($A4<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A4,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A4<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A4,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.7,165.6,165.6]
["1999-07-01",2000,72.400000000000006,165.1,{"$f":"IF($A5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A5,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A5,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.400000000000006,165.1,165.1]
["1999-08-01",2000,72.599999999999994,165.5,{"$f":"IF($A6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A6,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A6,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.599999999999994,165.5,165.5]
["1999-09-01",2000,72.8,166.2,{"$f":"IF($A7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A7,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A7,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,166.2,166.2]
["1999-10-01",2000,72.8,166.5,{"$f":"IF($A8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A8,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A8,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,166.5,166.5]
["1999-11-01",2000,72.900000000000006,166.7,{"$f":"IF($A9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A9,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A9,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.900000000000006,166.7,166.7]
["1999-12-01",2000,73.099999999999994,167.3,{"$f":"IF($A10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A10,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A10,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.099999999999994,167.3,167.3]
["2000-01-01",2000,72.599999999999994,166.6,{"$f":"IF($A11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A11,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A11,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.599999999999994,166.6,166.6]
["2000-02-01",2000,72.8,167.5,{"$f":"IF($A12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A12,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A12,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,167.5,167.5]
["2000-03-01",2000,73,168.4,{"$f":"IF($A13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A13,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A13,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73,168.4,168.4]
["2000-04-01",2001,73.3,170.1,{"$f":"IF($A14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A14,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A14,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.1,170.1]
["2000-05-01",2001,73.5,170.7,{"$f":"IF($A15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A15,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A15,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.5,170.7,170.7]
["2000-06-01",2001,73.599999999999994,171.1,{"$f":"IF($A16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A16,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A16,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.599999999999994,171.1,171.1]
["2000-07-01",2001,73.3,170.5,{"$f":"IF($A17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A17,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A17,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.5,170.5]
["2000-08-01",2001,73.3,170.5,{"$f":"IF($A18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A18,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A18,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.5,170.5]
["2000-09-01",2001,73.8,171.7,{"$f":"IF($A19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A19,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A19,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.8,171.7,171.7]
["2000-10-01",2001,73.8,171.6,{"$f":"IF($A20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A20,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A20,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.8,171.6,171.6]
["2000-11-01",2001,74,172.1,{"$f":"IF($A21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A21,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A21,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74,172.1,172.1]
["2000-12-01",2001,74,172.2,{"$f":"IF($A22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A22,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A22,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74,172.2,172.2]
["2001-01-01",2001,73.5,171.1,{"$f":"IF($A23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A23,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A23,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.5,171.1,171.1]
["2001-02-01",2001,73.7,172,{"$f":"IF($A24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A24,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A24,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.7,172,172]
["2001-03-01",2001,73.900000000000006,172.2,{"$f":"IF($A25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A25,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A25,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.900000000000006,172.2,172.2]
["2001-04-01",2002,74.400000000000006,173.1,{"$f":"IF($A26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A26,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A26,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.400000000000006,173.1,173.1]
["2001-05-01",2002,74.900000000000006,174.2,{"$f":"IF($A27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A27,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A27,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,174.2,174.2]
["2001-06-01",2002,75,174.4,{"$f":"IF($A28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A28,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A28,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,174.4,174.4]
["2001-07-01",2002,74.5,173.3,{"$f":"IF($A29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A29,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A29,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.5,173.3,173.3]
["2001-08-01",2002,74.8,174,{"$f":"IF($A30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A30,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A30,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.8,174,174]
["2001-09-01",2002,75,174.6,{"$f":"IF($A31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A31,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A31,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,174.6,174.6]
["2001-10-01",2002,74.900000000000006,174.3,{"$f":"IF($A32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A32,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A32,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,174.3,174.3]
["2001-11-01",2002,74.900000000000006,173.6,{"$f":"IF($A33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A33,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A33,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,173.6,173.6]
["2001-12-01",2002,75,173.4,{"$f":"IF($A34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A34,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A34,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,173.4,173.4]
["2002-01-01",2002,74.8,173.3,{"$f":"IF($A35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A35,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A35,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.8,173.3,173.3]
["2002-02-01",2002,75,173.8,{"$f":"IF($A36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A36,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A36,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,173.8,173.8]
["2002-03-01",2002,75.2,174.5,{"$f":"IF($A37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A37,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A37,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.2,174.5,174.5]
["2002-04-01",2003,75.599999999999994,175.7,{"$f":"IF($A38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A38,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A38,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.599999999999994,175.7,175.7]
["2002-05-01",2003,75.8,176.2,{"$f":"IF($A39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A39,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A39,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.2,176.2]
["2002-06-01",2003,75.8,176.2,{"$f":"IF($A40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A40,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A40,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.2,176.2]
["2002-07-01",2003,75.599999999999994,175.9,{"$f":"IF($A41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A41,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A41,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.599999999999994,175.9,175.9]
["2002-08-01",2003,75.8,176.4,{"$f":"IF($A42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A42,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A42,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.4,176.4]
["2002-09-01",2003,76,177.6,{"$f":"IF($A43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A43,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A43,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76,177.6,177.6]
["2002-10-01",2003,76.099999999999994,177.9,{"$f":"IF($A44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A44,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A44,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,177.9,177.9]
["2002-11-01",2003,76.099999999999994,178.2,{"$f":"IF($A45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A45,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A45,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,178.2,178.2]
["2002-12-01",2003,76.3,178.5,{"$f":"IF($A46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A46,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A46,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.3,178.5,178.5]
["2003-01-01",2003,75.900000000000006,178.4,{"$f":"IF($A47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A47,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A47,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.900000000000006,178.4,178.4]
["2003-02-01",2003,76.099999999999994,179.3,{"$f":"IF($A48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A48,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A48,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,179.3,179.3]
["2003-03-01",2003,76.400000000000006,179.9,{"$f":"IF($A49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A49,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A49,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.400000000000006,179.9,179.9]
["2003-04-01",2004,76.8,181.2,{"$f":"IF($A50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A50,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A50,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.2,181.2]
["2003-05-01",2004,76.8,181.5,{"$f":"IF($A51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A51,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A51,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.5,181.5]
["2003-06-01",2004,76.7,181.3,{"$f":"IF($A52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A52,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A52,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.7,181.3,181.3]
["2003-07-01",2004,76.599999999999994,181.3,{"$f":"IF($A53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A53,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A53,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.599999999999994,181.3,181.3]
["2003-08-01",2004,76.8,181.6,{"$f":"IF($A54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A54,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A54,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.6,181.6]
["2003-09-01",2004,77,182.5,{"$f":"IF($A55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A55,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A55,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77,182.5,182.5]
["2003-10-01",2004,77.099999999999994,182.6,{"$f":"IF($A56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A56,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A56,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.099999999999994,182.6,182.6]
["2003-11-01",2004,77.099999999999994,182.7,{"$f":"IF($A57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A57,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A57,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.099999999999994,182.7,182.7]
["2003-12-01",2004,77.3,183.5,{"$f":"IF($A58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A58,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A58,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.3,183.5,183.5]
["2004-01-01",2004,77,183.1,{"$f":"IF($A59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A59,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A59,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77,183.1,183.1]
["2004-02-01",2004,77.2,183.8,{"$f":"IF($A60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A60,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A60,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.2,183.8,183.8]
["2004-03-01",2004,77.3,184.6,{"$f":"IF($A61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A61,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A61,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.3,184.6,184.6]
["2004-04-01",2005,77.599999999999994,185.7,{"$f":"IF($A62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A62,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A62,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.599999999999994,185.7,185.7]
["2004-05-01",2005,77.900000000000006,186.5,{"$f":"IF($A63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A63,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A63,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,186.5,186.5]
["2004-06-01",2005,77.900000000000006,186.8,{"$f":"IF($A64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A64,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A64,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,186.8,186.8]
["2004-07-01",2005,77.7,186.8,{"$f":"IF($A65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A65,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A65,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.7,186.8,186.8]
["2004-08-01",2005,77.900000000000006,187.4,{"$f":"IF($A66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A66,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A66,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,187.4,{"$f":"IF($A66<DATE(2021,4,1),H66,IF(A66=DATE(2021,4,1),I65*((0.5*G66/G65)+(0.5*H66/H65)),I65*(G66/G65)))","v":187.4}]
["2004-09-01",{"$f":"IF(MONTH(A67)>=4,YEAR(A67)+1,YEAR(A67))","v":2005},77.900000000000006,188.1,{"$f":"IF($A67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A67,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A67,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C67),G66*((1+E67)^(1/12)),C67)","v":77.900000000000006},{"$f":"IF(ISBLANK(D67),H66*((1+F67)^(1/12)),D67)","v":188.1},188.1]
["2004-10-01",2005,78.099999999999994,188.6,{"$f":"IF($A68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A68,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A68,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.099999999999994,188.6,188.6]
["2004-11-01",2005,78.3,189,{"$f":"IF($A69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A69,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A69,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.3,189,189]
["2004-12-01",2005,78.599999999999994,189.9,{"$f":"IF($A70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A70,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A70,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.599999999999994,189.9,189.9]
["2005-01-01",2005,78.3,188.9,{"$f":"IF($A71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A71,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A71,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.3,188.9,188.9]
["2005-02-01",2005,78.5,189.6,{"$f":"IF($A72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A72,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A72,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.5,189.6,189.6]
["2005-03-01",2005,78.8,190.5,{"$f":"IF($A73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A73,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A73,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.8,190.5,190.5]
["2005-04-01",2006,79.099999999999994,191.6,{"$f":"IF($A74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A74,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A74,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.099999999999994,191.6,191.6]
["2005-05-01",2006,79.400000000000006,192,{"$f":"IF($A75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A75,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A75,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.400000000000006,192,192]
["2005-06-01",2006,79.400000000000006,192.2,{"$f":"IF($A76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A76,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A76,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.400000000000006,192.2,192.2]
["2005-07-01",2006,79.5,192.2,{"$f":"IF($A77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A77,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A77,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.5,192.2,192.2]
["2005-08-01",2006,79.7,192.6,{"$f":"IF($A78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A78,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A78,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.7,192.6,192.6]
["2005-09-01",2006,79.900000000000006,193.1,{"$f":"IF($A79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A79,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A79,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.900000000000006,193.1,193.1]
["2005-10-01",2006,80,193.3,{"$f":"IF($A80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A80,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A80,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.3,193.3]
["2005-11-01",2006,80,193.6,{"$f":"IF($A81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A81,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A81,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.6,193.6]
["2005-12-01",2006,80.3,194.1,{"$f":"IF($A82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A82,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A82,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.3,194.1,194.1]
["2006-01-01",2006,80,193.4,{"$f":"IF($A83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A83,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A83,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.4,193.4]
["2006-02-01",2006,80.2,194.2,{"$f":"IF($A84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A84,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A84,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.2,194.2,194.2]
["2006-03-01",2006,80.400000000000006,195,{"$f":"IF($A85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A85,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A85,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.400000000000006,195,195]
["2006-04-01",2007,80.900000000000006,196.5,{"$f":"IF($A86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A86,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A86,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.900000000000006,196.5,196.5]
["2006-05-01",2007,81.3,197.7,{"$f":"IF($A87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A87,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A87,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.3,197.7,197.7]
["2006-06-01",2007,81.5,198.5,{"$f":"IF($A88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A88,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A88,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.5,198.5,198.5]
["2006-07-01",2007,81.5,198.5,{"$f":"IF($A89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A89,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A89,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.5,198.5,198.5]
["2006-08-01",2007,81.8,199.2,{"$f":"IF($A90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A90,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A90,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.8,199.2,199.2]
["2006-09-01",2007,81.900000000000006,200.1,{"$f":"IF($A91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A91,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A91,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.900000000000006,200.1,200.1]
["2006-10-01",2007,82,200.4,{"$f":"IF($A92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A92,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A92,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82,200.4,200.4]
["2006-11-01",2007,82.2,201.1,{"$f":"IF($A93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A93,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A93,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.2,201.1,201.1]
["2006-12-01",2007,82.6,202.7,{"$f":"IF($A94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A94,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A94,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.6,202.7,202.7]
["2007-01-01",2007,82.1,201.6,{"$f":"IF($A95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A95,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A95,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.1,201.6,201.6]
["2007-02-01",2007,82.4,203.1,{"$f":"IF($A96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A96,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A96,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.4,203.1,203.1]
["2007-03-01",2007,82.8,204.4,{"$f":"IF($A97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A97,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A97,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.8,204.4,204.4]
["2007-04-01",2008,83.1,205.4,{"$f":"IF($A98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A98,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A98,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.1,205.4,205.4]
["2007-05-01",2008,83.3,206.2,{"$f":"IF($A99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A99,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A99,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.3,206.2,206.2]
["2007-06-01",2008,83.5,207.3,{"$f":"IF($A100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A100,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A100,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.5,207.3,207.3]
["2007-07-01",2008,83.1,206.1,{"$f":"IF($A101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A101,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A101,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.1,206.1,206.1]
["2007-08-01",2008,83.4,207.3,{"$f":"IF($A102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A102,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A102,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.4,207.3,207.3]
["2007-09-01",2008,83.5,208,{"$f":"IF($A103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A103,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A103,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.5,208,208]
["2007-10-01",2008,83.8,208.9,{"$f":"IF($A104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A104,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A104,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.8,208.9,208.9]
["2007-11-01",2008,84.1,209.7,{"$f":"IF($A105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A105,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A105,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.1,209.7,209.7]
["2007-12-01",2008,84.5,210.9,{"$f":"IF($A106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A106,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A106,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.5,210.9,210.9]
["2008-01-01",2008,84.1,209.8,{"$f":"IF($A107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A107,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A107,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.1,209.8,209.8]
["2008-02-01",2008,84.6,211.4,{"$f":"IF($A108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A108,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A108,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.6,211.4,211.4]
["2008-03-01",2008,84.9,212.1,{"$f":"IF($A109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A109,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A109,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.9,212.1,212.1]
["2008-04-01",2009,85.6,214,{"$f":"IF($A110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A110,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A110,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},85.6,214,214]
["2008-05-01",2009,86.1,215.1,{"$f":"IF($A111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A111,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A111,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.1,215.1,215.1]
["2008-06-01",2009,86.6,216.8,{"$f":"IF($A112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A112,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A112,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,216.8,216.8]
["2008-07-01",2009,86.6,216.5,{"$f":"IF($A113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A113,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A113,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,216.5,216.5]
["2008-08-01",2009,87.1,217.2,{"$f":"IF($A114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A114,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A114,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.1,217.2,217.2]
["2008-09-01",2009,87.5,218.4,{"$f":"IF($A115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A115,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A115,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.5,218.4,218.4]
["2008-10-01",2009,87.3,217.7,{"$f":"IF($A116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A116,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A116,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,217.7,217.7]
["2008-11-01",2009,87.3,216,{"$f":"IF($A117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A117,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A117,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,216,216]
["2008-12-01",2009,87.1,212.9,{"$f":"IF($A118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A118,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A118,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.1,212.9,212.9]
["2009-01-01",2009,86.6,210.1,{"$f":"IF($A119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A119,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A119,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,210.1,210.1]
["2009-02-01",2009,87.2,211.4,{"$f":"IF($A120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A120,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A120,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.2,211.4,211.4]
["2009-03-01",2009,87.3,211.3,{"$f":"IF($A121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A121,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A121,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,211.3,211.3]
["2009-04-01",2010,87.5,211.5,{"$f":"IF($A122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A122,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A122,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.5,211.5,211.5]
["2009-05-01",2010,87.9,212.8,{"$f":"IF($A123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A123,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A123,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.9,212.8,212.8]
["2009-06-01",2010,88.1,213.4,{"$f":"IF($A124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A124,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A124,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.1,213.4,213.4]
["2009-07-01",2010,88,213.4,{"$f":"IF($A125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A125,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A125,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88,213.4,213.4]
["2009-08-01",2010,88.3,214.4,{"$f":"IF($A126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A126,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A126,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.3,214.4,214.4]
["2009-09-01",2010,88.3,215.3,{"$f":"IF($A127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A127,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A127,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.3,215.3,215.3]
["2009-10-01",2010,88.4,216,{"$f":"IF($A128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A128,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A128,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.4,216,216]
["2009-11-01",2010,88.6,216.6,{"$f":"IF($A129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A129,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A129,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.6,216.6,216.6]
["2009-12-01",2010,88.9,218,{"$f":"IF($A130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A130,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A130,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.9,218,{"$f":"IF($A130<DATE(2021,4,1),H130,IF(A130=DATE(2021,4,1),I129*((0.5*G130/G129)+(0.5*H130/H129)),I129*(G130/G129)))","v":218}]
["2010-01-01",{"$f":"IF(MONTH(A131)>=4,YEAR(A131)+1,YEAR(A131))","v":2010},88.8,217.9,{"$f":"IF($A131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A131,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A131,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C131),G130*((1+E131)^(1/12)),C131)","v":88.8},{"$f":"IF(ISBLANK(D131),H130*((1+F131)^(1/12)),D131)","v":217.9},217.9]
["2010-02-01",2010,89,219.2,{"$f":"IF($A132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A132,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A132,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89,219.2,219.2]
["2010-03-01",2010,89.4,220.7,{"$f":"IF($A133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A133,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A133,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89.4,220.7,220.7]
["2010-04-01",2011,89.9,222.8,{"$f":"IF($A134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A134,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A134,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89.9,222.8,222.8]
["2010-05-01",2011,90.1,223.6,{"$f":"IF($A135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A135,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A135,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.1,223.6,223.6]
["2010-06-01",2011,90.2,224.1,{"$f":"IF($A136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A136,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A136,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.2,224.1,224.1]
["2010-07-01",2011,90,223.6,{"$f":"IF($A137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A137,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A137,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90,223.6,223.6]
["2010-08-01",2011,90.4,224.5,{"$f":"IF($A138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A138,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A138,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.4,224.5,224.5]
["2010-09-01",2011,90.4,225.3,{"$f":"IF($A139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A139,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A139,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.4,225.3,225.3]
["2010-10-01",2011,90.6,225.8,{"$f":"IF($A140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A140,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A140,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.6,225.8,225.8]
["2010-11-01",2011,90.9,226.8,{"$f":"IF($A141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A141,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A141,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.9,226.8,226.8]
["2010-12-01",2011,91.7,228.4,{"$f":"IF($A142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A142,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A142,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},91.7,228.4,228.4]
["2011-01-01",2011,91.8,229,{"$f":"IF($A143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A143,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A143,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},91.8,229,229]
["2011-02-01",2011,92.3,231.3,{"$f":"IF($A144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A144,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A144,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},92.3,231.3,231.3]
["2011-03-01",2011,92.6,232.5,{"$f":"IF($A145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A145,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A145,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},92.6,232.5,232.5]
["2011-04-01",2012,93.3,234.4,{"$f":"IF($A146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A146,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A146,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.3,234.4,234.4]
["2011-05-01",2012,93.5,235.2,{"$f":"IF($A147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A147,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A147,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,235.2,235.2]
["2011-06-01",2012,93.5,235.2,{"$f":"IF($A148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A148,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A148,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,235.2,235.2]
["2011-07-01",2012,93.5,234.7,{"$f":"IF($A149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A149,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A149,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,234.7,234.7]
["2011-08-01",2012,93.9,236.1,{"$f":"IF($A150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A150,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A150,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.9,236.1,236.1]
["2011-09-01",2012,94.5,237.9,{"$f":"IF($A151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A151,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A151,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.5,237.9,237.9]
["2011-10-01",2012,94.5,238,{"$f":"IF($A152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A152,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A152,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.5,238,238]
["2011-11-01",2012,94.7,238.5,{"$f":"IF($A153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A153,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A153,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.7,238.5,238.5]
["2011-12-01",2012,95,239.4,{"$f":"IF($A154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A154,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A154,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95,239.4,239.4]
["2012-01-01",2012,94.7,238,{"$f":"IF($A155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A155,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A155,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.7,238,238]
["2012-02-01",2012,95.2,239.9,{"$f":"IF($A156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A156,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A156,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.2,239.9,239.9]
["2012-03-01",2012,95.4,240.8,{"$f":"IF($A157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A157,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A157,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.4,240.8,240.8]
["2012-04-01",2013,95.9,242.5,{"$f":"IF($A158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A158,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A158,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.9,242.5,242.5]
["2012-05-01",2013,95.9,242.4,{"$f":"IF($A159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A159,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A159,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.9,242.4,242.4]
["2012-06-01",2013,95.6,241.8,{"$f":"IF($A160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A160,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A160,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.6,241.8,241.8]
["2012-07-01",2013,95.7,242.1,{"$f":"IF($A161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A161,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A161,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.7,242.1,242.1]
["2012-08-01",2013,96.1,243,{"$f":"IF($A162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A162,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A162,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.1,243,243]
["2012-09-01",2013,96.4,244.2,{"$f":"IF($A163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A163,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A163,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.4,244.2,244.2]
["2012-10-01",2013,96.8,245.6,{"$f":"IF($A164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A164,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A164,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.8,245.6,245.6]
["2012-11-01",2013,97,245.6,{"$f":"IF($A165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A165,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A165,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97,245.6,245.6]
["2012-12-01",2013,97.3,246.8,{"$f":"IF($A166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A166,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A166,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.3,246.8,246.8]
["2013-01-01",2013,97,245.8,{"$f":"IF($A167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A167,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A167,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97,245.8,245.8]
["2013-02-01",2013,97.5,247.6,{"$f":"IF($A168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A168,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A168,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.5,247.6,247.6]
["2013-03-01",2013,97.8,248.7,{"$f":"IF($A169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A169,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A169,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.8,248.7,248.7]
["2013-04-01",2014,98,249.5,{"$f":"IF($A170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A170,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A170,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.5,249.5]
["2013-05-01",2014,98.2,250,{"$f":"IF($A171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A171,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A171,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.2,250,250]
["2013-06-01",2014,98,249.7,{"$f":"IF($A172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A172,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A172,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.7,249.7]
["2013-07-01",2014,98,249.7,{"$f":"IF($A173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A173,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A173,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.7,249.7]
["2013-08-01",2014,98.4,251,{"$f":"IF($A174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A174,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A174,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.4,251,251]
["2013-09-01",2014,98.7,251.9,{"$f":"IF($A175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A175,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A175,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.7,251.9,251.9]
["2013-10-01",2014,98.8,251.9,{"$f":"IF($A176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A176,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A176,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.8,251.9,251.9]
["2013-11-01",2014,98.8,252.1,{"$f":"IF($A177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A177,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A177,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.8,252.1,252.1]
["2013-12-01",2014,99.2,253.4,{"$f":"IF($A178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A178,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A178,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.2,253.4,253.4]
["2014-01-01",2014,98.7,252.6,{"$f":"IF($A179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A179,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A179,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.7,252.6,252.6]
["2014-02-01",2014,99.1,254.2,{"$f":"IF($A180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A180,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A180,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.1,254.2,254.2]
["2014-03-01",2014,99.3,254.8,{"$f":"IF($A181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A181,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A181,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.3,254.8,254.8]
["2014-04-01",2015,99.6,255.7,{"$f":"IF($A182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A182,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A182,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,255.7,255.7]
["2014-05-01",2015,99.6,255.9,{"$f":"IF($A183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A183,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A183,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,255.9,255.9]
["2014-06-01",2015,99.8,256.3,{"$f":"IF($A184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A184,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A184,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.8,256.3,256.3]
["2014-07-01",2015,99.6,256,{"$f":"IF($A185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A185,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A185,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,256,256]
["2014-08-01",2015,99.9,257,{"$f":"IF($A186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A186,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A186,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257,257]
["2014-09-01",2015,100,257.60000000000002,{"$f":"IF($A187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A187,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A187,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100,257.60000000000002,257.60000000000002]
["2014-10-01",2015,100.1,257.7,{"$f":"IF($A188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A188,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A188,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,257.7,257.7]
["2014-11-01",2015,99.9,257.10000000000002,{"$f":"IF($A189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A189,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A189,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257.10000000000002,257.10000000000002]
["2014-12-01",2015,99.9,257.5,{"$f":"IF($A190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A190,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A190,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257.5,257.5]
["2015-01-01",2015,99.2,255.4,{"$f":"IF($A191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A191,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A191,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.2,255.4,255.4]
["2015-02-01",2015,99.5,256.7,{"$f":"IF($A192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A192,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A192,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.5,256.7,256.7]
["2015-03-01",2015,99.6,257.10000000000002,{"$f":"IF($A193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A193,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A193,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,257.10000000000002,257.10000000000002]
["2015-04-01",2016,99.9,258,{"$f":"IF($A194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A194,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A194,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,258,{"$f":"IF($A194<DATE(2021,4,1),H194,IF(A194=DATE(2021,4,1),I193*((0.5*G194/G193)+(0.5*H194/H193)),I193*(G194/G193)))","v":258}]
["2015-05-01",{"$f":"IF(MONTH(A195)>=4,YEAR(A195)+1,YEAR(A195))","v":2016},100.1,258.5,{"$f":"IF($A195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A195,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A195,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C195),G194*((1+E195)^(1/12)),C195)","v":100.1},{"$f":"IF(ISBLANK(D195),H194*((1+F195)^(1/12)),D195)","v":258.5},258.5]
["2015-06-01",2016,100.1,258.89999999999998,{"$f":"IF($A196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A196,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A196,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,258.89999999999998,258.89999999999998]
["2015-07-01",2016,100,258.60000000000002,{"$f":"IF($A197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A197,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A197,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100,258.60000000000002,258.60000000000002]
["2015-08-01",2016,100.3,259.8,{"$f":"IF($A198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A198,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A198,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.8,259.8]
["2015-09-01",2016,100.2,259.60000000000002,{"$f":"IF($A199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A199,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A199,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.2,259.60000000000002,259.60000000000002]
["2015-10-01",2016,100.3,259.5,{"$f":"IF($A200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A200,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A200,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.5,259.5]
["2015-11-01",2016,100.3,259.8,{"$f":"IF($A201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A201,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A201,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.8,259.8]
["2015-12-01",2016,100.4,260.60000000000002,{"$f":"IF($A202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A202,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A202,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.4,260.60000000000002,260.60000000000002]
["2016-01-01",2016,99.9,258.8,{"$f":"IF($A203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A203,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A203,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,258.8,258.8]
["2016-02-01",2016,100.1,260,{"$f":"IF($A204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A204,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A204,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,260,260]
["2016-03-01",2016,100.4,261.10000000000002,{"$f":"IF($A205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A205,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A205,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.4,261.10000000000002,261.10000000000002]
["2016-04-01",2017,100.6,261.39999999999998,{"$f":"IF($A206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A206,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A206,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.6,261.39999999999998,261.39999999999998]
["2016-05-01",2017,100.8,262.10000000000002,{"$f":"IF($A207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A207,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A207,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.8,262.10000000000002,262.10000000000002]
["2016-06-01",2017,101,263.10000000000002,{"$f":"IF($A208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A208,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A208,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101,263.10000000000002,263.10000000000002]
["2016-07-01",2017,100.9,263.39999999999998,{"$f":"IF($A209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A209,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A209,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.9,263.39999999999998,263.39999999999998]
["2016-08-01",2017,101.2,264.39999999999998,{"$f":"IF($A210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A210,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A210,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.2,264.39999999999998,264.39999999999998]
["2016-09-01",2017,101.5,264.89999999999998,{"$f":"IF($A211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A211,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A211,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.5,264.89999999999998,264.89999999999998]
["2016-10-01",2017,101.6,264.8,{"$f":"IF($A212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A212,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A212,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.6,264.8,264.8]
["2016-11-01",2017,101.8,265.5,{"$f":"IF($A213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A213,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A213,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.8,265.5,265.5]
["2016-12-01",2017,102.2,267.10000000000002,{"$f":"IF($A214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A214,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A214,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.2,267.10000000000002,267.10000000000002]
["2017-01-01",2017,101.8,265.5,{"$f":"IF($A215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A215,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A215,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.8,265.5,265.5]
["2017-02-01",2017,102.4,268.39999999999998,{"$f":"IF($A216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A216,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A216,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.4,268.39999999999998,268.39999999999998]
["2017-03-01",2017,102.7,269.3,{"$f":"IF($A217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A217,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A217,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.7,269.3,269.3]
["2017-04-01",2018,103.2,270.60000000000002,{"$f":"IF($A218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A218,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A218,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.2,270.60000000000002,270.60000000000002]
["2017-05-01",2018,103.5,271.7,{"$f":"IF($A219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A219,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A219,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,271.7,271.7]
["2017-06-01",2018,103.5,272.3,{"$f":"IF($A220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A220,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A220,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,272.3,272.3]
["2017-07-01",2018,103.5,272.89999999999998,{"$f":"IF($A221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A221,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A221,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,272.89999999999998,272.89999999999998]
["2017-08-01",2018,104,274.7,{"$f":"IF($A222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A222,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A222,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104,274.7,274.7]
["2017-09-01",2018,104.3,275.10000000000002,{"$f":"IF($A223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A223,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A223,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.3,275.10000000000002,275.10000000000002]
["2017-10-01",2018,104.4,275.3,{"$f":"IF($A224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A224,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A224,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.4,275.3,275.3]
["2017-11-01",2018,104.7,275.8,{"$f":"IF($A225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A225,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A225,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.7,275.8,275.8]
["2017-12-01",2018,105,278.10000000000002,{"$f":"IF($A226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A226,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A226,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105,278.10000000000002,278.10000000000002]
["2018-01-01",2018,104.5,276,{"$f":"IF($A227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A227,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A227,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.5,276,276]
["2018-02-01",2018,104.9,278.10000000000002,{"$f":"IF($A228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A228,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A228,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.9,278.10000000000002,278.10000000000002]
["2018-03-01",2018,105.1,278.3,{"$f":"IF($A229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A229,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A229,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.1,278.3,278.3]
["2018-04-01",2019,105.5,279.7,{"$f":"IF($A230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A230,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A230,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.5,279.7,279.7]
["2018-05-01",2019,105.9,280.7,{"$f":"IF($A231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A231,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A231,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.9,280.7,280.7]
["2018-06-01",2019,105.9,281.5,{"$f":"IF($A232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A232,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A232,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.9,281.5,281.5]
["2018-07-01",2019,105.9,281.7,{"$f":"IF($A233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A233,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A233,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},105.9,281.7,281.7]
["2018-08-01",2019,106.5,284.2,{"$f":"IF($A234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A234,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A234,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.5,284.2,284.2]
["2018-09-01",2019,106.6,284.10000000000002,{"$f":"IF($A235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A235,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A235,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.6,284.10000000000002,284.10000000000002]
["2018-10-01",2019,106.7,284.5,{"$f":"IF($A236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A236,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A236,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.7,284.5,284.5]
["2018-11-01",2019,106.9,284.60000000000002,{"$f":"IF($A237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A237,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A237,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.9,284.60000000000002,284.60000000000002]
["2018-12-01",2019,107.1,285.60000000000002,{"$f":"IF($A238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A238,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A238,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.1,285.60000000000002,285.60000000000002]
["2019-01-01",2019,106.4,283,{"$f":"IF($A239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A239,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A239,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.4,283,283]
["2019-02-01",2019,106.8,285,{"$f":"IF($A240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A240,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A240,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.8,285,285]
["2019-03-01",2019,107,285.10000000000002,{"$f":"IF($A241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A241,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A241,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107,285.10000000000002,285.10000000000002]
["2019-04-01",2020,107.6,288.2,{"$f":"IF($A242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A242,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A242,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.6,288.2,288.2]
["2019-05-01",2020,107.9,289.2,{"$f":"IF($A243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A243,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A243,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.2,289.2]
["2019-06-01",2020,107.9,289.60000000000002,{"$f":"IF($A244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A244,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A244,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.60000000000002,289.60000000000002]
["2019-07-01",2020,108,289.5,{"$f":"IF($A245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A245,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A245,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108,289.5,289.5]
["2019-08-01",2020,108.3,291.7,{"$f":"IF($A246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A246,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A246,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,291.7,291.7]
["2019-09-01",2020,108.4,291,{"$f":"IF($A247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A247,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A247,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.4,291,291]
["2019-10-01",2020,108.3,290.39999999999998,{"$f":"IF($A248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A248,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A248,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.39999999999998,290.39999999999998]
["2019-11-01",2020,108.5,291,{"$f":"IF($A249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A249,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A249,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.5,291,291]
["2019-12-01",2020,108.5,291.89999999999998,{"$f":"IF($A250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A250,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A250,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.5,291.89999999999998,291.89999999999998]
["2020-01-01",2020,108.3,290.60000000000002,{"$f":"IF($A251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A251,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A251,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.60000000000002,290.60000000000002]
["2020-02-01",2020,108.6,292,{"$f":"IF($A252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A252,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A252,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292,292]
["2020-03-01",2020,108.6,292.60000000000002,{"$f":"IF($A253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A253,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A253,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
["2020-04-01",2021,108.6,292.60000000000002,{"$f":"IF($A254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A254,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A254,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
["2020-05-01",2021,108.6,292.2,{"$f":"IF($A255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A255,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A255,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.2,292.2]
["2020-06-01",2021,108.8,292.7,{"$f":"IF($A256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A256,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A256,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.8,292.7,292.7]
["2020-07-01",2021,109.2,294.2,{"$f":"IF($A257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A257,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A257,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.2,294.2,294.2]
["2020-08-01",2021,108.8,293.3,{"$f":"IF($A258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A258,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A258,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},108.8,293.3,{"$f":"IF($A258<DATE(2021,4,1),H258,IF(A258=DATE(2021,4,1),I257*((0.5*G258/G257)+(0.5*H258/H257)),I257*(G258/G257)))","v":293.3}]
["2020-09-01",{"$f":"IF(MONTH(A259)>=4,YEAR(A259)+1,YEAR(A259))","v":2021},109.2,294.3,{"$f":"IF($A259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A259,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A259,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},{"$f":"IF(ISBLANK(C259),G258*((1+E259)^(1/12)),C259)","v":109.2},{"$f":"IF(ISBLANK(D259),H258*((1+F259)^(1/12)),D259)","v":294.3},294.3]
["2020-10-01",2021,109.2,294.3,{"$f":"IF($A260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A260,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A260,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.2,294.3,294.3]
["2020-11-01",2021,109.1,293.5,{"$f":"IF($A261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A261,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A261,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},{"$f":"IF(ISBLANK(C261),G260*((1+E261)^(1/12)),C261)","v":109.1},293.5,293.5]
["2020-12-01",2021,109.4,295.39999999999998,{"$f":"IF($A262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A262,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A262,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.4,295.39999999999998,295.39999999999998]
["2021-01-01",2021,109.3,294.60000000000002,{"$f":"IF($A263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A263,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A263,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.3,294.60000000000002,294.60000000000002]
["2021-02-01",2021,109.4,296,{"$f":"IF($A264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A264,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A264,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.4,296,296]
["2021-03-01",2021,109.7,296.89999999999998,{"$f":"IF($A265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A265,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A265,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},109.7,296.89999999999998,296.89999999999998]
["2021-04-01",2022,110.4,301.10000000000002,{"$f":"IF($A266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A266,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A266,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},110.4,301.10000000000002,299.94726526891526]
["2021-05-01",2022,111,301.89999999999998,{"$f":"IF($A267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A267,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A267,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},111,301.89999999999998,301.57741344972453]
["2021-06-01",2022,111.4,304,{"$f":"IF($A268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A268,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($A268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A268,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.0452569031158125E-2},111.4,304,302.66417890359742]
["2021-07-01",2022,111.4,305.5,{"$f":"IF($A269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A269,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A269,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},111.4,305.5,302.66417890359742]
["2021-08-01",2022,112.1,307.39999999999998,{"$f":"IF($A270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A270,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A270,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},112.1,307.39999999999998,304.56601844787491]
["2021-09-01",2022,112.4,308.60000000000002,{"$f":"IF($A271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A271,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A271,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},112.4,308.60000000000002,305.38109253827957]
["2021-10-01",2022,113.4,312,{"$f":"IF($A272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A272,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A272,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},113.4,312,308.09800617296179]
["2021-11-01",2022,114.1,314.3,{"$f":"IF($A273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A273,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A273,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},114.1,314.3,309.99984571723928]
["2021-12-01",2022,114.7,317.7,{"$f":"IF($A274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A274,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A274,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},114.7,317.7,311.62999389804861]
["2022-01-01",2022,114.6,317.7,{"$f":"IF($A275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A275,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A275,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},114.6,317.7,311.35830253458039]
["2022-02-01",2022,115.4,320.2,{"$f":"IF($A276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A276,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A276,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},115.4,320.2,313.53183344232622]
["2022-03-01",2022,116.5,323.5,{"$f":"IF($A277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A277,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A277,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},116.5,323.5,316.5204384404766]
["2022-04-01",2023,119,334.6,{"$f":"IF($A278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A278,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A278,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},119,334.6,323.31272252718207]
["2022-05-01",2023,119.7,337.1,{"$f":"IF($A279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A279,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A279,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},119.7,337.1,325.21456207145962]
["2022-06-01",2023,120.5,340,{"$f":"IF($A280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A280,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($A280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A280,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.11636903442622959},120.5,340,327.3880929792054]
["2022-07-01",2023,null,null,{"$f":"IF($A281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A281,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A281,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},121.21485603502553,342.89516070493306,329.33029508760114]
["2022-08-01",2023,null,null,{"$f":"IF($A282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A282,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A282,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},121.93395289287939,345.81497422018197,331.28401914536141]
["2022-09-01",2023,null,null,{"$f":"IF($A283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A283,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A283,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},122.65731573188349,348.75965046882817,333.24933350547411]
["2022-10-01",2023,null,null,{"$f":"IF($A284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A284,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A284,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},123.38496985960937,351.72940116148567,335.22630692642537]
["2022-11-01",2023,null,null,{"$f":"IF($A285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A285,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A285,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},124.11694073376361,354.72443981152207,337.21500857460529]
["2022-12-01",2023,null,null,{"$f":"IF($A286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A286,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A286,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},124.85325396307844,357.74498175040947,339.21550802672766]
["2023-01-01",2023,null,null,{"$f":"IF($A287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A287,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A287,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},125.59393530820776,360.79124414320592,341.22787527226427]
["2023-02-01",2023,null,null,{"$f":"IF($A288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A288,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A288,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},126.33901068262834,363.86344600416862,343.25218071589347]
["2023-03-01",2023,null,null,{"$f":"IF($A289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A289,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A289,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},127.08850615354645,366.96180821250039,345.28849517996343]
["2023-04-01",2024,null,null,{"$f":"IF($A290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A290,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A290,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},127.84244794280987,370.08655352822984,347.33688990696993]
["2023-05-01",2024,null,null,{"$f":"IF($A291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A291,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A291,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},128.60086242782526,373.23790660822704,349.39743656204877]
["2023-06-01",2024,null,null,{"$f":"IF($A292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A292,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($A292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A292,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":0.10710615888928011},129.36377614248102,376.41609402235531,351.47020723548309]
["2023-07-01",2024,null,null,{"$f":"IF($A293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A293,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A293,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.43124250043553,376.88204165320241,351.65350750329208]
["2023-08-01",2024,null,null,{"$f":"IF($A294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A294,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A294,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.49874404373784,377.34856605852366,351.83690336665222]
["2023-09-01",2024,null,null,{"$f":"IF($A295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A295,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A295,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.56628079073798,377.81566795228082,352.02039487541896]
["2023-10-01",2024,null,null,{"$f":"IF($A296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A296,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A296,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.6338527597955,378.28334804931944,352.20398207947369]
["2023-11-01",2024,null,null,{"$f":"IF($A297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A297,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A297,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.7014599692796,378.75160706536997,352.3876650287238]
["2023-12-01",2024,null,null,{"$f":"IF($A298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A298,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A298,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.76910243756899,379.22044571704873,352.57144377310277]
["2024-01-01",2024,null,null,{"$f":"IF($A299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A299,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A299,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.83678018305199,379.68986472185924,352.75531836257011]
["2024-02-01",2024,null,null,{"$f":"IF($A300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A300,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A300,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.90449322412653,380.1598647981931,352.9392888471113]
["2024-03-01",2024,null,null,{"$f":"IF($A301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A301,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A301,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},129.9722415792001,380.63044666533119,353.12335527673804]
["2024-04-01",2025,null,null,{"$f":"IF($A302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A302,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A302,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},130.04002526668984,381.10161104344473,353.30751770148794]
["2024-05-01",2025,null,null,{"$f":"IF($A303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A303,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A303,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},130.10784430502244,381.57335865359647,353.49177617142487]
["2024-06-01",2025,null,null,{"$f":"IF($A304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A304,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($A304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A304,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.4955779746897546E-2},130.17569871263424,382.04569021774165,353.6761307366387]
["2024-07-01",2025,null,null,{"$f":"IF($A305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A305,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A305,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},130.09130422034568,381.93305906977298,353.44683818984777]
["2024-08-01",2025,null,null,{"$f":"IF($A306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A306,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A306,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},130.00696444203521,381.8204611266691,353.21769429621003]
["2024-09-01",2025,null,null,{"$f":"IF($A307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A307,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A307,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.92267934223111,381.7078963786409,352.98869895935167]
["2024-10-01",2025,null,null,{"$f":"IF($A308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A308,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A308,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.83844888548464,381.59536481590209,352.75985208296169]
["2024-11-01",2025,null,null,{"$f":"IF($A309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A309,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A309,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.75427303637002,381.4828664286693,352.53115357079122]
["2024-12-01",2025,null,null,{"$f":"IF($A310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A310,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A310,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.67015175948447,381.37040120716199,352.30260332665398]
["2025-01-01",2025,null,null,{"$f":"IF($A311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A311,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A311,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.58608501944815,381.25796914160259,352.07420125442599]
["2025-02-01",2025,null,null,{"$f":"IF($A312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A312,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A312,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.50207278090414,381.14557022221641,351.84594725804561]
["2025-03-01",2025,null,null,{"$f":"IF($A313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A313,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A313,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.41811500851847,381.03320443923155,351.61784124151347]
["2025-04-01",2026,null,null,{"$f":"IF($A314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A314,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A314,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.33421166698005,380.92087178287909,351.38988310889238]
["2025-05-01",2026,null,null,{"$f":"IF($A315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A315,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A315,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.25036272100073,380.80857224339292,351.16207276430742]
["2025-06-01",2026,null,null,{"$f":"IF($A316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A316,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($A316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A316,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":-3.5319974581126123E-3},129.16656813531517,380.69630581100984,350.93441011194579]
["2025-07-01",2026,null,null,{"$f":"IF($A317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A317,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A317,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.18516219039563,381.00259359680138,350.98492855371791]
["2025-08-01",2026,null,null,{"$f":"IF($A318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A318,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A318,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.20375892216626,381.30912780528286,351.03545426782608]
["2025-09-01",2026,null,null,{"$f":"IF($A319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A319,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A319,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.2223583310124,381.6159086347127,351.08598725531715]
["2025-10-01",2026,null,null,{"$f":"IF($A320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A320,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A320,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.2409604173194,381.92293628350888,351.13652751723822]
["2025-11-01",2026,null,null,{"$f":"IF($A321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A321,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A321,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.25956518147271,382.23021095024905,351.18707505463641]
["2025-12-01",2026,null,null,{"$f":"IF($A322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A322,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A322,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.27817262385781,382.53773283367047,{"$f":"IF($A322<DATE(2021,4,1),H322,IF(A322=DATE(2021,4,1),I321*((0.5*G322/G321)+(0.5*H322/H321)),I321*(G322/G321)))","v":351.23762986855905}]
["2026-01-01",{"$f":"IF(MONTH(A323)>=4,YEAR(A323)+1,YEAR(A323))","v":2026},null,null,{"$f":"IF($A323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A323,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A323,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},{"$f":"IF(ISBLANK(C323),G322*((1+E323)^(1/12)),C323)","v":129.29678274486025},{"$f":"IF(ISBLANK(D323),H322*((1+F323)^(1/12)),D323)","v":382.84550213267045},351.28819196005367]
["2026-02-01",2026,null,null,{"$f":"IF($A324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A324,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A324,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.31539554486562,383.15351904630626,351.33876133016787]
["2026-03-01",2026,null,null,{"$f":"IF($A325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A325,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($A325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A325,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":9.6973912449365152E-3},129.33401102425958,383.46178377379533,351.38933797994946]

{"sheet":"SPTL","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}

{"sheet":"SHET","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}

{"sheet":"NGET","index":19,"n_rows":684,"n_cols":58,"rows_kept":684,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,"NGET"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM (Repex = 100% Capitalised)","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2024-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.378212686284471,137.24224766629118,100.64063190252872,166.47876116813362,190.86335430647924]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197.19754197290436,207.79850149056011,177.00780138488466,133.48042954469875,119.67065760483459]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.370546086228707,34.654302909729587,38.736863247037086,29.776017681599271,35.192010039406085]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.74486796200928,111.26090581488003,109.30263882736452,96.622969458170687,99.127301254396343]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.3971872229161,141.53877712338607,131.209687651655,130.07034326594339,147.98830873023746]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66.71701593605205,58.275206570864242,48.463764497875346,31.836778334448653,32.501444577401358]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: RPEs in the table below are calculated for information only. The calculation by totex category is detailed and then aggregated in the \"Input\" tab."]
[]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects","SpC 3.10","£m 18/19 prices","EPIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.993548909572674,30.096380902480075,53.91113110342765,86.231731977369549,50.280423461651935,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank","SpC 3.13","£m 18/19 prices","LOTIAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.4,123.6,78,17.899999999999999,14.7,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Price Control Deliverable","SpC 3.9","£m 18/19 prices","WWt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225.66555360757849,103.95305286193491,39.129362553735341,49.234844754890901,40.375067159748937,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Price Control Deliverable","SpC 3.4","£m 18/19 prices","PSUPt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.39083139694955532,20.479726023760545,0.65594226666331235,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Baseline","SpC 3.2","£m 18/19 prices","CROTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.936999999999998,38.222999999999999,18.946000000000002,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Baseline","SpC 3.3","£m 18/19 prices","CRITt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.712554452888117,10.58840738435366,9.370257360518897,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Baseline Network Risk Output","SpC 3.1","£m 18/19 prices","NARMt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.63406337094722,72.666694024158431,71.384737091410827,31.490919119617931,49.05076559526097,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)","SpC 3.20","£m 18/19 prices","GRIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.762989859738914,5.3407186914054821,2.9083548578509988,1.4091764099265303,0.79192678774482195,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)","SpC 3.18","£m 18/19 prices","ROt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)","SpC 3.21","£m 18/19 prices","OTCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0300000000000002,4.41,2.1199999999999997,6.2799999999999994,8.9400000000000013,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)","SpC 3.17","£m 18/19 prices","SSt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)","SpC 3.19","£m 18/19 prices","EERt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)","SpC 3.27","£m 18/19 prices","SF6t","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.330864312443044,21.63722616612295,32.125059863026486,6.9596684451306281,12.46707861459398,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)","SpC 3.26","£m 18/19 prices","SASt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9992592937329121,6.9185698481800539,6.8386771270059121,6.7595779773331222,6.6806345403720835,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)","SpC 3.22","£m 18/19 prices","InTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9341896621934396,8.8311937907657363,8.7292148964793608,8.6282489548506955,8.5274817723822824,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)","SpC 3.23","£m 18/19 prices","BAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.521091634354056,13.365216656522858,13.21088078202815,13.05807792017634,12.90557586241763,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)","SpC 3.24","£m 18/19 prices","PCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.593389844716384,68.583557736365506,71.567215625568977,90.52573203838098,66.923313961612422,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)","SpC 3.25","£m 18/19 prices","OCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.737104058279883,112.43201650547554,80.982357253263089,53.303273084866206,34.078535277951445,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable","SpC 3.15","£m 18/19 prices","PCFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.51223732501018,123.9911005610132,104.26499370416718,84.427406495096548,14.555160747087553,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance","SpC 3.5","£m 18/19 prices","RDFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2,3.2,3.2,3.2,3.2,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Spare PCD 1",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 2",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 3",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Visual Impact Mitigation Re-opener","SpC 3.10","£m 18/19 prices","VIMREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83,12.5,31.6,10.3,0.5,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8670000000000009,23.663999999999994,31.118000000000002,32.452000000000005,27.973999999999997,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,52.258358034487166,178.98181424083154,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,63.762435931110808,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0208034725628474,0.32939021277181318,24.239593492173196,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Generation Connections volume driver","SpC 3.11","£m 18/19 prices","GCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8385150266541483,9.0995505300000019,31.363644215000004,53.069101349999983,55.890328785000001,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)","SpC 3.12","£m 18/19 prices","DRIt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.070363500000003,34.836928499999992,52.487142999999996,52.885554999999989,36.899819999999998,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Net zero Re-opener","SpC 3.6","£m 18/19 prices","NZt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener","SpC 3.8","£m 18/19 prices","CAMt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Medium Sized Investment Projects Re-opener","SpC 3.14","£m 18/19 prices","MSIPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.01478277455216,28.413888658613487,42.211590253303214,62.911489984717051,47.046614640648912,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)","SpC 3.27","£m 18/19 prices","SF6REt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)","SpC 3.28","£m 18/19 prices","SCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)","SpC 3.29","£m 18/19 prices","UNLREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Non-operational IT Capex Reopener","SpC 3.7","£m 18/19 prices","NOITREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.069,15.284000000000001,39.47,25.64,48.859000000000002,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)","SpC 3.34","£m 18/19 prices","TCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)","SpC 3.35","£m 18/19 prices","BRGt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.4,10.96,22.09,18.47,16.84,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)","SpC 3.32","£m 18/19 prices","CWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3000000000000007,16.600000000000001,16.600000000000001,16.600000000000001,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)","SpC 3.33","£m 18/19 prices","TSFt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,7.2,8.6999999999999993,6.2,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Volume Driver (NGET only)","SpC 3.30","£m 18/19 prices","WWVt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.501457943150141,19.130995147699089,23.780721621167931,34.862082831762429,55.75931789455224,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)","SpC 3.31","£m 18/19 prices","FWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Access Reform Change Re-Opener","SpC 3.16","£m 18/19 prices","ARRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)","SpC 3.38","£m 18/19 prices","T1OAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,-9.6597259271094309,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Re-Opener","SpC 3.15","£m 18/19 prices","PCFREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4350000000000001,13.618050727697916,33.98182050481816,16.26305714796888,6.3002846320280996,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Re-Opener","SpC 3.4","£m 18/19 prices","PSUPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Non-Baseline","SpC 3.2","£m 18/19 prices","CROTREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8000000000000007,6.0299999999999994,20.450000000000003,64.599999999999994,66,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Non-Baseline","SpC 3.3","£m 18/19 prices","CRITREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95705745525182095,2.2867715797241424,1.2990417983798932,15.341452642121665,15.485829177851668,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Opex escalator","SpC 3.36","£m 18/19 prices","OEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.347891603311727,22.273736928657087,40.659487573505274,45.243890732260112,41.151283579890787,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Entry and Exit Connection Asset Allowance","Spc 3.37","£m 18/19 prices","EECAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.856763539850348,-6.4617181331915265,-12.026856937070184,-23.43581581011404,-31.31096119864398,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)","SpC 3.39","£m 18/19 prices","LGCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Spare UM 3",null,"£m 18/19 prices",null,"UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances - FYI only",null,"£m 18/19 prices","RPEAt (non-variant)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP15) * (PRODUCT(1 + $AN$163:AP$163) - 1)","v":11.113253992436864},{"$f":"SUM(AQ10:AQ15) * (PRODUCT(1 + $AN$163:AQ$163) - 1)","v":9.5151974964589474},{"$f":"SUM(AR10:AR15) * (PRODUCT(1 + $AN$163:AR$163) - 1)","v":-0.79441053193050959},{"$f":"SUM(AS10:AS15) * (PRODUCT(1 + $AN$163:AS$163) - 1)","v":7.6032069479572213},{"$f":"SUM(AT10:AT15) * (PRODUCT(1 + $AN$163:AT$163) - 1)","v":21.38190069233984},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs - FYI only",null,"£m 18/19 prices","RPEAt (PCD)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$163:AP$163) - 1)","v":13.781724081084528},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$163:AQ$163) - 1)","v":9.2208202180844516},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$163:AR$163) - 1)","v":-0.67475826802152616},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$163:AS$163) - 1)","v":4.9592050660354312},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$163:AT$163) - 1)","v":9.0257630900079278},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs - FYI only",null,"£m 18/19 prices","RPEAt (UM)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$163:AP$163) - 1)","v":0.63980783959560827},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$163:AQ$163) - 1)","v":0.86873999038630478},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$163:AR$163) - 1)","v":-0.14124390149581689},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$163:AS$163) - 1)","v":1.8200271386583922},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$163:AT$163) - 1)","v":5.0792438003068643},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744.90141978245128,573.68109024053331,524.2886155118515,391.62468095243707,264.53802604458929,237.07809118565498,260.43567328919949,304.45763997011034,334.16198689336295,418.27940183883101,427.121252913879,415.6470205714333,392.09008598313756,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288.88806850120091,208.98949606529081,240.14289529917951,331.0694605921413,365.82581973253917,282.45380960667251,219.88130152497777,217.81238559603136,522.57649183761009,690.23447026210124,605.13682717961785,456.66796915752241,402.13897080494775,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237.88678720930437,76.995083280132164,169.05652138721308,141.45520328230921,144.05149932579835,181.55394977562219,285.14469333362746,264.35470661663066,83.363166335749625,82.622063362553433,69.832205507198552,21.776728889315855,22.985287580441884,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACO",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270.21869930151911,296.19089316132585,301.3839117615139,276.49364671077575,284.86218350403919,302.92191544827068,293.72807089076531,257.95668738696196,106.89741573992055,117.80159163832813,107.48965073174878,98.068958514577986,99.151997160337643,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.73206971294917,157.86078814442439,130.90772281744293,136.14531449122379,138.21895531056128,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.922254198865062,31.819749892736464,41.207452934306311,53.874243019015431,40.354855272309869,52.146543490286163,62.758645639465783,70.529509546371287,66.466490401837731,98.213558557077775,91.941385344181953,65.714159525998454,74.954770139303122,0,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.149721262493955,114.69314748418539,193.80792991523373,264.15269303077088,426.79203387583885]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.543013606868161,3.7719555339143964,1.4511672964059368,0.91187425255043197]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1806600461161823,0.44163036390085958,12.919906441216103,12.976764609064134]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6508814905508025E-3,4.0356426841620212E-3,1.5526144543804444E-3,9.7562090090757105E-4]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,8.7722031598589361,20.072090689107505,29.271344377759956,21.855661644328187]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5603136201452041E-2,6.258784164363014E-2,2.407913564442643E-2,1.5130677126064253E-2]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,"Prescribed Rates","SpC 6.1","£m 18/19 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.43761826296043,111.13031061226825,109.14097876880632,110.63464524107741,113.25904130880311]
[null,null,null,null,"Pension Scheme Established Deficit repair ","SpC 6.1","£m 18/19 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.5,31.1,12.6,0,0]
[null,null,null,null,"Temporary physical disconnection costs ","SpC 6.1","£m 18/19 prices","TPDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Energy not supplied compensatory scheme (SHET only)","SpC 6.2","£m 18/19 prices","SHCPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13,-13,-13,-13,-13]
[]
[null,null,null,null,"Energy not supplied ODI ","SpC 4.2","£m 18/19 prices","ENSIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83399659199999998,0.83399659199999998,0.83399659199999998,0.83399659199999998,0.83399659199999998]
[null,null,null,null,"Insulation And Interruption Gas emissions ODI ","SpC 4.3","£m 18/19 prices","IIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.667856016922372,0.93794510457736513,0.91410906813772486,-0.60366398373038688,-0.41381762393381721]
[null,null,null,null,"Timely Connections ODI ","SpC 4.4","£m 18/19 prices","CONADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.26270833333333332,-0.26270833333333332,-0.26270833333333332,-0.26270833333333332,-0.26270833333333332]
[null,null,null,null,"Quality of connections satisfaction survey ODI ","SpC 4.5","£m 18/19 prices","QCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2353260416666656,0,0,0,0]
[null,null,null,null,"SO-TO Optimisation ODI","SpC 4.7","£m 18/19 prices","SOTOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9484480000000008,0,0,0,0]
[null,null,null,null,"Environmental scorecard ODI ","SpC 4.6","£m 18/19 prices","ESIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51351564000000005,1.1154453750000002,1.1154631950000002,1.1160393750000002,1.1160875549999993]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,"RIIO-2 network innovation allowance ","SpC 5.2","£m 18/19 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1257927832978685,4.9779682761802624,15.373599004114745,15.597581940091688,11.215325141816992]
[null,null,null,null,"Carry-over Network Innovation Allowance ","SpC 5.3","£m 18/19 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65313215056906282,0,0,0,0]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)","SpC 5.5","£m 18/19 prices","NZFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)","SpC 5.6","£m 18/19 prices","NZ3Ct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.5]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ","SpC 5.4","£m 18/19 prices","NTMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 1",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 2",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 3",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)","SpC 5.7","£m nominal","LTIRGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices","PRPN",18.402849086147473]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,"Close-out of RIIO-ET1 pass-through items","SpC 7.2","£m nominal","LPTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3094231729384038,3.8421664395004314]
[null,null,null,null,"Legacy MOD","SpC 7.3","£m nominal","LMODt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-41.851656440106218,-177.65650047090492]
[null,null,null,null,"Legacy K correction","SpC 7.4","£m nominal","LKt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.093104875182391]
[null,null,null,null,"Legacy TRU term","SpC 7.5","£m nominal","LTRUt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.272125323814493,-23.666244017706838]
[null,null,null,null,"Close-out of RIIO-ET1 network outputs","SpC 7.10","£m nominal","NOCOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Close-out of RIIO-ET1 stakeholder satisfaction output","SpC 7.6","£m nominal","LSSOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.515636737365401,17.550518432444775]
[null,null,null,null,"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment","SpC 7.7","£m nominal","LEDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0164143999999999,1.3326613299999999]
[null,null,null,null,"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive","SpC 7.8","£m nominal","LSFIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1966270890450316E-2,0.85429911904711309]
[null,null,null,null,"Close-out of RIIO-ET1 energy not supplied reliability incentive","SpC 7.9","£m nominal","LRIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6512961939362962,4.5540989046477867]
[null,null,null,null,"RIIO-1 net RAV additions (after disposals)","SpC 7.12","£m 18/19 prices","LRAVt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247.4253802644923,1170.059191238618,1116.8366184096178,1105.2841615204172,1027.8092776175963,1084.1406486900328,1105.5981437266923,1096.2126907839499,null,null,null,null,null,null,"RAV carry over"]
[null,null,null,null,"Closeout adjustment","SpC 7.3","£m 18/19 prices","COAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-124.60234429808251]
[]
[null,null,null,null,"Revenue for TRU term","SpC7.5","£m 09/10 prices","REVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-35.751444920182664,-67.694320836461713]
[null,null,null,null,"RIIO-1 RPI forecast term","SpC7.5","scalar","RPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4039999999999999,1.4650000000000001]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,"Pre-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","PREDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.41072329435994,25,23.9,23.5,22.8]
[null,null,null,null,"Post-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","POSDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.30017581649096,126.9,123.4,120.2,119.4]
[null,null,null,null,"Other Income directly remunerated services","SpC 9.7","£m 18/19 prices","OIDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416290679929698,16.737743999999999,13.488448,13.603438000000001,13.671925]
[null,null,null,null,"Identified directly remunerated services costs","SpC 9.7","£m 18/19 prices","IDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-22.226485061883857,-13.531000000000001,-9.5294710000000009,-9.5734189999999995,-9.5781270000000003]
[]
[null,"Finance inputs"]
[]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7499999999999999E-2,3.6299999999999999E-2,3.5099999999999999E-2,3.3700000000000001E-2,3.2300000000000002E-2,2.98E-2,2.6800000000000001E-2,2.35E-2,2.0500000000000001E-2,1.9E-2,1.9199999999999998E-2,2.06E-2,2.1999999999999999E-2]
[null,null,null,null,"iBoxx average (Financial Year)",null,"annual real %","iBAFYt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.81E-2,2.3800000000000002E-2,2.3300000000000001E-2,1.4200000000000001E-2,1.26E-2,1.5800000000000002E-2,8.5000000000000006E-3,3.8999999999999998E-3,7.1000000000000004E-3,3.3000000000000002E-2,3.9300000000000002E-2,3.9899999999999998E-2,4.0500000000000001E-2]
[null,null,null,null,"iBoxx average (April - October)",null,"annual real %","iBAAOt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.76E-2,2.6700000000000002E-2,2.2700000000000001E-2,1.4200000000000001E-2,1.2E-2,1.5800000000000002E-2,9.4000000000000004E-3,3.5000000000000001E-3,5.4999999999999997E-3,2.9399999999999999E-2,3.9199999999999999E-2,3.9800000000000002E-2,4.0399999999999998E-2]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7100000000000001E-2,-1.55E-2,1.46E-2,1.26E-2,1.3299999999999999E-2]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)","SpC 2.1","annual nominal %","It",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5921739130434752E-4,1.4230988142292492E-3,2.284147802292566E-2,4.7753717243732043E-2,4.5626392568476705E-2,4.1496841000313651E-2]
[]
[null,null,null,null,"RPE annual growth",null,"annual %","RPEt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2750051195147493E-3,-6.434653367757298E-3,2.1365909338315798E-2,-3.2717099544055731E-3,-1.4882064970934408E-2,1.4255791664598297E-2,2.0996109316200971E-2]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8330.8154859799979]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.24852264000003]
[null,null,null,null,"Tax allowance adjustment","SpC 2.2","£m nominal","TAXAt"]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.507786333364407,-63.333396211180741]
[]
[null,null,null,null,"General Pool Opening Balance Adjustment",null,"£m nominal","OGPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111.14163976411635]
[null,null,null,null,"Special Rate Pool Opening Balance Adjustment",null,"£m nominal","OSRPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-259.6465832133232]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.59,0.57999999999999996,0.56000000000000005,0.55000000000000004]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.794647515116063,5.6654995528096048,5.4459801653220365,5.2315625946540782,5.0709512798558656]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548.94491955964486,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4685.3236575974825,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Structures and buildings capital allowance opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2171.3705151980639,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1",null,"£m nominal","LODRPt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2571.5120195893373,null,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Totex allocation to \"General\" tax pool",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1322340951769535,0.10496853495460695,0.11799047366727941,0.10734292998227217,0.11506689285235977]
[null,null,null,null,"Totex allocation to \"Special Rate\" tax pool",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45035483481315275,0.47025488360495216,0.4794611479438497,0.49712225818631828,0.51277281278969677]
[null,null,null,null,"Totex allocation to \"Structures and Buildings\" tax pool",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3132473406258089E-2,4.9873401617026039E-2,5.1851649093121142E-2,5.0320557954873522E-2,5.0996260257377558E-2]
[null,null,null,null,"Totex allocation to \"Deferred Revenue\" tax pool",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5440373214141395E-2,0.11338756097810007,0.13788265414388243,0.11171682595102995,9.3998525094302801E-2]
[null,null,null,null,"Totex allocation to \"Revenue\" tax pool",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20758984317089965,0.20152667483616551,0.15659468038305649,0.17544279892933118,0.1628219393591453]
[null,null,null,null,"Totex allocation to \"Non Qualifying\" tax pool",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1248380218594688E-2,5.9988944009149295E-2,5.6219394768810951E-2,5.805462899617491E-2,6.4343569647117779E-2]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP183:AP188)","v":1},{"$f":"SUM(AQ183:AQ188)","v":1},{"$f":"SUM(AR183:AR188)","v":1},{"$f":"SUM(AS183:AS188)","v":0.99999999999999989},{"$f":"SUM(AT183:AT188)","v":1}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19,0.25,0.25,0.25]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"RIIO-1 allowed revenue","SpC 2.1","£m nominal","RIIO-1 ARt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1676.5900479102352]
[null,null,null,null,"Recovered revenue","SpC 2.1","£m nominal","RRt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1691.8228179600001,1787.8678879199999,{"$f":"'[1]Recovered Revenue'!$J$11","v":1658.0480406439044}]
[null,null,null,null,"K rate margin","SpC 2.1","annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2]
[]
[null,"Operational performance and Return adjustment"]
[]
[null,null,null,null,"Threshold 1","SpC 2.3","annual real %","T1",0.03]
[null,null,null,null,"Threshold 2","SpC 2.3","annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1","SpC 2.3","%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2","SpC 2.3","%","AR2",0.9]
[]
[null,"Policy"]
[]
[null,null,"Allowed return on capital"]
[]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,"RIIO-2 notional gearing","SpC 2.3","%","G",0.55000000000000004]
[null,null,null,null,"Annual notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"$I$215","v":0.55000000000000004},{"$f":"$I$215","v":0.55000000000000004},{"$f":"$I$215","v":0.55000000000000004},{"$f":"$I$215","v":0.55000000000000004},{"$f":"$I$215","v":0.55000000000000004}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,null,null,"RIIO-1 vanilla allowed return on capital",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5520000000000005E-2,4.4319999999999998E-2,4.3300000000000005E-2,4.2280000000000005E-2,4.1320000000000003E-2,3.9460000000000002E-2,3.7480000000000006E-2,3.4540000000000001E-2]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,2]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0.78,0.78,0.78,0.78]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,0.66999999999999993]
[]
[null,"Totex variant allowances allocation percentages"]
[]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV241)","v":"Enhancing Pre-existing Infrastructure Projects"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,{"$f":"AV241 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV242 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV247 + 1","v":3}]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,3]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV253 + 1","v":4}]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,4]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV259 + 1","v":5}]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,5]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,5]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Baseline",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,5]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,6]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,6]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,6]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Baseline",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,6]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,7]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,8]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,9]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,10]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,11]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV305)","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,11]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,12]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,13]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,14]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,{"$f":"AV323 + 1","v":15}]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,15]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,16]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,17]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,18]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,19]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Spare PCD 1",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 2",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV369)","v":"Spare PCD 2"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV387 + 1","v":26}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV433)","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Generation Connections volume driver",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Net zero Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV451 + 1","v":37}]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,42]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV497)","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV515 + 1","v":47}]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,50]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"RIIO-ET1/RIIO-ET2 offset adjustment (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,51]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,53]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,53]
[null,null,null,null,"Cyber Resilience OT Non-Baseline",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience IT Non-Baseline",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,54]
[null,null,null,null,"Cyber Resilience IT Non-Baseline",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV561)","v":"Cyber Resilience IT Non-Baseline"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Non-Baseline",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Non-Baseline",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,54]
[null,null,null,null,"Cyber Resilience IT Non-Baseline",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Opex escalator",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,55]
[null,null,null,null,"Opex escalator",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Spare UM 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV579 + 1","v":58}]
[null,null,null,null,"Spare UM 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[]
[null,"Incentives and other non-base revenue items"]
[]
[null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"E120","v":"RIIO-2 network innovation allowance "},null,"%",null,1.1111111111111112]
[null,null,null,null,"Carry-over Network Innovation Allowance ",null,"%",null,1.1111111111111112]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)",null,"%",null,1]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)",null,"%",null,1]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ",null,"%",null,1]
[null,null,null,null,"Spare 1",null,"%",null,0]
[null,null,null,null,"Spare 2",null,"%",null,0]
[null,null,null,null,"Spare 3",null,"%",null,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)",null,"%",null,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"%",null,0]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,20]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,50]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",498.22060968623174,617.24788684513385,728.48289802540341,524.64436339325255,341.6847934470731,345.4054363125997,334.55038423014105,295.97474772637224,512.82545191021768,455.57432947053542,386.83792165953156,535.33364319604141,496.47891236346226,421.92146174404888,554.88155741332412,762.04394703166179,730.91048397145369,913.96055221817517,873.21221191520908,1066.4318048356859,862.29308421000508,1218.1614307017737,1185.6150651116227]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,-53.094866013037134,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,30,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,20]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01961845348465,16.137130150296585,142.34476587490084,131.67269693073274,411.20138723908724]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13205325944006394,4.9681319976135034]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,29,29,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138.83068596663969,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Logged-up items and secturity costs asset life",null,"years",null,20,">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.1435993726865596,25.838688079315403,23.570189042145977,1.2622043397215919,38.530518672339717,3.2825732608414535]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6572018883239457,4.6789784310037987,6.9764062101944537,14.912073809350556,39.617454349834311,41.302223630893977]
[]
[null,null,"TIRG"]
[null,null,"Note: \"TIRG commissioned in 2017 revenue\" below is blank from 2022 onwards, as the values are sourced from the \"Transmission investment for renewables generation\" Variable Value. See TIRG section in \"Input\" tab."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,20]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,5]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,"NA"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.3474178403755867E-2,0.14960575204025078,2.3630029135963296E-2,2.3630029135963296E-2,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10752223106704764,0.10752223106704764,0.10752223106704764,0.10752223106704764,0.10752223106704764]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1,0.97652582159624413,0.85039424795974927,0.97636997086403665,0.97636997086403665,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.71841846914848528,0.71841846914848528,0.71841846914848528,0.71841846914848528,0.71841846914848528]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.6971605664971841,19.674798708714381,33.188382804821835,55.956056833607754,39.108319398132942,10.775271602441546]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0115116261743968E-2,0,0,0.90992930790525095,2.862403883453748,5.3492813858672328,6.8330044997675694,6.7121143221876709,6.7121143221876709,6.7121143221876709,8.0501146119725266,8.0501146119725266]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,4.023681875956143,9.6480531226882302,15.866151477296604,18.645016121579456,18.937151519176769,18.681080044393628,18.055510770227094,17.430057042657189,16.804487768490649]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]