{"text_format":"1","workbook":"xlsx","n_sheets":62,"sheets":["Index","TA","TB","TC FD","TE FF","TG FH","TI","TJ","TK","TL","TM","TN","TO","TP FQ","TR FS","TT FU","TV","TW","TX","TY","TZ","TAA","TBB","TCC","TDD","TEE","TFF","TGG","THH","TII","TJJ","TKK","TLL","TMM","TNN","TOO","TPP","TQQ","TRR","TSS","TTT","TUU","TVV","TWW","TXX","TYY","TZZ","TAAA","TBBB","TCCC","TDDD","TEEE","TFFF","TGGG","THHH","TIII","TJJJ TKKK TLLL","TMMM","TNNN","TOOO","TPPP","TQQQ"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":8,"defined_names":536,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":73,"n_cols":1,"rows_kept":73,"cut":false,"hidden":false,"merged":[[65,0,66,0],[1,0,2,0]]}
["TNUoS Five-Year View 2020/21 to 2024/25 - Tables and Figures"]
["List of tables"]
[]
[{"$f":"TA!A1","v":"Table A - RIIO-T2 assumptions"}]
[{"$f":"TB!A1","v":"Table B – Summary of average demand tariffs"}]
[{"$f":"'TC FD'!A1","v":"Table C – Gross Half-Hourly demand tariffs by demand zone"}]
[{"$f":"'TE FF'!A1","v":"Table E – Embedded Export Tariffs"}]
[{"$f":"'TG FH'!A1","v":"Table G – NHH demand tariff changes"}]
[{"$f":"TI!A1","v":"Table I – Small Generator Discount impact on demand tariffs"}]
[{"$f":"TJ!A1","v":"Table J – Classifications of generation technologies"}]
[{"$f":"TK!A1","v":"Table K - Generation wider tariffs in 2020/21"}]
[{"$f":"TL!A1","v":"Table L - Generation wider tariffs in 2021/22"}]
[{"$f":"TM!A1","v":"Table M - Generation wider tariffs in 2022/23"}]
[{"$f":"TN!A1","v":"Table N - Generation wider tariffs in 2023/24"}]
[{"$f":"TO!A1","v":"Table O - Generation wider tariffs in 2024/25"}]
[{"$f":"'TP FQ'!A1","v":"Table P - Comparison of Conventional Carbon (80%) tariffs"}]
[{"$f":"'TR FS'!A1","v":"Table R - Comparison of Conventional Low Carbon 80% tariffs"}]
[{"$f":"'TT FU'!A1","v":"Table T - Comparison of Intermittent (40%) tariffs"}]
[{"$f":"TV!A1","v":"Table V – Local substation tariffs for 2020/21"}]
[{"$f":"TW!A1","v":"Table W – Onshore local circuit tariffs "}]
[{"$f":"TX!A1","v":"Table X - CMP203: Circuits subject to one-off charges"}]
[{"$f":"TY!A1","v":"Table Y – Offshore local tariffs for 2020/21"}]
[{"$f":"TZ!A1","v":"Table Z  - Generation contracted, modelled and chargeable TEC"}]
[{"$f":"TAA!A1","v":"Table AA – Interconnectors"}]
[{"$f":"TBB!A1","v":"Table BB – Expansion constant and inflation indices"}]
[{"$f":"TCC!A1","v":"Table CC - Week 24 DNO zonal demand forecast"}]
[{"$f":"TDD!A1","v":"Table DD – Allowed revenues"}]
[{"$f":"TEE!A1","v":"Table EE - Error margin calculation"}]
[{"$f":"TFF!A1","v":"Table FF –  Generation and demand revenue proportions"}]
[{"$f":"TGG!A1","v":"Table GG – Equivalent €/MWh generation tariffs in each year"}]
[{"$f":"THH!A1","v":"Table HH – Demand charging base and system peak"}]
[{"$f":"TII!A1","v":"Table II - Residual Calculation"}]
[{"$f":"TJJ!A1","v":"Table JJ - Small Generator Discount calculation"}]
[{"$f":"TKK!A1","v":"Table KK – Effect of changing parameters on tariffs for RIIO-T2"}]
[{"$f":"TLL!A1","v":"Table LL – The effect of additional revenue on TNUoS tariffs"}]
[{"$f":"TMM!A1","v":"Table MM – The effect of increasing the G/D split error margin to 21%"}]
[{"$f":"TNN!A1","v":"Table NN – The effect of increasing the G/D split £:€ exchange rate"}]
[{"$f":"TOO!A1","v":"Table TOO – The effect on the G/D split of reducing the chargeable generation volume"}]
[{"$f":"TPP!A1","v":"Table PP - The effect on tariffs of removing offshore revenue from the G/D split calculation"}]
[{"$f":"TQQ!A1","v":"Table QQ – The effect of reducing chargeable demand volumes by 1GW"}]
[{"$f":"TRR!A1","v":"Table RR – The effect of reducing NHH demand by 10%"}]
[{"$f":"TSS!A1","v":"Table SS – The effect of increasing embedded export volumes by 2GW"}]
[{"$f":"TTT!A1","v":"Table TT – The effect of increasing the value of the AGIC by £2/kW"}]
[{"$f":"TUU!A1","v":"Table UU – The effect on embedded export tariffs of increasing the value of the AGIC by £2/kW"}]
[{"$f":"TVV!A1","v":"Table VV – The split of revenue recovered through the demand residual from the HH and NHH charging bases"}]
[{"$f":"TWW!A1","v":"Table WW - Generation zone 1 tariffs with remote island links in the wider network (2024/25 model)"}]
[{"$f":"TXX!A1","v":"Table XX -  Indicative wider tariffs for the three remote islands generation zones (2024/25 model)"}]
[{"$f":"TYY!A1","v":"Table YY - Treatment of metering classes for demand charging from 2019/20 onwards"}]
[{"$f":"TZZ!A1","v":"Table ZZ – Elements of the demand location tariff for 2020/21"}]
[{"$f":"TAAA!A1","v":"Table AAA – Elements of the demand location tariff for 2021/22"}]
[{"$f":"TBBB!A1","v":"Table BBB – Elements of the demand location tariff for 2022/23"}]
[{"$f":"TCCC!A1","v":"Table CCC – Elements of the demand location tariff for 2023/24"}]
[{"$f":"TDDD!A1","v":"Table DDD – Elements of the demand location tariff for 2024/25"}]
[{"$f":"TEEE!A1","v":"Table EEE - Annual Load Factors"}]
[{"$f":"TFFF!A1","v":"Table FFF - Generic Annual Load Factors"}]
[{"$f":"TGGG!A1","v":"Table GGG - Summary of in flight CUSC modification proposals"}]
[{"$f":"THHH!A1","v":"Table HHH - Contracted generation TEC"}]
[{"$f":"TIII!A1","v":"Table III - Contracted TEC by generation zone"}]
[{"$f":"'TJJJ TKKK TLLL'!A1","v":"Tables JJJ, KKK & LLL -  Revenue breakdown"}]
[{"$f":"TMMM!A1","v":"Table MMM - Offshore Transmission Revenue Forecast"}]
[{"$f":"TNNN!A1","v":"Table NNN - Gross system peak demand (GW)"}]
[{"$f":"TOOO!A1","v":"Table OOO - Gross HH demand (GW)"}]
[{"$f":"TPPP!A1","v":"Table PPP - Embedded export volumes (GW)"}]
[{"$f":"TQQQ!A1","v":"Table QQQ - NHH demand (TWh)"}]
[]
["List of figures"]
[]
[{"$f":"'TC FD'!J2","v":"Figure D Gross Half-Hourly demand tariffs by demand zone"}]
[{"$f":"'TE FF'!J2","v":"Figure F - Embedded Export Tariff"}]
[{"$f":"'TG FH'!J2","v":"Figure H - NHH demand tariff changes"}]
[{"$f":"'TP FQ'!J2","v":"Figure Q – Wider tariffs for a Conventional Carbon 80% generator"}]
[{"$f":"'TR FS'!J2","v":"Figure S - Wider tariffs for a Conventional Low Carbon 80% generator"}]
[{"$f":"'TT FU'!J2","v":"Figure U - Wider tariffs for an Intermittent 40% load factor generator"}]

{"sheet":"TA","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Table A - RIIO-T2 assumptions",null,null,"Return to Index"]
[]
[]
[" Component","Description","Assumptions for 2021/22 onwards"]
["Maximum Allowed Revenue ","The MAR for onshore TOs in the new price control period will be determined during the negotiations up to the start of the price control period. ","Our assumption in these tariffs is based on current onshore TOs’ MAR forecast under relevant STC procedures."]
["Generation zones ","There are currently 27 generation zones. At the start of the next price control, there is a requirement to rezone to ensure the spread of nodal prices within a zone is +/- £1/kW. Preliminary analysis[1] in 2016 suggests that more than forty zones may be required to achieve this spread by the next price control.","Our assumption in these tariffs is that the number of generation zones remains at 27. We are also considering whether a CUSC change needs to be made to the charging methodology to provide greater stability in the number of charging zones. "]
["Expansion Factor and Constants","The expansion factor and expansion constants need to be recalculated by the start of RIIO-T2, based on TOs’  business plans and costs of investments. The expansion constant represents the cost of moving 1MW, 1km using 400kV OHL line. The expansion factors represent how many times more expensive moving 1MW, 1km is using different voltages and types of circuit.","Our assumption in these tariffs is that the expansion constant continues to increase by RPI as per the CUSC, and that the expansion factors are unchanged. We are aware that the RIIO-T2 framework may use different inflation index, and we are keen to understand whether the industry thinks changes need to be made to the charging methodology accordingly"]
["Security Factor ","The security factor is currently 1.8. This will be recalculated by the start of RIIO-T2 period. ","Our assumption in these tariffs is the security factor remains as 1.8."]
["Offshore tariffs ","The elements for the offshore tariffs will be recalculated at start of the price control, based on updated forecasts of OFTO revenue, and adjusting for differences in actual OFTO revenue to forecast revenue in RIIO-T1.","Our assumption in these tariffs is that offshore tariffs increase by RPI."]
["Avoided GSP Infrastructure Credit (AGIC)","The AGIC is a component of the Embedded Export Tariff, paid to ‘exporting demand’ at the time of Triad. It will be recalculated based on up to 20 schemes from the RIIO-T2 price-control period. ","Our assumption in these tariffs is that the AGIC increases by RPI."]

{"sheet":"TB","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["Table B – Summary of average demand tariffs",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"HH Tariffs","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,"Average Tariff (£/kW)",51.113948583129542,54.133891384772888,56.088043844225759,59.144039919085465,61.713358211060566]
[null,"Residual (£/kW)",52.178588060020509,56.086018903064151,57.612198809291819,60.971369824172434,63.525869719995498]
[null,"EET",{"$f":"C4","v":"2020/21"},{"$f":"D4","v":"2021/22"},{"$f":"E4","v":"2022/23"},{"$f":"F4","v":"2023/24"},{"$f":"G4","v":"2024/25"}]
[null,"Average Tariff (£/kW)",2.5249595049942495,2.3211414219493975,2.6541799673445272,2.8840257893985592,2.9084866137752634]
[null,"Phased residual (£/kW)","-","-","-","-","-"]
[null,"AGIC (£/kW)",3.4268879999999999,3.5298419999999999,3.6357370000000002,3.7448090000000001,3.8571529999999998]
[null,"Total Credit (£m)",17.904799698984476,15.830079388639463,17.863055524000288,19.354425822125428,19.460487390694968]
[null,"NHH Tariffs",{"$f":"C4","v":"2020/21"},{"$f":"D4","v":"2021/22"},{"$f":"E4","v":"2022/23"},{"$f":"F4","v":"2023/24"},{"$f":"G4","v":"2024/25"}]
[null,"Average (p/kWh)",6.5246298308204711,6.9347326612475451,7.2093051091621039,7.6216516047792036,7.9972902862951143]

{"sheet":"TC FD","index":3,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2],[20,2,21,7]]}
["Table C – Gross Half-Hourly demand tariffs by demand zone",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure D Gross Half-Hourly demand tariffs by demand zone"]
[]
[null,"Zone","Zone Name",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,"(£/kW)*","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",23.03344828483683,{"$f":"SUM(TAAA!D7:F7)","v":23.266925484653598},{"$f":"SUM(TBBB!D7:F7)","v":24.665565197937653},{"$f":"SUM(TCCC!D7:F7)","v":24.785070188621958},{"$f":"SUM(TDDD!D7:F7)","v":26.587752560557171}]
[null,2,"Southern Scotland",30.974803128626352,{"$f":"SUM(TAAA!D8:F8)","v":32.310476437446539},{"$f":"SUM(TBBB!D8:F8)","v":33.53327836083561},{"$f":"SUM(TCCC!D8:F8)","v":33.424911577197975},{"$f":"SUM(TDDD!D8:F8)","v":35.673977065102463}]
[null,3,"Northern",43.081997013138476,{"$f":"SUM(TAAA!D9:F9)","v":44.439332773417227},{"$f":"SUM(TBBB!D9:F9)","v":45.552281557641706},{"$f":"SUM(TCCC!D9:F9)","v":47.992719512722871},{"$f":"SUM(TDDD!D9:F9)","v":49.70693864400107}]
[null,4,"North West",50.320339855365511,{"$f":"SUM(TAAA!D10:F10)","v":50.269473270417677},{"$f":"SUM(TBBB!D10:F10)","v":52.373264222634461},{"$f":"SUM(TCCC!D10:F10)","v":55.98603158495294},{"$f":"SUM(TDDD!D10:F10)","v":58.027653108233096}]
[null,5,"Yorkshire",50.02222001924136,{"$f":"SUM(TAAA!D11:F11)","v":51.473265214638545},{"$f":"SUM(TBBB!D11:F11)","v":52.648819143383513},{"$f":"SUM(TCCC!D11:F11)","v":56.031250424715395},{"$f":"SUM(TDDD!D11:F11)","v":58.171952379018379}]
[null,6,"N Wales & Mersey",52.246053127289294,{"$f":"SUM(TAAA!D12:F12)","v":51.377834307063807},{"$f":"SUM(TBBB!D12:F12)","v":53.751088884721462},{"$f":"SUM(TCCC!D12:F12)","v":58.276642484106411},{"$f":"SUM(TDDD!D12:F12)","v":62.014207133919683}]
[null,7,"East Midlands",53.573334616155122,{"$f":"SUM(TAAA!D13:F13)","v":55.536941670809178},{"$f":"SUM(TBBB!D13:F13)","v":57.387502739910822},{"$f":"SUM(TCCC!D13:F13)","v":60.808958856180482},{"$f":"SUM(TDDD!D13:F13)","v":63.398507776699788}]
[null,8,"Midlands",55.089520892923886,{"$f":"SUM(TAAA!D14:F14)","v":56.286107183460693},{"$f":"SUM(TBBB!D14:F14)","v":58.522063308737394},{"$f":"SUM(TCCC!D14:F14)","v":62.566267905502336},{"$f":"SUM(TDDD!D14:F14)","v":65.541952356858786}]
[null,9,"Eastern",55.349685911858437,{"$f":"SUM(TAAA!D15:F15)","v":58.2411715492632},{"$f":"SUM(TBBB!D15:F15)","v":59.700635289082712},{"$f":"SUM(TCCC!D15:F15)","v":62.695504546032247},{"$f":"SUM(TDDD!D15:F15)","v":65.332764971112269}]
[null,10,"South Wales",50.891739187218604,{"$f":"SUM(TAAA!D16:F16)","v":53.487641645182464},{"$f":"SUM(TBBB!D16:F16)","v":57.510014604490863},{"$f":"SUM(TCCC!D16:F16)","v":62.315813348930725},{"$f":"SUM(TDDD!D16:F16)","v":64.166026433567879}]
[null,11,"South East",57.737310020805936,{"$f":"SUM(TAAA!D17:F17)","v":60.58160661423036},{"$f":"SUM(TBBB!D17:F17)","v":62.305934185076907},{"$f":"SUM(TCCC!D17:F17)","v":65.374676973979632},{"$f":"SUM(TDDD!D17:F17)","v":68.161107130440428}]
[null,12,"London",61.323957444282712,{"$f":"SUM(TAAA!D18:F18)","v":63.89945775837716},{"$f":"SUM(TBBB!D18:F18)","v":66.143539148746726},{"$f":"SUM(TCCC!D18:F18)","v":69.320600751638608},{"$f":"SUM(TDDD!D18:F18)","v":72.273762831481662}]
[null,13,"Southern",59.010698101924774,{"$f":"SUM(TAAA!D19:F19)","v":61.769844259861387},{"$f":"SUM(TBBB!D19:F19)","v":64.105647994775353},{"$f":"SUM(TCCC!D19:F19)","v":67.261357619205725},{"$f":"SUM(TDDD!D19:F19)","v":70.177071600006158}]
[null,14,"South Western",57.09896399470486,{"$f":"SUM(TAAA!D20:F20)","v":59.897517704427955},{"$f":"SUM(TBBB!D20:F20)","v":63.457502872762952},{"$f":"SUM(TCCC!D20:F20)","v":64.432902009744296},{"$f":"SUM(TDDD!D20:F20)","v":67.45923727315602}]
[]
[null,null,"*Please note that the 2020/21 values have been updated since being published in March to include the small generator discount levy."]
[]
[]
[null,"Zone","Zone Name",{"$f":"\"Difference \"&TB!C4&\" to \"&TB!D4","v":"Difference 2020/21 to 2021/22"},{"$f":"\"Difference \"&TB!D4&\" to \"&TB!E4","v":"Difference 2021/22 to 2022/23"},{"$f":"\"Difference \"&TB!E4&\" to \"&TB!F4","v":"Difference 2022/23 to 2023/24"},{"$f":"\"Difference \"&TB!F4&\" to \"&TB!G4","v":"Difference 2023/24 to 2024/25"}]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",{"$f":"'TC FD'!E6-'TC FD'!D6","v":0.23347719981676818},{"$f":"'TC FD'!F6-'TC FD'!E6","v":1.3986397132840551},{"$f":"'TC FD'!G6-'TC FD'!F6","v":0.11950499068430531},{"$f":"'TC FD'!H6-'TC FD'!G6","v":1.8026823719352123}]
[null,2,"Southern Scotland",{"$f":"'TC FD'!E7-'TC FD'!D7","v":1.3356733088201871},{"$f":"'TC FD'!F7-'TC FD'!E7","v":1.2228019233890706},{"$f":"'TC FD'!G7-'TC FD'!F7","v":-0.10836678363763497},{"$f":"'TC FD'!H7-'TC FD'!G7","v":2.2490654879044882}]
[null,3,"Northern",{"$f":"'TC FD'!E8-'TC FD'!D8","v":1.357335760278751},{"$f":"'TC FD'!F8-'TC FD'!E8","v":1.1129487842244785},{"$f":"'TC FD'!G8-'TC FD'!F8","v":2.4404379550811655},{"$f":"'TC FD'!H8-'TC FD'!G8","v":1.7142191312781989}]
[null,4,"North West",{"$f":"'TC FD'!E9-'TC FD'!D9","v":-5.086658494783336E-2},{"$f":"'TC FD'!F9-'TC FD'!E9","v":2.1037909522167837},{"$f":"'TC FD'!G9-'TC FD'!F9","v":3.6127673623184791},{"$f":"'TC FD'!H9-'TC FD'!G9","v":2.0416215232801562}]
[null,5,"Yorkshire",{"$f":"'TC FD'!E10-'TC FD'!D10","v":1.4510451953971852},{"$f":"'TC FD'!F10-'TC FD'!E10","v":1.1755539287449679},{"$f":"'TC FD'!G10-'TC FD'!F10","v":3.3824312813318826},{"$f":"'TC FD'!H10-'TC FD'!G10","v":2.1407019543029833}]
[null,6,"N Wales & Mersey",{"$f":"'TC FD'!E11-'TC FD'!D11","v":-0.86821882022548635},{"$f":"'TC FD'!F11-'TC FD'!E11","v":2.3732545776576544},{"$f":"'TC FD'!G11-'TC FD'!F11","v":4.5255535993849492},{"$f":"'TC FD'!H11-'TC FD'!G11","v":3.7375646498132724}]
[null,7,"East Midlands",{"$f":"'TC FD'!E12-'TC FD'!D12","v":1.9636070546540552},{"$f":"'TC FD'!F12-'TC FD'!E12","v":1.8505610691016443},{"$f":"'TC FD'!G12-'TC FD'!F12","v":3.4214561162696597},{"$f":"'TC FD'!H12-'TC FD'!G12","v":2.5895489205193059}]
[null,8,"Midlands",{"$f":"'TC FD'!E13-'TC FD'!D13","v":1.196586290536807},{"$f":"'TC FD'!F13-'TC FD'!E13","v":2.2359561252767008},{"$f":"'TC FD'!G13-'TC FD'!F13","v":4.044204596764942},{"$f":"'TC FD'!H13-'TC FD'!G13","v":2.9756844513564502}]
[null,9,"Eastern",{"$f":"'TC FD'!E14-'TC FD'!D14","v":2.8914856374047631},{"$f":"'TC FD'!F14-'TC FD'!E14","v":1.4594637398195118},{"$f":"'TC FD'!G14-'TC FD'!F14","v":2.994869256949535},{"$f":"'TC FD'!H14-'TC FD'!G14","v":2.6372604250800222}]
[null,10,"South Wales",{"$f":"'TC FD'!E15-'TC FD'!D15","v":2.5959024579638594},{"$f":"'TC FD'!F15-'TC FD'!E15","v":4.0223729593083988},{"$f":"'TC FD'!G15-'TC FD'!F15","v":4.805798744439862},{"$f":"'TC FD'!H15-'TC FD'!G15","v":1.8502130846371543}]
[null,11,"South East",{"$f":"'TC FD'!E16-'TC FD'!D16","v":2.8442965934244242},{"$f":"'TC FD'!F16-'TC FD'!E16","v":1.7243275708465475},{"$f":"'TC FD'!G16-'TC FD'!F16","v":3.0687427889027248},{"$f":"'TC FD'!H16-'TC FD'!G16","v":2.7864301564607956}]
[null,12,"London",{"$f":"'TC FD'!E17-'TC FD'!D17","v":2.5755003140944481},{"$f":"'TC FD'!F17-'TC FD'!E17","v":2.2440813903695656},{"$f":"'TC FD'!G17-'TC FD'!F17","v":3.1770616028918823},{"$f":"'TC FD'!H17-'TC FD'!G17","v":2.9531620798430538}]
[null,13,"Southern",{"$f":"'TC FD'!E18-'TC FD'!D18","v":2.7591461579366126},{"$f":"'TC FD'!F18-'TC FD'!E18","v":2.3358037349139664},{"$f":"'TC FD'!G18-'TC FD'!F18","v":3.1557096244303722},{"$f":"'TC FD'!H18-'TC FD'!G18","v":2.9157139808004331}]
[null,14,"South Western",{"$f":"'TC FD'!E19-'TC FD'!D19","v":2.7985537097230946},{"$f":"'TC FD'!F19-'TC FD'!E19","v":3.5599851683349968},{"$f":"'TC FD'!G19-'TC FD'!F19","v":0.97539913698134484},{"$f":"'TC FD'!H19-'TC FD'!G19","v":3.026335263411724}]

{"sheet":"TE FF","index":4,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2],[26,1,27,1],[26,2,27,2]]}
["Table E – Embedded Export Tariffs",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure F - Embedded Export Tariff"]
[]
[null,"Zone","Zone Name",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",0,0,0,0,0]
[null,2,"Southern Scotland",0,0,0,0,0]
[null,3,"Northern",0,0,0,0,0]
[null,4,"North West",0,0,0,0,0]
[null,5,"Yorkshire",9.2345999999999998E-2,0,0,0,0]
[null,6,"N Wales & Mersey",0.314195,0,0,1.050082,2.3454899999999999]
[null,7,"East Midlands",3.547431,2.9807649999999999,3.411041,3.582398,3.7297910000000001]
[null,8,"Midlands",4.5514799999999997,3.72993,4.5456009999999996,5.3397069999999998,5.8732360000000003]
[null,9,"Eastern",5.6973549999999999,5.6849949999999998,5.7241730000000004,5.4689439999999996,5.6640480000000002]
[null,10,"South Wales",1.663999,0.93146499999999999,3.5335529999999999,5.0892530000000002,4.4973099999999997]
[null,11,"South East",8.1146089999999997,8.0254300000000001,8.3294720000000009,8.1481159999999999,8.4923900000000003]
[null,12,"London",11.545412000000001,11.343280999999999,12.167077000000001,12.09404,12.605046]
[null,13,"Southern",9.5437729999999998,9.2136669999999992,10.129186000000001,10.034796999999999,10.508355]
[null,14,"South Western",7.7802110000000004,7.3413409999999999,9.4810409999999994,7.2063410000000001,7.790521]
[]
[null,null,"These tariffs include:"]
[null,null,"Phased residual (£/kW)","-","-","-","-","-"]
[null,null,"AGIC (£/kW)",3.4268879999999999,3.5298419999999999,3.6357370000000002,3.7448090000000001,3.8571529999999998]
[]
[]
[]
[null,"Zone","Zone Name",{"$f":"'TC FD'!D24","v":"Difference 2020/21 to 2021/22"},{"$f":"'TC FD'!E24","v":"Difference 2021/22 to 2022/23"},{"$f":"'TC FD'!F24","v":"Difference 2022/23 to 2023/24"},{"$f":"'TC FD'!G24","v":"Difference 2023/24 to 2024/25"}]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",{"$f":"E6-D6","v":0},{"$f":"F6-E6","v":0},0,0]
[null,2,"Southern Scotland",{"$f":"E7-D7","v":0},0,0,0]
[null,3,"Northern",0,0,0,0]
[null,4,"North West",0,0,0,0]
[null,5,"Yorkshire",-9.2345999999999998E-2,0,0,0]
[null,6,"N Wales & Mersey",-0.314195,0,1.050082,1.2954079999999999]
[null,7,"East Midlands",-0.56666600000000011,0.4302760000000001,0.17135699999999998,0.14739300000000011]
[null,8,"Midlands",-0.82154999999999978,0.81567099999999959,0.7941060000000002,0.53352900000000059]
[null,9,"Eastern",-1.2360000000000149E-2,3.9178000000000601E-2,-0.25522900000000082,0.19510400000000061]
[null,10,"South Wales",-0.73253400000000002,2.6020880000000002,1.5557000000000003,-0.59194300000000055]
[null,11,"South East",-8.9178999999999675E-2,0.30404200000000081,-0.18135600000000096,0.34427400000000041]
[null,12,"London",-0.20213100000000139,0.82379600000000153,-7.3037000000001129E-2,0.51100600000000007]
[null,13,"Southern",-0.33010600000000068,0.91551900000000153,-9.4389000000001388E-2,0.47355800000000059]
[null,14,"South Western",-0.43887000000000054,2.1396999999999995,-2.2746999999999993,0.58417999999999992]

{"sheet":"TG FH","index":5,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2],[23,1,24,1],[23,2,24,2]]}
["Table G – NHH demand tariff changes",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure H - NHH demand tariff changes"]
[]
[null,"Zone","Zone Name",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,"(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)"]
[null,1,"Northern Scotland",3.135707,3.196488,3.3117480000000001,3.320459,3.591269]
[null,2,"Southern Scotland",4.1027699999999996,4.2135530000000001,4.3322159999999998,4.375051,4.6661000000000001]
[null,3,"Northern",5.3348740000000001,5.6199690000000002,5.7756040000000004,6.1178290000000004,6.4159030000000001]
[null,4,"North West",6.2043460000000001,6.4512289999999997,6.7848470000000001,7.2600939999999996,7.573785]
[null,5,"Yorkshire",6.1756719999999996,6.4282779999999997,6.6355740000000001,7.0740129999999999,7.3848180000000001]
[null,6,"N Wales & Mersey",6.2456069999999997,6.5006320000000004,6.7683489999999997,7.4023890000000003,7.8660249999999996]
[null,7,"East Midlands",6.8076720000000002,7.1648930000000002,7.4039469999999996,7.8964400000000001,8.2803470000000008]
[null,8,"Midlands",7.0814170000000001,7.3661890000000003,7.6608070000000001,8.2483149999999998,8.7096940000000007]
[null,9,"Eastern",7.5610429999999997,8.0070549999999994,8.2591099999999997,8.6948089999999993,9.1082059999999991]
[null,10,"South Wales",5.9293930000000001,6.3084709999999999,6.7624199999999997,7.3903720000000002,7.6333869999999999]
[null,11,"South East",8.0304629999999992,8.4623659999999994,8.7806920000000002,9.2202800000000007,9.6505500000000008]
[null,12,"London",6.3654989999999998,6.6005070000000003,6.8776400000000004,7.2347720000000004,7.5940390000000004]
[null,13,"Southern",7.6614380000000004,8.0465800000000005,8.3865449999999999,8.8375059999999994,9.2682579999999994]
[null,14,"South Western",8.0087089999999996,8.3879629999999992,8.8851899999999997,9.0884389999999993,9.523873]
[]
[]
[]
[]
[null,"Zone","Zone Name",{"$f":"'TC FD'!D24","v":"Difference 2020/21 to 2021/22"},{"$f":"'TC FD'!E24","v":"Difference 2021/22 to 2022/23"},{"$f":"'TC FD'!F24","v":"Difference 2022/23 to 2023/24"},{"$f":"'TC FD'!G24","v":"Difference 2023/24 to 2024/25"}]
[null,null,null,"(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)"]
[null,1,"Northern Scotland",{"$f":"E6-D6","v":6.0780999999999974E-2},{"$f":"F6-E6","v":0.11526000000000014},8.7109999999999133E-3,0.27081]
[null,2,"Southern Scotland",{"$f":"E7-D7","v":0.11078300000000052},0.11866299999999974,4.2835000000000178E-2,0.29104900000000011]
[null,3,"Northern",0.2850950000000001,0.15563500000000019,0.342225,0.29807399999999973]
[null,4,"North West",0.24688299999999952,0.33361800000000041,0.47524699999999953,0.31369100000000039]
[null,5,"Yorkshire",0.25260600000000011,0.20729600000000037,0.4384389999999998,0.31080500000000022]
[null,6,"N Wales & Mersey",0.25502500000000072,0.26771699999999932,0.6340400000000006,0.46363599999999927]
[null,7,"East Midlands",0.35722100000000001,0.23905399999999943,0.49249300000000051,0.38390700000000066]
[null,8,"Midlands",0.28477200000000025,0.29461799999999982,0.5875079999999997,0.46137900000000087]
[null,9,"Eastern",0.44601199999999963,0.25205500000000036,0.43569899999999961,0.41339699999999979]
[null,10,"South Wales",0.3790779999999998,0.45394899999999971,0.62795200000000051,0.24301499999999976]
[null,11,"South East",0.43190300000000015,0.31832600000000078,0.43958800000000053,0.43027000000000015]
[null,12,"London",0.23500800000000055,0.27713300000000007,0.35713200000000001,0.359267]
[null,13,"Southern",0.3851420000000001,0.33996499999999941,0.4509609999999995,0.43075200000000002]
[null,14,"South Western",0.37925399999999954,0.49722700000000053,0.20324899999999957,0.43543400000000076]

{"sheet":"TI","index":6,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Table I – Small Generator Discount impact on demand tariffs",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Generation residual","£/kW",-3.9570239093951791]
[null,"Demand residual","£/kW",52.178588060020509]
[null,"Value of small generator discount","£/kW",{"$f":"ROUND((D5+D6)/4,6)","v":12.055391}]
[null,null,null,null,null,"Discontinued from 2021/22"]
[null,"Volume of small generators eligible","MW",3089.3500000000008]
[null,"Total cost of scheme","£m",{"$f":"D7*D9/1000","v":37.243322185850012}]
[null,null,null,null,null,"Discontinued from 2021/22"]
[null,"System gross Triad demand","GW",50.24716226099649]
[null,"System gross HH demand","GW",19.164453483366749]
[null,"NHH demand","TWh",24.125076702721522]
[null,"HH recovery charge","£/kW",{"$f":"ROUND(D10/D12, 6)","v":0.74120200000000003}]
[null,"NHH recovery charge","p/kWh",{"$f":"ROUND((D10-D13*D15)/D14/10,6)","v":9.5495999999999998E-2}]

{"sheet":"TJ","index":7,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Table J – Classifications of generation technologies",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,"Biomass","Nuclear","Offshore wind"]
[null,"CCGT/CHP","Hydro","Onshore wind"]
[null,"Coal",null,"Solar PV"]
[null,"OCGT/Oil",null,"Tidal"]
[null,"Pumped storage (including battery storage)"]

{"sheet":"TK","index":8,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,6,4,6],[3,5,4,5],[3,4,4,4],[3,3,4,3]]}
[{"$f":"\"Table K - Generation wider tariffs in \"&TB!C4","v":"Table K - Generation wider tariffs in 2020/21"},null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",2.7692040000000002,19.343367000000001,14.625061000000001,-3.9570240000000001,{"$f":"ROUND($D7+($E7*$H$5)+($F7*$H$5)+$G7,6)","v":25.986922},{"$f":"ROUND($D7+($E7*$I$5)+$F7+$G7,6)","v":28.911935},{"$f":"ROUND(($E7*$J$5)+$F7+$G7,6)","v":18.405384000000002}]
[null,2,"East Aberdeenshire",5.1672070000000003,11.461368,14.625061000000001,-3.9570240000000001,{"$f":"ROUND($D8+($E8*$H$5)+($F8*$H$5)+$G8,6)","v":22.079325999999998},{"$f":"ROUND($D8+($E8*$H$5)+$F8+$G8,6)","v":25.004338000000001},{"$f":"ROUND(($E8*$J$5)+$F8+$G8,6)","v":15.252584000000001}]
[null,3,"Western Highlands",2.1979890000000002,18.049997000000001,14.477674,-3.9570240000000001,24.263102,27.158636999999999,17.740649000000001]
[null,4,"Skye and Lochalsh",2.1481279999999998,18.049997000000001,20.693372,-3.9570240000000001,29.185798999999999,33.324474000000002,23.956347000000001]
[null,5,"Eastern Grampian and Tayside",2.8753229999999999,15.971774,13.871332000000001,-3.9570240000000001,22.792784000000001,25.567049999999998,16.303018000000002]
[null,6,"Central Grampian",3.8035779999999999,15.117330000000001,13.462522999999999,-3.9570240000000001,22.710436000000001,25.402940999999998,15.552431]
[null,7,"Argyll",3.589985,12.024374999999999,23.320214,-3.9570240000000001,27.908632000000001,32.572674999999997,24.172940000000001]
[null,8,"The Trossachs",3.8374090000000001,12.024374999999999,11.916349,-3.9570240000000001,19.032964,21.416233999999999,12.769075000000001]
[null,9,"Stirlingshire and Fife",2.5808689999999999,9.8089809999999993,11.17459,-3.9570240000000001,15.410702000000001,17.645620000000001,11.141158000000001]
[null,10,"South West Scotland",3.0973199999999999,9.9387170000000005,11.211657000000001,-3.9570240000000001,16.060594999999999,18.302927,11.230119999999999]
[null,11,"Lothian and Borders",4.0358559999999999,9.9387170000000005,6.5270669999999997,-3.9570240000000001,13.251459000000001,14.556873,6.5455300000000003]
[null,12,"Solway and Cheviot",1.97959,6.4688040000000004,6.2720219999999998,-3.9570240000000001,8.2152270000000005,9.4696309999999997,4.90252]
[null,13,"North East England",3.7763789999999999,4.9290719999999997,4.0059930000000001,-3.9570240000000001,6.9674069999999997,7.7686060000000001,2.0205980000000001]
[null,14,"North Lancashire and The Lakes",2.0468470000000001,4.9290719999999997,1.130803,-3.9570240000000001,2.9377230000000001,3.1638839999999999,-0.85459200000000002]
[null,15,"South Lancashire, Yorkshire and Humber",4.2334199999999997,1.1508879999999999,8.9580999999999994E-2,-3.9570240000000001,1.2687710000000001,1.2866869999999999,-3.4070879999999999]
[null,16,"North Midlands and North Wales",3.6401970000000001,-0.32735900000000001,0,-3.9570240000000001,-0.57871399999999995,-0.57871399999999995,-4.087968]
[null,17,"South Lincolnshire and North Norfolk",1.80585,-0.27369300000000002,0,-3.9570240000000001,-2.3701279999999998,-2.3701279999999998,-4.0665009999999997]
[null,18,"Mid Wales and The Midlands",1.218588,-2.8482E-2,0,-3.9570240000000001,-2.7612220000000001,-2.7612220000000001,-3.9684170000000001]
[null,19,"Anglesey and Snowdon",5.1473449999999996,-2.9898000000000001E-2,0,-3.9570240000000001,1.1664030000000001,1.1664030000000001,-3.9689830000000001]
[null,20,"Pembrokeshire",9.5444060000000004,-4.6574629999999999,0,-3.9570240000000001,1.8614120000000001,1.8614120000000001,-5.8200089999999998]
[null,21,"South Wales & Gloucester",6.4098829999999998,-4.6127349999999998,0,-3.9570240000000001,-1.2373289999999999,-1.2373289999999999,-5.8021180000000001]
[null,22,"Cotswold",3.1622949999999999,2.7884060000000002,-7.3629049999999996,-3.9570240000000001,-4.4543280000000003,-5.9269090000000002,-10.204567000000001]
[null,23,"Central London",-6.3039009999999998,2.7884060000000002,-6.9401089999999996,-3.9570240000000001,-13.582287000000001,-14.970309,-9.7817710000000009]
[null,24,"Essex and Kent",-4.3066589999999998,2.7884060000000002,0,-3.9570240000000001,-6.0329579999999998,-6.0329579999999998,-2.8416619999999999]
[null,25,"Oxfordshire, Surrey and Sussex",-1.658293,-2.6327509999999998,0,-3.9570240000000001,-7.7215179999999997,-7.7215179999999997,-5.0101240000000002]
[null,26,"Somerset and Wessex",-1.5683849999999999,-3.0751360000000001,0,-3.9570240000000001,-7.9855179999999999,-7.9855179999999999,-5.1870779999999996]
[null,27,"West Devon and Cornwall",0.132718,-5.5030099999999997,0,-3.9570240000000001,-8.2267139999999994,-8.2267139999999994,-6.1582280000000003]
[]
[null,null,null,"Small Generator Discount (£/kW)",null,null,12.055391]

{"sheet":"TL","index":9,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
[{"$f":"\"Table L - Generation wider tariffs in \"&TB!D4","v":"Table L - Generation wider tariffs in 2021/22"},null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",3.6918739999999999,19.88569,16.749703,-5.5575789999999996,{"$f":"ROUND($D7+($E7*$H$5)+($F7*$H$5)+$G7,6)","v":27.442609000000001},{"$f":"ROUND($D7+($E7*$I$5)+$F7+$G7,6)","v":30.792549999999999},{"$f":"ROUND(($E7*$J$5)+$F7+$G7,6)","v":19.1464}]
[null,2,"East Aberdeenshire",5.8068869999999997,11.574726999999999,16.749703,-5.5575789999999996,{"$f":"ROUND($D8+($E8*$H$5)+($F8*$H$5)+$G8,6)","v":22.908852},{"$f":"ROUND($D8+($E8*$I$5)+$F8+$G8,6)","v":26.258793000000001},{"$f":"ROUND(($E8*$J$5)+$F8+$G8,6)","v":15.822015}]
[null,3,"Western Highlands",3.033922,18.206835000000002,16.490603,-5.5575789999999996,25.234293000000001,28.532413999999999,18.215758000000001]
[null,4,"Skye and Lochalsh",2.9800409999999999,18.206835000000002,22.905422000000002,-5.5575789999999996,30.312268,34.893352,24.630576999999999]
[null,5,"Eastern Grampian and Tayside",3.9724650000000001,16.411172000000001,15.879034000000001,-5.5575789999999996,24.247050999999999,27.422858000000002,16.885923999999999]
[null,6,"Central Grampian",4.7780690000000003,15.571994999999999,15.436560999999999,-5.5575789999999996,24.027335000000001,27.114647000000001,16.107780000000002]
[null,7,"Argyll",4.636285,12.409660000000001,25.764092999999999,-5.5575789999999996,29.617708,34.770527000000001,25.170377999999999]
[null,8,"The Trossachs",4.7290229999999998,12.409660000000001,13.701314999999999,-5.5575789999999996,20.060224000000002,22.800487,13.1076]
[null,9,"Stirlingshire and Fife",3.0953089999999999,10.007997,12.806808,-5.5575789999999996,15.789574,18.350936000000001,11.252428]
[null,10,"South West Scotland",4.2770710000000003,10.496775,12.963770999999999,-5.5575789999999996,17.487929000000001,20.080683000000001,11.604901999999999]
[null,11,"Lothian and Borders",3.1272129999999998,10.496775,6.9079290000000002,-5.5575789999999996,11.493397,12.874983,5.5490599999999999]
[null,12,"Solway and Cheviot",2.6716150000000001,7.1193980000000003,7.3879999999999999,-5.5575789999999996,8.7199539999999995,10.197554,4.6781800000000002]
[null,13,"North East England",3.885459,5.3931550000000001,4.4603469999999996,-5.5575789999999996,6.2106820000000003,7.1027509999999996,1.06003]
[null,14,"North Lancashire and The Lakes",2.5796839999999999,5.3931550000000001,2.0345490000000002,-5.5575789999999996,2.9642680000000001,3.371178,-1.3657680000000001]
[null,15,"South Lancashire, Yorkshire and Humber",4.3483400000000003,2.0230000000000001,0.14718600000000001,-5.5575789999999996,0.52690999999999999,0.55634700000000004,-4.6011930000000003]
[null,16,"North Midlands and North Wales",3.574398,0.56085499999999999,0,-5.5575789999999996,-1.534497,-1.534497,-5.3332369999999996]
[null,17,"South Lincolnshire and North Norfolk",1.5248539999999999,0.59440000000000004,0,-5.5575789999999996,-3.5572050000000002,-3.5572050000000002,-5.3198189999999999]
[null,18,"Mid Wales and The Midlands",1.012832,1.037528,0,-5.5575789999999996,-3.7147250000000001,-3.7147250000000001,-5.1425679999999998]
[null,19,"Anglesey and Snowdon",5.7432169999999996,0.92743600000000004,0,-5.5575789999999996,0.92758700000000005,0.92758700000000005,-5.1866050000000001]
[null,20,"Pembrokeshire",10.035266999999999,-4.278683,0,-5.5575789999999996,1.0547420000000001,1.0547420000000001,-7.2690520000000003]
[null,21,"South Wales & Gloucester",6.8031579999999998,-4.2390860000000004,0,-5.5575789999999996,-2.1456900000000001,-2.1456900000000001,-7.2532129999999997]
[null,22,"Cotswold",3.4552529999999999,3.2644630000000001,-7.4691960000000002,-5.5575789999999996,-5.4661119999999999,-6.9599520000000004,-11.72099]
[null,23,"Central London",-6.333056,3.2644630000000001,-7.1180089999999998,-5.5575789999999996,-14.973471999999999,-16.397074,-11.369802999999999]
[null,24,"Essex and Kent",-4.2421309999999997,3.2644630000000001,0,-5.5575789999999996,-7.1881399999999998,-7.1881399999999998,-4.2517940000000003]
[null,25,"Oxfordshire, Surrey and Sussex",-1.5573840000000001,-2.2996940000000001,0,-5.5575789999999996,-8.9547179999999997,-8.9547179999999997,-6.4774570000000002]
[null,26,"Somerset and Wessex",-1.4159809999999999,-2.7249430000000001,0,-5.5575789999999996,-9.1535139999999995,-9.1535139999999995,-6.6475559999999998]
[null,27,"West Devon and Cornwall",0.32763399999999998,-5.1893570000000002,0,-5.5575789999999996,-9.3814309999999992,-9.3814309999999992,-7.6333219999999997]

{"sheet":"TM","index":10,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
[{"$f":"\"Table M - Generation wider tariffs in \"&TB!E4","v":"Table M - Generation wider tariffs in 2022/23"},null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",3.4289839999999998,19.038387,21.458984000000001,-6.6608539999999996,{"$f":"ROUND($D7+($E7*$H$5)+($F7*$H$5)+$G7,6)","v":29.166027},{"$f":"ROUND($D7+($E7*$I$5)+$F7+$G7,6)","v":33.457824000000002},{"$f":"ROUND(($E7*$J$5)+$F7+$G7,6)","v":22.413485000000001}]
[null,2,"East Aberdeenshire",4.2123080000000002,8.9925820000000005,21.458984000000001,-6.6608539999999996,{"$f":"ROUND($D8+($E8*$H$5)+($F8*$H$5)+$G8,6)","v":21.912707000000001},{"$f":"ROUND($D8+($E8*$I$5)+$F8+$G8,6)","v":26.204504},{"$f":"ROUND(($E8*$J$5)+$F8+$G8,6)","v":18.395163}]
[null,3,"Western Highlands",3.0526080000000002,16.371759000000001,19.867457000000002,-6.6608539999999996,25.383127000000002,29.356618000000001,19.755306999999998]
[null,4,"Skye and Lochalsh",3.0079210000000001,16.371759000000001,18.837181000000001,-6.6608539999999996,24.514219000000001,28.281655000000001,18.725031000000001]
[null,5,"Eastern Grampian and Tayside",5.2936820000000004,14.402953999999999,18.297787,-6.6608539999999996,24.793420999999999,28.452978000000002,17.398115000000001]
[null,6,"Central Grampian",5.3872980000000004,13.60303,17.465292999999999,-6.6608539999999996,23.581102000000001,27.074161,16.245650999999999]
[null,7,"Argyll",4.86808,11.24042,26.773658000000001,-6.6608539999999996,28.618487999999999,33.973219999999998,24.608972000000001]
[null,8,"The Trossachs",5.0580410000000002,11.24042,14.955802,-6.6608539999999996,19.354164999999998,22.345324999999999,12.791116000000001]
[null,9,"Stirlingshire and Fife",3.318829,9.3652429999999995,13.515226999999999,-6.6608539999999996,14.962351,17.665396000000001,10.60047]
[null,10,"South West Scotland",4.3430169999999997,9.7107770000000002,13.754902,-6.6608539999999996,16.454706000000002,19.205687000000001,10.978358999999999]
[null,11,"Lothian and Borders",3.3815369999999998,9.7107770000000002,7.7085419999999996,-6.6608539999999996,10.656138,12.197846999999999,4.9319990000000002]
[null,12,"Solway and Cheviot",2.6902710000000001,6.4555160000000003,7.855156,-6.6608539999999996,7.4779549999999997,9.0489859999999993,3.7765080000000002]
[null,13,"North East England",4.3371170000000001,4.8146620000000002,4.8220989999999997,-6.6608539999999996,5.3856719999999996,6.3500920000000001,8.7110000000000007E-2]
[null,14,"North Lancashire and The Lakes",2.3512949999999999,4.8146620000000002,2.162439,-6.6608539999999996,1.272122,1.70461,-2.5725500000000001]
[null,15,"South Lancashire, Yorkshire and Humber",4.8827369999999997,1.5143340000000001,0.21263699999999999,-6.6608539999999996,-0.39654,-0.35401300000000002,-5.8424829999999996]
[null,16,"North Midlands and North Wales",3.7493910000000001,9.2166999999999999E-2,0,-6.6608539999999996,-2.8377289999999999,-2.8377289999999999,-6.6239869999999996]
[null,17,"South Lincolnshire and North Norfolk",2.1186289999999999,3.1584000000000001E-2,0,-6.6608539999999996,-4.5169579999999998,-4.5169579999999998,-6.6482200000000002]
[null,18,"Mid Wales and The Midlands",1.1892879999999999,0.21607899999999999,0,-6.6608539999999996,-5.2987029999999997,-5.2987029999999997,-6.5744220000000002]
[null,19,"Anglesey and Snowdon",6.1221920000000001,-0.15967200000000001,0,-6.6608539999999996,-0.66639999999999999,-0.66639999999999999,-6.724723]
[null,20,"Pembrokeshire",9.6302769999999995,-5.2169980000000002,0,-6.6608539999999996,-1.204175,-1.204175,-8.7476529999999997]
[null,21,"South Wales & Gloucester",5.6162890000000001,-5.818327,0,-6.6608539999999996,-5.6992269999999996,-5.6992269999999996,-8.9881849999999996]
[null,22,"Cotswold",2.56582,3.1712829999999999,-8.5630570000000006,-6.6608539999999996,-8.4084529999999997,-10.121065,-13.955398000000001]
[null,23,"Central London",-6.5259390000000002,3.1712829999999999,-7.3721629999999996,-6.6608539999999996,-16.547497,-18.021930000000001,-12.764504000000001]
[null,24,"Essex and Kent",-4.4550159999999996,3.1712829999999999,0,-6.6608539999999996,-8.5788440000000001,-8.5788440000000001,-5.3923410000000001]
[null,25,"Oxfordshire, Surrey and Sussex",-1.5311859999999999,-2.6585960000000002,0,-6.6608539999999996,-10.318917000000001,-10.318917000000001,-7.7242920000000002]
[null,26,"Somerset and Wessex",-1.969538,-3.405427,0,-6.6608539999999996,-11.354734000000001,-11.354734000000001,-8.0230250000000005]
[null,27,"West Devon and Cornwall",-0.29938700000000001,-6.1477190000000004,0,-6.6608539999999996,-11.878416,-11.878416,-9.119942]

{"sheet":"TN","index":11,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,1,4,2]]}
[{"$f":"\"Table N - Generation wider tariffs in \"&TB!F4","v":"Table N - Generation wider tariffs in 2023/24"},null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",2.3378320000000001,19.032515,25.123138000000001,-8.5579509999999992,{"$f":"ROUND($D7+($E7*$H$5)+($F7*$H$5)+$G7,6)","v":29.104403000000001},{"$f":"ROUND($D7+($E7*$I$5)+$F7+$G7,6)","v":34.129030999999998},{"$f":"ROUND(($E7*$J$5)+$F7+$G7,6)","v":24.178193}]
[null,2,"East Aberdeenshire",2.1611859999999998,9.0608529999999998,25.123138000000001,-8.5579509999999992,{"$f":"ROUND($D8+($E8*$H$5)+($F8*$H$5)+$G8,6)","v":20.950427999999999},{"$f":"ROUND($D8+($E8*$I$5)+$F8+$G8,6)","v":25.975055000000001},{"$f":"ROUND(($E8*$J$5)+$F8+$G8,6)","v":20.189527999999999}]
[null,3,"Western Highlands",2.450968,17.542650999999999,23.572400999999999,-8.5579509999999992,26.785059,31.499538999999999,22.031510000000001]
[null,4,"Skye and Lochalsh",2.3799929999999998,17.542650999999999,29.369651000000001,-8.5579509999999992,31.351883999999998,37.225814,27.828759999999999]
[null,5,"Eastern Grampian and Tayside",4.4277090000000001,15.900926999999999,21.534533,-8.5579509999999992,25.818125999999999,30.125032999999998,19.336953000000001]
[null,6,"Central Grampian",4.460013,15.237387,20.549347000000001,-8.5579509999999992,24.531448999999999,28.641318999999999,18.086351000000001]
[null,7,"Argyll",4.6252310000000003,13.541855,28.844089,-8.5579509999999992,29.976035,35.744852999999999,25.70288]
[null,8,"The Trossachs",3.4732630000000002,13.541855,17.995543999999999,-8.5579509999999992,20.145230999999999,23.744340000000001,14.854335000000001]
[null,9,"Stirlingshire and Fife",2.2581009999999999,12.887453000000001,17.261158999999999,-8.5579509999999992,17.819040000000001,21.271270999999999,13.858188999999999]
[null,10,"South West Scotland",2.9656729999999998,11.551411,15.713298,-8.5579509999999992,16.219488999999999,19.362148999999999,11.775911000000001]
[null,11,"Lothian and Borders",2.3627899999999999,11.551411,9.1156120000000005,-8.5579509999999992,10.338457,12.161580000000001,5.1782250000000003]
[null,12,"Solway and Cheviot",1.7833110000000001,8.2805900000000001,8.8956040000000005,-8.5579509999999992,6.9663149999999998,8.7454359999999998,3.6498889999999999]
[null,13,"North East England",3.55667,6.4772249999999998,4.8982599999999996,-8.5579509999999992,4.0991070000000001,5.0787589999999998,-1.0688009999999999]
[null,14,"North Lancashire and The Lakes",1.249374,6.4772249999999998,1.145499,-8.5579509999999992,-1.2103980000000001,-0.981298,-4.8215620000000001]
[null,15,"South Lancashire, Yorkshire and Humber",4.1681710000000001,2.5406759999999999,0.265538,-8.5579509999999992,-2.144809,-2.091701,-7.2761430000000002]
[null,16,"North Midlands and North Wales",2.904531,0.70808199999999999,0,-8.5579509999999992,-5.0869540000000004,-5.0869540000000004,-8.274718]
[null,17,"South Lincolnshire and North Norfolk",2.9617209999999998,-0.39275199999999999,0,-8.5579509999999992,-5.9104320000000001,-5.9104320000000001,-8.715052]
[null,18,"Mid Wales and The Midlands",1.9051309999999999,-0.24874299999999999,0,-8.5579509999999992,-6.8518140000000001,-6.8518140000000001,-8.6574480000000005]
[null,19,"Anglesey and Snowdon",4.2495799999999999,0.38281100000000001,0,-8.5579509999999992,-4.002122,-4.002122,-8.4048269999999992]
[null,20,"Pembrokeshire",9.2650959999999998,-6.1054459999999997,0,-8.5579509999999992,-4.1772119999999999,-4.1772119999999999,-11.000128999999999]
[null,21,"South Wales & Gloucester",5.1044549999999997,-6.7851249999999999,0,-8.5579509999999992,-8.881596,-8.881596,-11.272000999999999]
[null,22,"Cotswold",3.2529249999999998,2.8722750000000001,-8.0079960000000003,-8.5579509999999992,-9.4136030000000002,-11.015202,-15.417037000000001]
[null,23,"Central London",-5.8258789999999996,2.8722750000000001,-7.7825230000000003,-8.5579509999999992,-18.312028000000002,-19.868532999999999,-15.191564]
[null,24,"Essex and Kent",-3.5455109999999999,2.8722750000000001,0,-8.5579509999999992,-9.8056420000000006,-9.8056420000000006,-7.4090410000000002]
[null,25,"Oxfordshire, Surrey and Sussex",-1.0977110000000001,-2.9153980000000002,0,-8.5579509999999992,-11.98798,-11.98798,-9.7241099999999996]
[null,26,"Somerset and Wessex",-0.63153999999999999,-2.9198599999999999,0,-8.5579509999999992,-11.525378999999999,-11.525378999999999,-9.7258949999999995]
[null,27,"West Devon and Cornwall",1.1805380000000001,-1.702466,0.15554999999999999,-8.5579509999999992,-8.6149459999999998,-8.5838359999999998,-9.0833870000000001]

{"sheet":"TO","index":12,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
[{"$f":"\"Table O - Generation wider tariffs in \"&TB!G4","v":"Table O - Generation wider tariffs in 2024/25"},null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",1.9468270000000001,19.748612000000001,26.103415999999999,-9.9120840000000001,{"$f":"ROUND($D7+($E7*$H$5)+($F7*$H$5)+$G7,6)","v":28.716365},{"$f":"ROUND($D7+($E7*$I$5)+$F7+$G7,6)","v":33.937049000000002},{"$f":"ROUND(($E7*$J$5)+$F7+$G7,6)","v":24.090776999999999}]
[null,2,"East Aberdeenshire",1.7069319999999999,9.3181829999999994,26.103415999999999,-9.9120840000000001,{"$f":"ROUND($D8+($E8*$H$5)+($F8*$H$5)+$G8,6)","v":20.132127000000001},{"$f":"ROUND($D8+($E8*$I$5)+$F8+$G8,6)","v":25.352810000000002},{"$f":"ROUND(($E8*$J$5)+$F8+$G8,6)","v":19.918604999999999}]
[null,3,"Western Highlands",2.0906929999999999,17.971325,24.184823000000002,-9.9120840000000001,25.903527,30.740492,21.461269000000001]
[null,4,"Skye and Lochalsh",2.0195639999999999,17.971325,30.132114000000001,-9.9120840000000001,30.590230999999999,36.616653999999997,27.408560000000001]
[null,5,"Eastern Grampian and Tayside",4.3781410000000003,16.077929999999999,21.761379000000002,-9.9120840000000001,24.737504000000001,29.089780000000001,18.280467000000002]
[null,6,"Central Grampian",4.0952270000000004,15.388164,20.710595000000001,-9.9120840000000001,23.062149999999999,27.204269,16.953776999999999]
[null,7,"Argyll",4.037096,13.835993,29.136150000000001,-9.9120840000000001,28.502725999999999,34.329956000000003,24.758462999999999]
[null,8,"The Trossachs",3.024877,13.835993,18.312732,-9.9120840000000001,18.831772999999998,22.494319000000001,13.935045000000001]
[null,9,"Stirlingshire and Fife",1.9311849999999999,13.552104,17.985688,-9.9120840000000001,17.249334999999999,20.846471999999999,13.494446]
[null,10,"South West Scotland",1.5059739999999999,12.191547999999999,16.192042000000001,-9.9120840000000001,14.300762000000001,17.539169999999999,11.156577]
[null,11,"Lothian and Borders",2.9661629999999999,12.191547999999999,9.6353950000000008,-9.9120840000000001,10.515632999999999,12.442712,4.5999299999999996]
[null,12,"Solway and Cheviot",1.6035889999999999,8.6204190000000001,8.8753930000000008,-9.9120840000000001,5.6881550000000001,7.4632329999999998,2.4114770000000001]
[null,13,"North East England",3.783439,6.9823009999999996,5.2434339999999997,-9.9120840000000001,3.6519430000000002,4.7006300000000003,-1.8757299999999999]
[null,14,"North Lancashire and The Lakes",1.165117,6.9823009999999996,0.83054700000000004,-9.9120840000000001,-2.4966889999999999,-2.3305790000000002,-6.2886170000000003]
[null,15,"South Lancashire, Yorkshire and Humber",4.3922939999999997,2.7636419999999999,0.27757500000000002,-9.9120840000000001,-3.0868159999999998,-3.031301,-8.5290520000000001]
[null,16,"North Midlands and North Wales",3.1681059999999999,0.27126,0,-9.9120840000000001,-6.5269700000000004,-6.5269700000000004,-9.8035800000000002]
[null,17,"South Lincolnshire and North Norfolk",1.2274560000000001,1.538686,0,-9.9120840000000001,-7.4536790000000002,-7.4536790000000002,-9.2966099999999994]
[null,18,"Mid Wales and The Midlands",1.0964480000000001,1.09615,0,-9.9120840000000001,-7.9387160000000003,-7.9387160000000003,-9.4736239999999992]
[null,19,"Anglesey and Snowdon",3.3382450000000001,-0.74780599999999997,0,-9.9120840000000001,-7.1720839999999999,-7.1720839999999999,-10.211206000000001]
[null,20,"Pembrokeshire",10.157140999999999,-6.2112579999999999,0,-9.9120840000000001,-4.7239490000000002,-4.7239490000000002,-12.396587]
[null,21,"South Wales & Gloucester",5.8200229999999999,-6.7893109999999997,0,-9.9120840000000001,-9.5235099999999999,-9.5235099999999999,-12.627808]
[null,22,"Cotswold",2.633095,2.4900709999999999,-8.9105229999999995,-9.9120840000000001,-12.415350999999999,-14.197455,-17.826578999999999]
[null,23,"Central London",-5.1635150000000003,2.4900709999999999,-7.2746420000000001,-9.9120840000000001,-18.903255999999999,-20.358184000000001,-16.190698000000001]
[null,24,"Essex and Kent",-3.194232,2.4900709999999999,0,-9.9120840000000001,-11.114259000000001,-11.114259000000001,-8.9160559999999993]
[null,25,"Oxfordshire, Surrey and Sussex",-0.93159800000000004,-3.282823,0,-9.9120840000000001,-13.469939999999999,-13.469939999999999,-11.225213]
[null,26,"Somerset and Wessex",-0.392121,-3.4453589999999998,0,-9.9120840000000001,-13.060492,-13.060492,-11.290228000000001]
[null,27,"West Devon and Cornwall",1.3493390000000001,-2.1005210000000001,0.17183399999999999,-9.9120840000000001,-10.105695000000001,-10.071327999999999,-10.580458]

{"sheet":"TP FQ","index":13,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table P - Comparison of Conventional Carbon (80%) tariffs",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure Q – Wider tariffs for a Conventional Carbon 80% generator"]
[]
[null,"Wider Tariffs for a Conventional Carbon 80% Generator",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",{"$f":"TK!H7","v":25.986922},{"$f":"TL!H7","v":27.442609000000001},{"$f":"TM!H7","v":29.166027},{"$f":"TN!H7","v":29.104403000000001},{"$f":"TO!H7","v":28.716365}]
[null,2,"East Aberdeenshire",{"$f":"TK!H8","v":22.079325999999998},{"$f":"TL!H8","v":22.908852},{"$f":"TM!H8","v":21.912707000000001},{"$f":"TN!H8","v":20.950427999999999},{"$f":"TO!H8","v":20.132127000000001}]
[null,3,"Western Highlands",{"$f":"TK!H9","v":24.263102},{"$f":"TL!H9","v":25.234293000000001},{"$f":"TM!H9","v":25.383127000000002},{"$f":"TN!H9","v":26.785059},{"$f":"TO!H9","v":25.903527}]
[null,4,"Skye and Lochalsh",{"$f":"TK!H10","v":29.185798999999999},{"$f":"TL!H10","v":30.312268},{"$f":"TM!H10","v":24.514219000000001},{"$f":"TN!H10","v":31.351883999999998},{"$f":"TO!H10","v":30.590230999999999}]
[null,5,"Eastern Grampian and Tayside",{"$f":"TK!H11","v":22.792784000000001},{"$f":"TL!H11","v":24.247050999999999},{"$f":"TM!H11","v":24.793420999999999},{"$f":"TN!H11","v":25.818125999999999},{"$f":"TO!H11","v":24.737504000000001}]
[null,6,"Central Grampian",{"$f":"TK!H12","v":22.710436000000001},{"$f":"TL!H12","v":24.027335000000001},{"$f":"TM!H12","v":23.581102000000001},{"$f":"TN!H12","v":24.531448999999999},{"$f":"TO!H12","v":23.062149999999999}]
[null,7,"Argyll",{"$f":"TK!H13","v":27.908632000000001},{"$f":"TL!H13","v":29.617708},{"$f":"TM!H13","v":28.618487999999999},{"$f":"TN!H13","v":29.976035},{"$f":"TO!H13","v":28.502725999999999}]
[null,8,"The Trossachs",{"$f":"TK!H14","v":19.032964},{"$f":"TL!H14","v":20.060224000000002},{"$f":"TM!H14","v":19.354164999999998},{"$f":"TN!H14","v":20.145230999999999},{"$f":"TO!H14","v":18.831772999999998}]
[null,9,"Stirlingshire and Fife",{"$f":"TK!H15","v":15.410702000000001},{"$f":"TL!H15","v":15.789574},{"$f":"TM!H15","v":14.962351},{"$f":"TN!H15","v":17.819040000000001},{"$f":"TO!H15","v":17.249334999999999}]
[null,10,"South West Scotland",{"$f":"TK!H16","v":16.060594999999999},{"$f":"TL!H16","v":17.487929000000001},{"$f":"TM!H16","v":16.454706000000002},{"$f":"TN!H16","v":16.219488999999999},{"$f":"TO!H16","v":14.300762000000001}]
[null,11,"Lothian and Borders",{"$f":"TK!H17","v":13.251459000000001},{"$f":"TL!H17","v":11.493397},{"$f":"TM!H17","v":10.656138},{"$f":"TN!H17","v":10.338457},{"$f":"TO!H17","v":10.515632999999999}]
[null,12,"Solway and Cheviot",{"$f":"TK!H18","v":8.2152270000000005},{"$f":"TL!H18","v":8.7199539999999995},{"$f":"TM!H18","v":7.4779549999999997},{"$f":"TN!H18","v":6.9663149999999998},{"$f":"TO!H18","v":5.6881550000000001}]
[null,13,"North East England",{"$f":"TK!H19","v":6.9674069999999997},{"$f":"TL!H19","v":6.2106820000000003},{"$f":"TM!H19","v":5.3856719999999996},{"$f":"TN!H19","v":4.0991070000000001},{"$f":"TO!H19","v":3.6519430000000002}]
[null,14,"North Lancashire and The Lakes",{"$f":"TK!H20","v":2.9377230000000001},{"$f":"TL!H20","v":2.9642680000000001},{"$f":"TM!H20","v":1.272122},{"$f":"TN!H20","v":-1.2103980000000001},{"$f":"TO!H20","v":-2.4966889999999999}]
[null,15,"South Lancashire, Yorkshire and Humber",{"$f":"TK!H21","v":1.2687710000000001},{"$f":"TL!H21","v":0.52690999999999999},{"$f":"TM!H21","v":-0.39654},{"$f":"TN!H21","v":-2.144809},{"$f":"TO!H21","v":-3.0868159999999998}]
[null,16,"North Midlands and North Wales",{"$f":"TK!H22","v":-0.57871399999999995},{"$f":"TL!H22","v":-1.534497},{"$f":"TM!H22","v":-2.8377289999999999},{"$f":"TN!H22","v":-5.0869540000000004},{"$f":"TO!H22","v":-6.5269700000000004}]
[null,17,"South Lincolnshire and North Norfolk",{"$f":"TK!H23","v":-2.3701279999999998},{"$f":"TL!H23","v":-3.5572050000000002},{"$f":"TM!H23","v":-4.5169579999999998},{"$f":"TN!H23","v":-5.9104320000000001},{"$f":"TO!H23","v":-7.4536790000000002}]
[null,18,"Mid Wales and The Midlands",{"$f":"TK!H24","v":-2.7612220000000001},{"$f":"TL!H24","v":-3.7147250000000001},{"$f":"TM!H24","v":-5.2987029999999997},{"$f":"TN!H24","v":-6.8518140000000001},{"$f":"TO!H24","v":-7.9387160000000003}]
[null,19,"Anglesey and Snowdon",{"$f":"TK!H25","v":1.1664030000000001},{"$f":"TL!H25","v":0.92758700000000005},{"$f":"TM!H25","v":-0.66639999999999999},{"$f":"TN!H25","v":-4.002122},{"$f":"TO!H25","v":-7.1720839999999999}]
[null,20,"Pembrokeshire",{"$f":"TK!H26","v":1.8614120000000001},{"$f":"TL!H26","v":1.0547420000000001},{"$f":"TM!H26","v":-1.204175},{"$f":"TN!H26","v":-4.1772119999999999},{"$f":"TO!H26","v":-4.7239490000000002}]
[null,21,"South Wales & Gloucester",{"$f":"TK!H27","v":-1.2373289999999999},{"$f":"TL!H27","v":-2.1456900000000001},{"$f":"TM!H27","v":-5.6992269999999996},{"$f":"TN!H27","v":-8.881596},{"$f":"TO!H27","v":-9.5235099999999999}]
[null,22,"Cotswold",{"$f":"TK!H28","v":-4.4543280000000003},{"$f":"TL!H28","v":-5.4661119999999999},{"$f":"TM!H28","v":-8.4084529999999997},{"$f":"TN!H28","v":-9.4136030000000002},{"$f":"TO!H28","v":-12.415350999999999}]
[null,23,"Central London",{"$f":"TK!H29","v":-13.582287000000001},{"$f":"TL!H29","v":-14.973471999999999},{"$f":"TM!H29","v":-16.547497},{"$f":"TN!H29","v":-18.312028000000002},{"$f":"TO!H29","v":-18.903255999999999}]
[null,24,"Essex and Kent",{"$f":"TK!H30","v":-6.0329579999999998},{"$f":"TL!H30","v":-7.1881399999999998},{"$f":"TM!H30","v":-8.5788440000000001},{"$f":"TN!H30","v":-9.8056420000000006},{"$f":"TO!H30","v":-11.114259000000001}]
[null,25,"Oxfordshire, Surrey and Sussex",{"$f":"TK!H31","v":-7.7215179999999997},{"$f":"TL!H31","v":-8.9547179999999997},{"$f":"TM!H31","v":-10.318917000000001},{"$f":"TN!H31","v":-11.98798},{"$f":"TO!H31","v":-13.469939999999999}]
[null,26,"Somerset and Wessex",{"$f":"TK!H32","v":-7.9855179999999999},{"$f":"TL!H32","v":-9.1535139999999995},{"$f":"TM!H32","v":-11.354734000000001},{"$f":"TN!H32","v":-11.525378999999999},{"$f":"TO!H32","v":-13.060492}]
[null,27,"West Devon and Cornwall",{"$f":"TK!H33","v":-8.2267139999999994},{"$f":"TL!H33","v":-9.3814309999999992},{"$f":"TM!H33","v":-11.878416},{"$f":"TN!H33","v":-8.6149459999999998},{"$f":"TO!H33","v":-10.105695000000001}]

{"sheet":"TR FS","index":14,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table R - Comparison of Conventional Low Carbon 80% tariffs",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure S - Wider tariffs for a Conventional Low Carbon 80% generator"]
[]
[null,"Wider Tariffs for a Conventional Low Carbon 80% Generator",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",{"$f":"TK!I7","v":28.911935},{"$f":"TL!I7","v":30.792549999999999},{"$f":"TM!I7","v":33.457824000000002},{"$f":"TN!I7","v":34.129030999999998},{"$f":"TO!I7","v":33.937049000000002}]
[null,2,"East Aberdeenshire",{"$f":"TK!I8","v":25.004338000000001},{"$f":"TL!I8","v":26.258793000000001},{"$f":"TM!I8","v":26.204504},{"$f":"TN!I8","v":25.975055000000001},{"$f":"TO!I8","v":25.352810000000002}]
[null,3,"Western Highlands",{"$f":"TK!I9","v":27.158636999999999},{"$f":"TL!I9","v":28.532413999999999},{"$f":"TM!I9","v":29.356618000000001},{"$f":"TN!I9","v":31.499538999999999},{"$f":"TO!I9","v":30.740492}]
[null,4,"Skye and Lochalsh",{"$f":"TK!I10","v":33.324474000000002},{"$f":"TL!I10","v":34.893352},{"$f":"TM!I10","v":28.281655000000001},{"$f":"TN!I10","v":37.225814},{"$f":"TO!I10","v":36.616653999999997}]
[null,5,"Eastern Grampian and Tayside",{"$f":"TK!I11","v":25.567049999999998},{"$f":"TL!I11","v":27.422858000000002},{"$f":"TM!I11","v":28.452978000000002},{"$f":"TN!I11","v":30.125032999999998},{"$f":"TO!I11","v":29.089780000000001}]
[null,6,"Central Grampian",{"$f":"TK!I12","v":25.402940999999998},{"$f":"TL!I12","v":27.114647000000001},{"$f":"TM!I12","v":27.074161},{"$f":"TN!I12","v":28.641318999999999},{"$f":"TO!I12","v":27.204269}]
[null,7,"Argyll",{"$f":"TK!I13","v":32.572674999999997},{"$f":"TL!I13","v":34.770527000000001},{"$f":"TM!I13","v":33.973219999999998},{"$f":"TN!I13","v":35.744852999999999},{"$f":"TO!I13","v":34.329956000000003}]
[null,8,"The Trossachs",{"$f":"TK!I14","v":21.416233999999999},{"$f":"TL!I14","v":22.800487},{"$f":"TM!I14","v":22.345324999999999},{"$f":"TN!I14","v":23.744340000000001},{"$f":"TO!I14","v":22.494319000000001}]
[null,9,"Stirlingshire and Fife",{"$f":"TK!I15","v":17.645620000000001},{"$f":"TL!I15","v":18.350936000000001},{"$f":"TM!I15","v":17.665396000000001},{"$f":"TN!I15","v":21.271270999999999},{"$f":"TO!I15","v":20.846471999999999}]
[null,10,"South West Scotland",{"$f":"TK!I16","v":18.302927},{"$f":"TL!I16","v":20.080683000000001},{"$f":"TM!I16","v":19.205687000000001},{"$f":"TN!I16","v":19.362148999999999},{"$f":"TO!I16","v":17.539169999999999}]
[null,11,"Lothian and Borders",{"$f":"TK!I17","v":14.556873},{"$f":"TL!I17","v":12.874983},{"$f":"TM!I17","v":12.197846999999999},{"$f":"TN!I17","v":12.161580000000001},{"$f":"TO!I17","v":12.442712}]
[null,12,"Solway and Cheviot",{"$f":"TK!I18","v":9.4696309999999997},{"$f":"TL!I18","v":10.197554},{"$f":"TM!I18","v":9.0489859999999993},{"$f":"TN!I18","v":8.7454359999999998},{"$f":"TO!I18","v":7.4632329999999998}]
[null,13,"North East England",{"$f":"TK!I19","v":7.7686060000000001},{"$f":"TL!I19","v":7.1027509999999996},{"$f":"TM!I19","v":6.3500920000000001},{"$f":"TN!I19","v":5.0787589999999998},{"$f":"TO!I19","v":4.7006300000000003}]
[null,14,"North Lancashire and The Lakes",{"$f":"TK!I20","v":3.1638839999999999},{"$f":"TL!I20","v":3.371178},{"$f":"TM!I20","v":1.70461},{"$f":"TN!I20","v":-0.981298},{"$f":"TO!I20","v":-2.3305790000000002}]
[null,15,"South Lancashire, Yorkshire and Humber",{"$f":"TK!I21","v":1.2866869999999999},{"$f":"TL!I21","v":0.55634700000000004},{"$f":"TM!I21","v":-0.35401300000000002},{"$f":"TN!I21","v":-2.091701},{"$f":"TO!I21","v":-3.031301}]
[null,16,"North Midlands and North Wales",{"$f":"TK!I22","v":-0.57871399999999995},{"$f":"TL!I22","v":-1.534497},{"$f":"TM!I22","v":-2.8377289999999999},{"$f":"TN!I22","v":-5.0869540000000004},{"$f":"TO!I22","v":-6.5269700000000004}]
[null,17,"South Lincolnshire and North Norfolk",{"$f":"TK!I23","v":-2.3701279999999998},{"$f":"TL!I23","v":-3.5572050000000002},{"$f":"TM!I23","v":-4.5169579999999998},{"$f":"TN!I23","v":-5.9104320000000001},{"$f":"TO!I23","v":-7.4536790000000002}]
[null,18,"Mid Wales and The Midlands",{"$f":"TK!I24","v":-2.7612220000000001},{"$f":"TL!I24","v":-3.7147250000000001},{"$f":"TM!I24","v":-5.2987029999999997},{"$f":"TN!I24","v":-6.8518140000000001},{"$f":"TO!I24","v":-7.9387160000000003}]
[null,19,"Anglesey and Snowdon",{"$f":"TK!I25","v":1.1664030000000001},{"$f":"TL!I25","v":0.92758700000000005},{"$f":"TM!I25","v":-0.66639999999999999},{"$f":"TN!I25","v":-4.002122},{"$f":"TO!I25","v":-7.1720839999999999}]
[null,20,"Pembrokeshire",{"$f":"TK!I26","v":1.8614120000000001},{"$f":"TL!I26","v":1.0547420000000001},{"$f":"TM!I26","v":-1.204175},{"$f":"TN!I26","v":-4.1772119999999999},{"$f":"TO!I26","v":-4.7239490000000002}]
[null,21,"South Wales & Gloucester",{"$f":"TK!I27","v":-1.2373289999999999},{"$f":"TL!I27","v":-2.1456900000000001},{"$f":"TM!I27","v":-5.6992269999999996},{"$f":"TN!I27","v":-8.881596},{"$f":"TO!I27","v":-9.5235099999999999}]
[null,22,"Cotswold",{"$f":"TK!I28","v":-5.9269090000000002},{"$f":"TL!I28","v":-6.9599520000000004},{"$f":"TM!I28","v":-10.121065},{"$f":"TN!I28","v":-11.015202},{"$f":"TO!I28","v":-14.197455}]
[null,23,"Central London",{"$f":"TK!I29","v":-14.970309},{"$f":"TL!I29","v":-16.397074},{"$f":"TM!I29","v":-18.021930000000001},{"$f":"TN!I29","v":-19.868532999999999},{"$f":"TO!I29","v":-20.358184000000001}]
[null,24,"Essex and Kent",{"$f":"TK!I30","v":-6.0329579999999998},{"$f":"TL!I30","v":-7.1881399999999998},{"$f":"TM!I30","v":-8.5788440000000001},{"$f":"TN!I30","v":-9.8056420000000006},{"$f":"TO!I30","v":-11.114259000000001}]
[null,25,"Oxfordshire, Surrey and Sussex",{"$f":"TK!I31","v":-7.7215179999999997},{"$f":"TL!I31","v":-8.9547179999999997},{"$f":"TM!I31","v":-10.318917000000001},{"$f":"TN!I31","v":-11.98798},{"$f":"TO!I31","v":-13.469939999999999}]
[null,26,"Somerset and Wessex",{"$f":"TK!I32","v":-7.9855179999999999},{"$f":"TL!I32","v":-9.1535139999999995},{"$f":"TM!I32","v":-11.354734000000001},{"$f":"TN!I32","v":-11.525378999999999},{"$f":"TO!I32","v":-13.060492}]
[null,27,"West Devon and Cornwall",{"$f":"TK!I33","v":-8.2267139999999994},{"$f":"TL!I33","v":-9.3814309999999992},{"$f":"TM!I33","v":-11.878416},{"$f":"TN!I33","v":-8.5838359999999998},{"$f":"TO!I33","v":-10.071327999999999}]

{"sheet":"TT FU","index":15,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table T - Comparison of Intermittent (40%) tariffs",null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,null,null,null,"Figure U - Wider tariffs for an Intermittent 40% load factor generator"]
[]
[null,"Wider Tariffs for an Intermittent 40% Generator",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",{"$f":"TK!J7","v":18.405384000000002},{"$f":"TL!J7","v":19.1464},{"$f":"TM!J7","v":22.413485000000001},{"$f":"TN!J7","v":24.178193},{"$f":"TO!J7","v":24.090776999999999}]
[null,2,"East Aberdeenshire",{"$f":"TK!J8","v":15.252584000000001},{"$f":"TL!J8","v":15.822015},{"$f":"TM!J8","v":18.395163},{"$f":"TN!J8","v":20.189527999999999},{"$f":"TO!J8","v":19.918604999999999}]
[null,3,"Western Highlands",{"$f":"TK!J9","v":17.740649000000001},{"$f":"TL!J9","v":18.215758000000001},{"$f":"TM!J9","v":19.755306999999998},{"$f":"TN!J9","v":22.031510000000001},{"$f":"TO!J9","v":21.461269000000001}]
[null,4,"Skye and Lochalsh",{"$f":"TK!J10","v":23.956347000000001},{"$f":"TL!J10","v":24.630576999999999},{"$f":"TM!J10","v":18.725031000000001},{"$f":"TN!J10","v":27.828759999999999},{"$f":"TO!J10","v":27.408560000000001}]
[null,5,"Eastern Grampian and Tayside",{"$f":"TK!J11","v":16.303018000000002},{"$f":"TL!J11","v":16.885923999999999},{"$f":"TM!J11","v":17.398115000000001},{"$f":"TN!J11","v":19.336953000000001},{"$f":"TO!J11","v":18.280467000000002}]
[null,6,"Central Grampian",{"$f":"TK!J12","v":15.552431},{"$f":"TL!J12","v":16.107780000000002},{"$f":"TM!J12","v":16.245650999999999},{"$f":"TN!J12","v":18.086351000000001},{"$f":"TO!J12","v":16.953776999999999}]
[null,7,"Argyll",{"$f":"TK!J13","v":24.172940000000001},{"$f":"TL!J13","v":25.170377999999999},{"$f":"TM!J13","v":24.608972000000001},{"$f":"TN!J13","v":25.70288},{"$f":"TO!J13","v":24.758462999999999}]
[null,8,"The Trossachs",{"$f":"TK!J14","v":12.769075000000001},{"$f":"TL!J14","v":13.1076},{"$f":"TM!J14","v":12.791116000000001},{"$f":"TN!J14","v":14.854335000000001},{"$f":"TO!J14","v":13.935045000000001}]
[null,9,"Stirlingshire and Fife",{"$f":"TK!J15","v":11.141158000000001},{"$f":"TL!J15","v":11.252428},{"$f":"TM!J15","v":10.60047},{"$f":"TN!J15","v":13.858188999999999},{"$f":"TO!J15","v":13.494446}]
[null,10,"South West Scotland",{"$f":"TK!J16","v":11.230119999999999},{"$f":"TL!J16","v":11.604901999999999},{"$f":"TM!J16","v":10.978358999999999},{"$f":"TN!J16","v":11.775911000000001},{"$f":"TO!J16","v":11.156577}]
[null,11,"Lothian and Borders",{"$f":"TK!J17","v":6.5455300000000003},{"$f":"TL!J17","v":5.5490599999999999},{"$f":"TM!J17","v":4.9319990000000002},{"$f":"TN!J17","v":5.1782250000000003},{"$f":"TO!J17","v":4.5999299999999996}]
[null,12,"Solway and Cheviot",{"$f":"TK!J18","v":4.90252},{"$f":"TL!J18","v":4.6781800000000002},{"$f":"TM!J18","v":3.7765080000000002},{"$f":"TN!J18","v":3.6498889999999999},{"$f":"TO!J18","v":2.4114770000000001}]
[null,13,"North East England",{"$f":"TK!J19","v":2.0205980000000001},{"$f":"TL!J19","v":1.06003},{"$f":"TM!J19","v":8.7110000000000007E-2},{"$f":"TN!J19","v":-1.0688009999999999},{"$f":"TO!J19","v":-1.8757299999999999}]
[null,14,"North Lancashire and The Lakes",{"$f":"TK!J20","v":-0.85459200000000002},{"$f":"TL!J20","v":-1.3657680000000001},{"$f":"TM!J20","v":-2.5725500000000001},{"$f":"TN!J20","v":-4.8215620000000001},{"$f":"TO!J20","v":-6.2886170000000003}]
[null,15,"South Lancashire, Yorkshire and Humber",{"$f":"TK!J21","v":-3.4070879999999999},{"$f":"TL!J21","v":-4.6011930000000003},{"$f":"TM!J21","v":-5.8424829999999996},{"$f":"TN!J21","v":-7.2761430000000002},{"$f":"TO!J21","v":-8.5290520000000001}]
[null,16,"North Midlands and North Wales",{"$f":"TK!J22","v":-4.087968},{"$f":"TL!J22","v":-5.3332369999999996},{"$f":"TM!J22","v":-6.6239869999999996},{"$f":"TN!J22","v":-8.274718},{"$f":"TO!J22","v":-9.8035800000000002}]
[null,17,"South Lincolnshire and North Norfolk",{"$f":"TK!J23","v":-4.0665009999999997},{"$f":"TL!J23","v":-5.3198189999999999},{"$f":"TM!J23","v":-6.6482200000000002},{"$f":"TN!J23","v":-8.715052},{"$f":"TO!J23","v":-9.2966099999999994}]
[null,18,"Mid Wales and The Midlands",{"$f":"TK!J24","v":-3.9684170000000001},{"$f":"TL!J24","v":-5.1425679999999998},{"$f":"TM!J24","v":-6.5744220000000002},{"$f":"TN!J24","v":-8.6574480000000005},{"$f":"TO!J24","v":-9.4736239999999992}]
[null,19,"Anglesey and Snowdon",{"$f":"TK!J25","v":-3.9689830000000001},{"$f":"TL!J25","v":-5.1866050000000001},{"$f":"TM!J25","v":-6.724723},{"$f":"TN!J25","v":-8.4048269999999992},{"$f":"TO!J25","v":-10.211206000000001}]
[null,20,"Pembrokeshire",{"$f":"TK!J26","v":-5.8200089999999998},{"$f":"TL!J26","v":-7.2690520000000003},{"$f":"TM!J26","v":-8.7476529999999997},{"$f":"TN!J26","v":-11.000128999999999},{"$f":"TO!J26","v":-12.396587}]
[null,21,"South Wales & Gloucester",{"$f":"TK!J27","v":-5.8021180000000001},{"$f":"TL!J27","v":-7.2532129999999997},{"$f":"TM!J27","v":-8.9881849999999996},{"$f":"TN!J27","v":-11.272000999999999},{"$f":"TO!J27","v":-12.627808}]
[null,22,"Cotswold",{"$f":"TK!J28","v":-10.204567000000001},{"$f":"TL!J28","v":-11.72099},{"$f":"TM!J28","v":-13.955398000000001},{"$f":"TN!J28","v":-15.417037000000001},{"$f":"TO!J28","v":-17.826578999999999}]
[null,23,"Central London",{"$f":"TK!J29","v":-9.7817710000000009},{"$f":"TL!J29","v":-11.369802999999999},{"$f":"TM!J29","v":-12.764504000000001},{"$f":"TN!J29","v":-15.191564},{"$f":"TO!J29","v":-16.190698000000001}]
[null,24,"Essex and Kent",{"$f":"TK!J30","v":-2.8416619999999999},{"$f":"TL!J30","v":-4.2517940000000003},{"$f":"TM!J30","v":-5.3923410000000001},{"$f":"TN!J30","v":-7.4090410000000002},{"$f":"TO!J30","v":-8.9160559999999993}]
[null,25,"Oxfordshire, Surrey and Sussex",{"$f":"TK!J31","v":-5.0101240000000002},{"$f":"TL!J31","v":-6.4774570000000002},{"$f":"TM!J31","v":-7.7242920000000002},{"$f":"TN!J31","v":-9.7241099999999996},{"$f":"TO!J31","v":-11.225213}]
[null,26,"Somerset and Wessex",{"$f":"TK!J32","v":-5.1870779999999996},{"$f":"TL!J32","v":-6.6475559999999998},{"$f":"TM!J32","v":-8.0230250000000005},{"$f":"TN!J32","v":-9.7258949999999995},{"$f":"TO!J32","v":-11.290228000000001}]
[null,27,"West Devon and Cornwall",{"$f":"TK!J33","v":-6.1582280000000003},{"$f":"TL!J33","v":-7.6333219999999997},{"$f":"TM!J33","v":-9.119942},{"$f":"TN!J33","v":-9.0833870000000001},{"$f":"TO!J33","v":-10.580458}]

{"sheet":"TV","index":16,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,3,5]]}
["Table V – Local substation tariffs for 2020/21",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Substation Rating","Connection Type","Local Substation Tariff (£/kW)"]
[null,null,null,"132kV","275kV","400kV"]
[null,"<1320 MW","No redundancy",0.20389099999999999,0.11663900000000001,8.4041000000000005E-2]
[null,"<1320 MW","Redundancy",0.44915500000000003,0.277895,0.20210700000000001]
[null,">=1320 MW","No redundancy",0,0.36571399999999998,0.264486]
[null,">=1320 MW","Redundancy",0,0.60040899999999997,0.438249]

{"sheet":"TW","index":17,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[3,21,3,22],[3,12,3,13],[3,18,3,19],[3,1,4,1],[3,9,3,10],[3,15,3,16],[4,9,4,10],[4,12,4,13],[4,15,4,16],[4,18,4,19],[4,21,4,22]]}
["Table W – Onshore local circuit tariffs ",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Connection Point",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"},null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!K4","v":0},null,{"$f":"TB!D4","v":"2021/22"},null,null,{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!N4","v":0},null,{"$f":"TB!F4","v":"2023/24"},null,null,{"$f":"TB!G4","v":"2024/25"},{"$f":"TB!Q4","v":0}]
[null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)"]
[null,"Aberarder",{"$f":"IFERROR(VLOOKUP($B6,$J$6:$K$120,2,FALSE),\"\")","v":2.0344452978572267},{"$f":"IFERROR(VLOOKUP($B6,$M$6:$N$119,2,FALSE),\"\")","v":1.7805968836804815},{"$f":"IFERROR(VLOOKUP($B6,$P$6:$Q$119,2,FALSE),\"\")","v":1.834014790190891},{"$f":"IFERROR(VLOOKUP($B6,$S$6:$T$119,2,FALSE),\"\")","v":1.8890352338966183},{"$f":"IFERROR(VLOOKUP($B6,$V$6:$W$119,2,FALSE),\"\")","v":1.9457062909135208},null,null,"Achruach",4.3607740817818383,null,"Achruach",4.4919349466395992,null,"Achruach",-2.7556752894558767,null,"Achruach",-2.745855264187465,null,"Achruach",-2.8277076155878405]
[null,"Aberdeen Bay",{"$f":"IFERROR(VLOOKUP($B7,$J$6:$K$120,2,FALSE),\"\")","v":2.6478165548694612},2.727364691711033,2.8091856324623641,2.8934612014362351,2.980265037479322,null,null,"Aigas",0.66418017403113705,null,"Aigas",0.68413408483893967,null,"Aigas",0.70465810738410861,null,"Aigas",0.72579785060563184,null,"Aigas",0.74757178612379982]
[null,"Achruach",4.3607740817818383,4.4919349466395992,-2.7556752894558767,-2.745855264187465,-2.8277076155878405,null,null,"An Suidhe",3.0916291492401577,null,"An Suidhe",3.1842265358979875,null,"An Suidhe",-1.0343408507223082,null,"An Suidhe",-0.96264424503425594,null,"An Suidhe",-0.99101322607307485]
[null,"Aigas",0.66418017403113705,0.68413408483893967,0.70465810738410861,0.72579785060563184,0.74757178612379982,null,null,"Arecleoch",2.1091851808924318,null,"Arecleoch",2.1725512592883418,null,"Arecleoch",2.2377277970669915,null,"Arecleoch",1.3332106478490817,null,"Arecleoch",1.3732069672845542]
[null,"An Suidhe",3.0916291492401577,3.1842265358979875,-1.0343408507223082,-0.96264424503425594,-0.99101322607307485,null,null,"Baglan Bay",0.77255431498140892,null,"Baglan Bay",0.7959024262213894,null,"Baglan Bay",-0.15711919856225168,null,"Baglan Bay",-0.16179873582576113,null,"Baglan Bay",0.86954808956537222]
[null,"Arecleoch",2.1091851808924318,2.1725512592883418,2.2377277970669915,1.3332106478490817,1.3732069672845542,null,null,"Beinneun Wind Farm",1.5253253864737852,null,"Beinneun Wind Farm",1.5711272725309899,null,"Beinneun Wind Farm",1.6182780126632981,null,"Beinneun Wind Farm",1.6668258773044926,null,"Beinneun Wind Farm",1.7168280495707504]
[null,"Baglan Bay",0.77255431498140892,0.7959024262213894,-0.15711919856225168,-0.16179873582576113,0.86954808956537222,null,null,"Black Hill",1.5771010814890429,null,"Black Hill",1.6244818006754074,null,"Black Hill",1.6732162546956726,null,"Black Hill",1.7234127423365282,null,"Black Hill",1.7751151246066226]
[null,"Beaw Field","","","",97.918615422527765,100.65514942171741,null,null,"BlackCraig Wind Farm",6.3927853310468157,null,"BlackCraig Wind Farm",6.5848432594473643,null,"BlackCraig Wind Farm",6.7823885572307843,null,"BlackCraig Wind Farm",6.9858602139477091,null,"BlackCraig Wind Farm",7.1954360203661398]
[null,"Beinneun Wind Farm",1.5253253864737852,1.5711272725309899,1.6182780126632981,1.6668258773044926,1.7168280495707504,null,null,"BlackLaw Extension",3.763060380427925,null,"BlackLaw Extension",3.8761136965781207,null,"BlackLaw Extension",3.9923971074754645,null,"BlackLaw Extension",4.1121690206997279,null,"BlackLaw Extension",4.2355340913207202]
[null,"Bhlaraidh Wind Farm",0.65567466699635402,0.67537304754989269,0.69563423897638943,0.71650326614568105,0.73799836413005149,null,null,"Black Law",1.7745016209826905,null,"Black Law",1.8278128284800268,null,"Black Law",1.8826472133344276,null,"Black Law",1.9391266297344605,null,"Black Law",1.9973004286264917]
[null,"Black Hill",1.5771010814890429,1.6244818006754074,1.6732162546956726,1.7234127423365282,1.7751151246066226,null,null,"Clyde (North)",0.11136946181498616,null,"Clyde (North)",0.11471532547466426,null,"Clyde (North)",0.11815678523890379,null,"Branxton",0.35370084192300838,null,"Branxton",0.36276195010567508]
[null,"Black Law",1.7745016209826905,1.8278128284800268,1.8826472133344276,1.9391266297344605,1.9973004286264917,null,null,"Clyde (South)",0.12879339374410478,null,"Clyde (South)",0.13266272316989336,null,"Clyde (South)",0.13664260486499011,null,"Cashley",4.7378748764573251,null,"Cashley",4.8800115026230406]
[null,"BlackCraig Wind Farm",6.3927853310468157,6.5848432594473643,6.7823885572307843,6.9858602139477091,7.1954360203661398,null,null,"Corriegarth",2.9420183942994016,null,"Corriegarth",2.4604611483584833,null,"Corriegarth",2.5342749828092339,null,"Clyde (North)",0.1217014887960713,null,"Clyde (North)",0.12535253345995342]
[null,"BlackLaw Extension",3.763060380427925,3.8761136965781207,3.9923971074754645,4.1121690206997279,4.2355340913207202,null,null,"Corriemoillie",1.6895761807813636,null,"Corriemoillie",1.7408763769378479,null,"Corriemoillie",1.7925462605073197,null,"Clyde (South)",0.14074188301094076,null,"Clyde (South)",0.14496413950126805]
[null,"Branxton","","","",0.35370084192300838,0.36276195010567508,null,null,"Coryton",5.2002346074622348E-2,null,"Coryton",5.5625208526006498E-2,null,"Coryton",5.6114631620060904E-2,null,"Corriegarth",2.610303232293512,null,"Corriegarth",2.688612329262321]
[null,"Cairnford","","","",0.24567633643835254,0.25304662653150256,null,null,"Cruachan",1.8532050454992861,null,"Cruachan",1.9091176118012798,null,"Cruachan",1.9663222451838858,null,"Corriemoillie",1.8463233381567785,null,"Corriemoillie",1.9017133505736878]
[null,"Cashley","","","",4.7378748764573251,4.8800115026230406,null,null,"Crystal Rig",0.13998680817573644,null,"Crystal Rig",0.14553879645774623,null,"Culligran",1.8673605136489118,null,"Coryton",5.1518977815501681E-2,null,"Coryton",5.316946928992454E-2]
[null,"Clyde (North)",0.11136946181498616,0.11471532547466426,0.11815678523890379,0.1217014887960713,0.12535253345995342,null,null,"Culligran",1.7600930407774935,null,"Culligran",1.8129713724746719,null,"Deanie",3.067806558137498,null,"Cruachan",2.0780486746875497,null,"Cruachan",2.140337834747192]
[null,"Clyde (South)",0.12879339374410478,0.13266272316989336,0.13664260486499011,0.14074188301094076,0.14496413950126805,null,null,"Deanie",2.8915814241344537,null,"Deanie",2.9784529690655326,null,"Dersalloch",2.5952887880141602,null,"Culligran",1.9233813290583792,null,"Culligran",1.9810827689301305]
[null,"Corriegarth",2.9420183942994016,2.4604611483584833,2.5342749828092339,2.610303232293512,2.688612329262321,null,null,"Dersalloch",2.4462066650780701,null,"Dersalloch",2.5196978524409328,null,"Didcot",0.56674174501612162,null,"Deanie",3.159840754881623,null,"Deanie",3.2546359775280713]
[null,"Corriemoillie",1.6895761807813636,1.7408763769378479,1.7925462605073197,1.8463233381567785,1.9017133505736878,null,null,"Didcot",0.52954574081936989,null,"Dinorwig",2.50973041892638,null,"Dinorwig",2.5850223314941712,null,"Dersalloch",2.6731474516545841,null,"Dersalloch",2.7533418752042231]
[null,"Coryton",5.2002346074622348E-2,5.5625208526006498E-2,5.6114631620060904E-2,5.1518977815501681E-2,5.316946928992454E-2,null,null,"Dinorwig",2.4365299483743601,null,"Dunlaw Extension",1.5800854558232582,null,"Dunlaw Extension",1.628105606015952,null,"Didcot",0.56991425957662223,null,"Didcot",0.58701348086986449]
[null,"Costa Head","","",74.000058798857353,76.273124925744156,78.501500635757381,null,null,"Dunlaw Extension",1.5321466689352794,null,"Dunhill",1.4982551742715813,null,"Dunhill",1.5432028294997333,null,"Dinorwig",3.8132792300008802,null,"Dinorwig",3.92765911307617]
[null,"Cruachan",1.8532050454992861,1.9091176118012798,1.9663222451838858,2.0780486746875497,2.140337834747192,null,null,"Dunhill",1.4545560650219977,null,"Dumnaglass",1.3597285293560046,null,"Dumnaglass",1.4005203852366799,null,"Dunlaw Extension",1.6731244834134955,null,"Dunlaw Extension",1.7226310704189634]
[null,"Crystal Rig",0.13998680817573644,0.14553879645774623,"","","",null,null,"Dumnaglass",1.6258522705338794,null,"Edinbane",7.1649893797379463,null,"Edinbane",12.87810854595625,null,"Dunhill",1.5894989143847167,null,"Dunhill",1.6371838818162596]
[null,"Culligran",1.7600930407774935,1.8129713724746719,1.8673605136489118,1.9233813290583792,1.9810827689301305,null,null,"Edinbane",6.9520092630402663,null,"Ewe Hill",2.5459022745462603,null,"Ewe Hill",2.6222793427826483,null,"Dumnaglass",1.4425359967937808,null,"Dumnaglass",1.4858120766975977]
[null,"Deanie",2.8915814241344537,2.9784529690655326,3.067806558137498,3.159840754881623,3.2546359775280713,null,null,"Ewe Hill",2.4716467915386611,null,"Farr",3.7295411090907518,null,"Farr",3.8414273423634748,null,"Edinbane",7.5964112249413871,null,"Edinbane",7.8241971174055491]
[null,"Dersalloch",2.4462066650780701,2.5196978524409328,2.5952887880141602,2.6731474516545841,2.7533418752042231,null,null,"Farr",3.6207628267422711,null,"Fallago",0.46032596034797896,null,"Fallago",-6.5369769408822012E-2,null,"Ewe Hill",1.5249900597019566,null,"Ewe Hill",1.5707397614930152]
[null,"Didcot",0.52954574081936989,0.55598512318330207,0.56674174501612162,0.56991425957662223,0.58701348086986449,null,null,"Fallago",0.44453613032655342,null,"Fernoch",4.6012240684703221,null,"Fernoch",4.7392013018945045,null,"Farr",3.9566701626343792,null,"Farr",4.0753702675134109]
[null,"Dinorwig",2.4365299483743601,2.50973041892638,2.5850223314941712,3.8132792300008802,3.92765911307617,null,null,"Fernoch",4.4669691377425167,null,"Ffestiniogg",0.26464493157332519,null,"Ffestiniogg",0.27258427952052494,null,"Fallago",-0.21655047701073826,null,"Fallago",-0.22397014653626823]
[null,"Dorenell",2.131217677687721,2.1952456765882107,2.2611030468858564,4.9458377032929741,5.0942128343917634,null,null,"Ffestiniogg",0.25692612106910323,null,"Finlarig",0.3349395235434604,null,"Finlarig",0.34498770924976413,null,"Fernoch",4.8813738939079911,null,"Fernoch",5.0278126075606844]
[null,"Druim Leathann","","","",78.791803512003284,81.155557617363371,null,null,"Finlarig",0.32517045410677603,null,"Foyers",0.30640093384846012,null,"Foyers",0.31559296186390895,null,"Ffestiniogg",0.28076180790614069,null,"Ffestiniogg",0.28918466214332494]
[null,"Dumnaglass",1.6258522705338794,{"$f":"IFERROR(VLOOKUP($B38,$M$6:$N$119,2,FALSE),\"\")","v":1.3597285293560046},{"$f":"IFERROR(VLOOKUP($B38,$P$6:$Q$119,2,FALSE),\"\")","v":1.4005203852366799},{"$f":"IFERROR(VLOOKUP($B38,$S$6:$T$119,2,FALSE),\"\")","v":1.4425359967937808},{"$f":"IFERROR(VLOOKUP($B38,$V$6:$W$119,2,FALSE),\"\")","v":1.4858120766975977},null,null,"Foyers",0.29746423994454368,null,"Galawhistle",3.6601773714509442,null,"Galawhistle",3.7699826925944717,null,"Finlarig",0.35533734052725635,null,"Finlarig",0.36599746074307477]
[null,"Dunhill",1.4545560650219977,1.4982551742715813,1.5432028294997333,1.5894989143847167,1.6371838818162596,null,null,"Galawhistle",3.5534221981169551,null,"Glendoe",1.9240936810022704,null,"Glendoe",1.9818164914323384,null,"Foyers",0.3250607507198281,null,"Foyers",0.33481257324142288]
[null,"Dunlaw Extension",1.5321466689352794,1.5800854558232582,1.628105606015952,1.6731244834134955,1.7226310704189634,null,null,"Glendoe",1.8679742819730418,null,"Glenglass",5.0330261550284954,null,"Glenglass",5.184016939679351,null,"Galawhistle",3.883082173372304,null,"Galawhistle",3.9995746385734727]
[null,"Edinbane",6.9520092630402663,7.1649893797379463,12.87810854595625,7.5964112249413871,7.8241971174055491,null,null,"Glenglass",4.8862295588401645,null,"Gordonbush",0.2591375251048344,null,"Gordonbush",0.25348045297663507,null,"Glendoe",2.0412709861753089,null,"Glendoe",2.1025091157605731]
[null,"Elchies","","","",1.7713730461127686,1.8245142374961505,null,null,"Gordonbush",0.23583857496964086,null,"Griffin Wind",8.808973345164997,null,"Griffin Wind",9.0729493911590335,null,"Glenglass",5.3395374478697182,null,"Glenglass",5.4997235713058092]
[null,"Enoch Hill","","","",1.8490867492249095,1.9045593517016524,null,null,"Griffin Wind",9.8638715397080716,null,"Hadyard Hill",2.8953113842774263,null,"Hadyard Hill",2.9821707258057497,null,"Gordonbush",0.25343250810328116,null,"Gordonbush",0.2635798786659691]
[null,"Ewe Hill",2.4716467915386611,2.5459022745462603,2.6222793427826483,1.5249900597019566,1.5707397614930152,null,null,"Hadyard Hill",2.8108648022360012,null,"Harestanes",2.6465361338808102,null,"Harestanes",2.7262340626634805,null,"Griffin Wind",9.3532152398859019,null,"Griffin Wind",9.6337566524873992]
[null,"Fallago",0.44453613032655342,0.46032596034797896,-6.5369769408822012E-2,-0.21655047701073826,-0.22397014653626823,null,null,"Harestanes",2.5667295941504742,null,"Hartlepool",0.21570534259622637,null,"Hartlepool",0.26655709865116045,null,"Hadyard Hill",3.0716358475799188,null,"Hadyard Hill",3.1637849230073165]
[null,"Farr",3.6207628267422711,3.7295411090907518,3.8414273423634748,3.9566701626343792,4.0753702675134109,null,null,"Hartlepool",0.20715928860092081,null,"Invergarry",0.38278802690681157,null,"Invergarry",0.39427166771401589,null,"Harestanes",2.7895993236461742,null,"Harestanes",2.8722356073672151]
[null,"Fernoch",4.4669691377425167,4.6012240684703221,4.7392013018945045,4.8813738939079911,5.0278126075606844,null,null,"Invergarry",0.37162337612202889,null,"Kilgallioch",1.100897075119758,null,"Kilgallioch",1.1339239873733502,null,"Hartlepool",0.27390901191576678,null,"Hartlepool",0.28209658229873769]
[null,"Ffestiniogg",0.25692612106910323,0.26464493157332519,0.27258427952052494,0.28076180790614069,0.28918466214332494,null,null,"Kilgallioch",1.0687875770954309,null,"Kilmorack",0.20658420672784644,null,"Kilmorack",0.21278173292968261,null,"Invergarry",0.40609981774543641,null,"Invergarry",0.41828281227779951]
[null,"Finlarig",0.32517045410677603,0.3349395235434604,0.34498770924976413,0.35533734052725635,0.36599746074307477,null,null,"Kilmorack",0.20055883403161831,null,"Langage",0.68820939874995668,null,"Langage",0.70873042091852501,null,"Kilgallioch",0.19629272386463087,null,"Kilgallioch",0.20218150558056977]
[null,"Foyers",0.29746423994454368,0.30640093384846012,0.31559296186390895,0.3250607507198281,0.33481257324142288,null,null,"Langage",0.66795202886528582,null,"Lochay",0.38278802690681157,null,"Lochay",0.39427166771401589,null,"Kilmorack",0.21916518491757314,null,"Kilmorack",0.22574014046510033]
[null,"Galawhistle",3.5534221981169551,3.6601773714509442,3.7699826925944717,3.883082173372304,3.9995746385734727,null,null,"Lochay",0.3716233761220295,null,"Luichart",0.60044228254983734,null,"Luichart",0.61789914328767637,null,"Langage",0.73000182742188902,null,"Langage",0.38858868863014367]
[null,"Giles Bay","",2.6342948119058534,2.7133236562630283,2.7947233659509192,2.8785650669294469,null,null,"Luichart",0.58240474747967519,null,"Mark Hill",0.91587235661223543,null,"Mark Hill",1.6980273491590834,null,"Lochay",0.40609981774543641,null,"Lochay",0.41828281227779951]
[null,"Glen Kyllachy","",0.47848503363351441,0.49283958464251981,0.50762477218179547,0.52285351534724933,null,null,"Mark Hill",0.88915941287771116,null,"Marchwood",0.39916732863749327,null,"Marchwood",0.41116061315757052,null,"Luichart",0.63643680742054198,null,"Luichart",0.65553022391536653]
[null,"Glen Ullinish","","",2.4641979232126006,2.5381238609089789,2.614267576736248,null,null,"Marchwood",0.38755614752881234,null,"Middleton",0.15785399300238967,null,"Melgarve",0.21396183961796425,null,"Marchwood",0.42354753808292284,null,"Marchwood",0.43624465980812127]
[null,"Glendoe",1.8679742819730418,1.9240936810022704,1.9818164914323384,2.0412709861753089,2.1025091157605731,null,null,"Middleton",0.11536708926134299,null,"Millennium Wind ",1.9104376029079602,null,"Middleton",0.16059243451113117,null,"Melgarve",0.20946772862348847,null,"Melgarve",0.21557216691292141]
[null,"Glenglass",4.8862295588401645,5.0330261550284954,5.184016939679351,5.3395374478697182,5.4997235713058092,null,null,"Millennium Wind ",1.8547391655480934,null,"Moffat",0.20147761201355119,null,"Millennium Wind ",1.9677676529515771,null,"Middleton",-7.1050775668699715E-3,null,"Middleton",-7.3858118441625662E-3]
[null,"Glenmuckloch","","","",3.7225816626665007,3.8342591125464955,null,null,"Moffat",0.19298527917101013,null,"Mossford",3.0123851194516087,null,"Moffat",0.20782378514020389,null,"Millennium Wind ",2.0268002068014197,null,"Millennium Wind ",2.0876016089525833]
[null,"Gordonbush",0.23583857496964086,0.2591375251048344,0.25348045297663507,0.25343250810328116,0.2635798786659691,null,null,"Mossford",0.45515310992425212,null,"Nant",2.6251937193953778,null,"Mossford",0.48289225571814426,null,"Moffat",0.19563673779719892,null,"Moffat",0.20045414394277039]
[null,"Griffin Wind",9.8638715397080716,8.808973345164997,9.0729493911590335,9.3532152398859019,9.6337566524873992,null,null,"Nant",-1.2475836856922895,null,"Necton",1.1761337452370562,null,"Nant",-1.3236057350577892,null,"Mossford",0.49737971322392799,null,"Mossford",0.5123014168928528]
[null,"Hadyard Hill",2.8108648022360012,2.8953113842774263,2.9821707258057497,3.0716358475799188,3.1637849230073165,null,null,"Necton",-0.37392855149416471,null,"Rhigos",0.10660243858669052,null,"Necton",-6.0118795656894555E-2,null,"Nant",-1.3633037713732463,null,"Nant",-1.4041955241730992]
[null,"Harestanes",2.5667295941504742,2.6465361338808102,2.7262340626634805,2.7895993236461742,2.8722356073672151,null,null,"Rhigos",0.10335277758550127,null,"Rocksavage",1.8521660162405005E-2,null,"Rhigos",0.10968130818229517,null,"Necton",-0.10345136231452499,null,"Rhigos",0.11633862101302667]
[null,"Hartlepool",0.20715928860092081,0.21570534259622637,0.26655709865116045,0.27390901191576678,0.28209658229873769,null,null,"Rocksavage",1.7978786271090057E-2,null,"Saltend",1.8149774018865056E-2,null,"Rocksavage",1.9074429266909734E-2,null,"Rhigos",0.11296258194730834,null,"Rocksavage",-2.0235870553717849E-2]
[null,"Hesta Head","","",83.386371515360594,85.941027023742492,88.459439796695676,null,null,"Saltend",1.761935898732906E-2,null,"South Humber Bank",0.43265422211500637,null,"Saltend",1.8693197845383081E-2,null,"Rocksavage",-1.9646552785226885E-2,null,"Saltend",-2.3455941997879621E-3]
[null,"Invergarry",0.37162337612202889,0.38278802690681157,0.39427166771401589,0.40609981774543641,0.41828281227779951,null,null,"South Humber Bank",0.42002312848817547,null,"Spalding",0.29532199118226271,null,"South Humber Bank",0.89773866527436708,null,"Saltend",1.925399447786524E-2,null,"South Humber Bank",-0.21251576544725395]
[null,"Kendoon North","","","",-5.0829183752377753,-5.236159187836984,null,null,"Spalding",0.28619608327213064,null,"Strathbrora",0.12202797015495505,null,"Spalding",0.30394462829591246,null,"South Humber Bank",-0.20632934619623822,null,"Spalding",0.34177497196411988]
[null,"Kergord","","","",90.916996974730736,93.443482420486461,null,null,"Strathbrora",0.10384483006347735,null,"Stronelairg",1.1222214279155198,null,"Strathbrora",0.11322906973559757,null,"Spalding",0.33145134087414707,null,"Strathbrora",0.11394971289351609]
[null,"Kilgallioch",1.0687875770954309,1.100897075119758,1.1339239873733502,0.19629272386463087,0.20218150558056977,null,null,"Stronelairg",1.0869882140361069,null,"Strathy Wind",1.9698045377081435,null,"Stronelairg",1.1540081085049765,null,"Strathbrora",0.10838700842217032,null,"Stronelairg",1.212867253575153]
[null,"Killingholme","","","","","",null,null,"Strathy Wind",1.9002010113565824,null,"Wester Dod",0.50147864584215096,null,"Strathy Wind",2.0184806211897395,null,"Stronelairg",1.1777153855771114,null,"Strathy Wind",2.1335855191671573]
[null,"Kilmorack",0.20055883403161831,0.20658420672784644,0.21278173292968261,0.21916518491757314,0.22574014046510033,null,null,"Wester Dod",0.48554507861976337,null,"Whitelee",0.11101483110451354,null,"Wester Dod",0.36661804486593674,null,"Strathy Wind",2.0694128738862703,null,"Wester Dod",0.38894508379826848]
[null,"Kings Lynn","",{"$f":"IFERROR(VLOOKUP($B70,$M$6:$N$119,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($B70,$P$6:$Q$119,2,FALSE),\"\")","v":-0.24370852970034004},{"$f":"IFERROR(VLOOKUP($B70,$S$6:$T$119,2,FALSE),\"\")","v":0.61581184756989282},{"$f":"IFERROR(VLOOKUP($B70,$V$6:$W$119,2,FALSE),\"\")","v":0.63426644578928737},null,null,"Whitelee",0.1077768985306322,null,"Whitelee Extension",0.30862123047054774,null,"Whitelee",0.11434527603764895,null,"Wester Dod",0.37761658621191113,null,"Whitelee",0.12130890334834146]
[null,"Kype Muir",{"$f":"IFERROR(VLOOKUP($B71,$J$6:$K$120,2,FALSE),\"\")","v":1.5062796403970307},1.5515326768038078,1.5980786571079217,1.6460210168211598,1.6954016473257942,null,null,"Whitelee Extension",0.29961977791515659,null,"Bhlaraidh Wind Farm",0.67537304754989269,null,"Whitelee Extension",0.31787986738466445,null,"Whitelee",0.11777563431877876,null,"Whitelee Extension",0.33723875130839009]
[null,"Langage",0.66795202886528582,0.68820939874995668,0.70873042091852501,0.73000182742188902,0.38858868863014367,null,null,"Bhlaraidh Wind Farm",0.65567466699635402,null,"Dorenell",2.1952456765882107,null,"Bhlaraidh Wind Farm",0.69563423897638943,null,"Whitelee Extension",0.32741626340620394,null,"Bhlaraidh Wind Farm",0.73799836413005149]
[null,"Lochay",0.3716233761220295,0.38278802690681157,0.39427166771401589,0.40609981774543641,0.41828281227779951,null,null,"Dorenell",2.131217677687721,null,"Giles Bay",2.6342948119058534,null,"Dorenell",2.2611030468858564,null,"Bhlaraidh Wind Farm",0.71650326614568105,null,"Dorenell",5.0942128343917634]
[null,"Luichart",0.58240474747967519,0.60044228254983734,0.61789914328767637,0.63643680742054198,0.65553022391536653,null,null,"Kype Muir",1.5062796403970307,null,"Kype Muir",1.5515326768038078,null,"Giles Bay",2.7133236562630283,null,"Dorenell",4.9458377032929741,null,"Giles Bay",2.8785650669294469]
[null,"Marchwood",0.38755614752881234,0.39916732863749327,0.41116061315757052,0.42354753808292284,0.43624465980812127,null,null,"Middle Muir",2.0129599539943261,null,"Middle Muir",2.0734351457452305,null,"Kype Muir",1.5980786571079217,null,"Giles Bay",2.7947233659509192,null,"Kype Muir",1.6954016473257942]
[null,"Mark Hill",0.88915941287771116,0.91587235661223543,1.6980273491590834,"","",null,null,"Aberdeen Bay",2.6478165548694612,null,"Millennium South",0.54813797698367206,null,"Middle Muir",2.1356382001175866,null,"Kype Muir",1.6460210168211598,null,"Middle Muir",2.2656985665047462]
[null,"Melgarve","","",0.21396183961796425,0.20946772862348847,0.21557216691292141,null,null,"Aberarder",2.0344452978572267,null,"Aberdeen Bay",2.727364691711033,null,"Millennium South",0.56401552292061108,null,"Middle Muir",2.1997073461211145,null,"Millennium South",0.59823595047521727]
[null,"Middle Muir",2.0129599539943261,2.0734351457452305,2.1356382001175866,2.1997073461211145,2.2656985665047462,null,null,"New Deer",0.76467709507483306,null,"Aberarder",1.7805968836804815,null,"Aberdeen Bay",2.8091856324623641,null,"Millennium South",0.58082245800207566,null,"Aberdeen Bay",2.980265037479322]
[null,"Middleton",0.11536708926134299,0.15785399300238967,0.16059243451113117,-7.1050775668699715E-3,-7.3858118441625662E-3,null,null,null,null,null,"Glen Kyllachy",0.47848503363351441,null,"Aberarder",1.834014790190891,null,"Aberdeen Bay",2.8934612014362351,null,"Aberarder",1.9457062909135208]
[null,"Millennium South","",0.54813797698367206,0.56401552292061108,0.58082245800207566,0.59823595047521727,null,null,null,null,null,"New Deer",0.7876502266865234,null,"New Deer",0.81127973348711979,null,"Aberarder",1.8890352338966183,null,"Glen Kyllachy",0.52285351534724933]
[null,"Millennium Wind ",1.8547391655480934,1.9104376029079602,1.9677676529515771,2.0268002068014197,2.0876016089525833,null,null,null,null,null,"Didcot",0.55598512318330207,null,"Glen Kyllachy",0.49283958464251981,null,"Willow",1.6920825739393184,null,"Willow",1.742845051157498]
[null,"Moffat",0.19298527917101013,0.20147761201355119,0.20782378514020389,0.19563673779719892,0.20045414394277039,null,null,null,null,null,null,null,null,"Costa Head",74.000058798857353,null,"New Deer",0.83561812549173264,null,"New Deer",0.8606866692564854]
[null,"Mossford",0.45515310992425212,3.0123851194516087,0.48289225571814426,0.49737971322392799,0.5123014168928528,null,null,null,null,null,null,null,null,"Hesta Head",83.386371515360594,null,"Kings Lynn",0.61581184756989282,null,"Kings Lynn",0.63426644578928737]
[null,"Muaithebheal","","","",80.9915108581244,83.421256183868124,null,null,null,null,null,null,null,null,"Glen Ullinish",2.4641979232126006,null,"Kergord",90.916996974730736,null,"Kergord",93.443482420486461]
[null,"Nant",-1.2475836856922895,2.6251937193953778,-1.3236057350577892,-1.3633037713732463,-1.4041955241730992,null,null,null,null,null,null,null,null,"Kings Lynn",-0.24370852970034004,null,"Glen Ullinish",2.5381238609089789,null,"Glen Ullinish",2.614267576736248]
[null,"Necton",-0.37392855149416471,1.1761337452370562,-6.0118795656894555E-2,-0.10345136231452499,"",null,null,null,null,null,null,null,null,null,null,null,"Kendoon North",-5.0829183752377753,null,"Kendoon North",-5.236159187836984]
[null,"New Deer",0.76467709507483306,0.7876502266865234,0.81127973348711979,0.83561812549173264,0.8606866692564854,null,null,null,null,null,null,null,null,null,null,null,"Enoch Hill",1.8490867492249095,null,"Enoch Hill",1.9045593517016524]
[null,"Rhigos",0.10335277758550127,0.10660243858669052,0.10968130818229517,0.11296258194730834,0.11633862101302667,null,null,null,null,null,null,null,null,null,null,null,"Glenmuckloch",3.7225816626665007,null,"Glenmuckloch",3.8342591125464955]
[null,"Rocksavage",1.7978786271090057E-2,1.8521660162405005E-2,1.9074429266909734E-2,-1.9646552785226885E-2,-2.0235870553717849E-2,null,null,null,null,null,null,null,null,null,null,null,"Stornaway",75.57684662151857,null,"Stornaway",77.844152020164145]
[null,"Saltend",1.761935898732906E-2,1.8149774018865056E-2,1.8693197845383081E-2,1.925399447786524E-2,-2.3455941997879621E-3,null,null,null,null,null,null,null,null,null,null,null,"Druim Leathann",78.791803512003284,null,"Druim Leathann",81.155557617363371]
[null,"South Humber Bank",0.42002312848817547,0.43265422211500637,0.89773866527436708,-0.20632934619623822,-0.21251576544725395,null,null,null,null,null,null,null,null,null,null,null,"Muaithebheal",80.9915108581244,null,"Muaithebheal",83.421256183868124]
[null,"Spalding",0.28619608327213064,0.29532199118226271,0.30394462829591246,0.33145134087414707,0.34177497196411988,null,null,null,null,null,null,null,null,null,null,null,"Costa Head",76.273124925744156,null,"Costa Head",78.501500635757381]
[null,"Stornaway","","","",75.57684662151857,77.844152020164145,null,null,null,null,null,null,null,null,null,null,null,"Hesta Head",85.941027023742492,null,"Hesta Head",88.459439796695676]
[null,"Strathbrora",0.10384483006347735,0.12202797015495505,0.11322906973559757,0.10838700842217032,0.11394971289351609,null,null,null,null,null,null,null,null,null,null,null,"Beaw Field",97.918615422527765,null,"Beaw Field",100.65514942171741]
[null,"Strathy Wind",1.9002010113565824,1.9698045377081435,2.0184806211897395,2.0694128738862703,2.1335855191671573,null,null,null,null,null,null,null,null,null,null,null,"Elchies",1.7713730461127686,null,"Elchies",1.8245142374961505]
[null,"Stronelairg",1.0869882140361069,1.1222214279155198,1.1540081085049765,1.1777153855771114,1.212867253575153,null,null,null,null,null,null,null,null,null,null,null,"Cairnford",0.24567633643835254,null,"Cairnford",0.25304662653150256]
[null,"Wester Dod",0.48554507861976337,0.50147864584215096,0.36661804486593674,0.37761658621191113,0.38894508379826848,null,null,null,null,null,null,null,null,null,null,null,"Glen Kyllachy",0.50762477218179547]
[null,"Whitelee",0.1077768985306322,0.11101483110451354,0.11434527603764895,0.11777563431877876,0.12130890334834146]
[null,"Whitelee Extension",0.29961977791515659,0.30862123047054774,0.31787986738466445,0.32741626340620394,0.33723875130839009]
[null,"Willow","","","",1.6920825739393184,1.742845051157498]

{"sheet":"TX","index":18,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Table X - CMP203: Circuits subject to one-off charges",null,null,null,null,"Return to Index"]
[]
["Node 1","Node 2","Actual Parameters","Amendment in Transport Model","Generator"]
["Dyce 132kV","Aberdeen Bay 132kV","9.5km of Cable","9.5km of OHL","Aberdeen Bay"]
["Crystal Rig 132kV","Wester Dod 132kV","3.9km of Cable","3.9km of OHL","Aikengall II"]
["Wishaw 132kV","Blacklaw 132kV","11.46km of Cable","11.46km of OHL","Blacklaw"]
["Farigaig 132kV","Corriegarth 132kV","4km Cable","4km OHL","Corriegarth"]
["Elvanfoot 275kV","Clyde North 275kV","6.2km of Cable","6.2km of OHL","Clyde North"]
["Elvanfoot 275kV","Clyde South 275kV","7.17km of Cable","7.17km of OHL","Clyde South"]
["Farigaig 132kV","Dunmaglass 132kV","4km Cable","4km OHL","Dunmaglass"]
["Coalburn 132kV","Galawhistle 132kV","9.7km cable","9.7km OHL","Galawhistle II"]
["Moffat 132kV","Harestanes 132kV","15.33km cable","15.33km OHL","Harestanes"]
["Coalburn 132kV","Kype Muir 132kV","17km cable","17km OHL","Kype Muir"]
["Coalburn 132kV","Middle Muir 132kV","13km cable","13km OHL","Middle Muir"]
["Melgarve 132kV","Stronelairg 132kV","10km cable","10km OHL","Stronelairg"]
["East Kilbride South 275kV","Whitelee 275kV","6km of Cable","6km of OHL","Whitelee"]
["East Kilbride South 275kV","Whitelee Extension 275kV","16.68km of Cable","16.68km of OHL","Whitelee Extension"]

{"sheet":"TY","index":19,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,3,4]]}
["Table Y – Offshore local tariffs for 2020/21",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Offshore Generator","Tariff Component (£/kW)"]
[null,null,"Substation","Circuit","ETUoS"]
[null,"Barrow",8.2161749999999998,42.987017000000002,1.0674269999999999]
[null,"Burbo Bank",10.645155000000001,20.381595999999998,0]
[null,"Dudgeon",15.420477,24.044705,0]
[null,"Greater Gabbard",15.40436141230947,35.397705999999999,0]
[null,"Gunfleet",17.781578,16.324881000000001,3.051215]
[null,"Gwynt Y Mor",18.760046820307064,18.480965000000001,0]
[null,"Humber Gateway",14.928709,33.684142000000001,0]
[null,"Lincs",15.354668999999999,60.117037000000003,0]
[null,"London Array",10.452325999999999,35.600039000000002,0]
[null,"Ormonde",25.399999000000001,47.317819999999998,0.377083]
[null,"Robin Rigg",-0.46986600000000001,31.124583000000001,9.646941]
[null,"Robin Rigg West",-0.46986600000000001,31.124583000000001,9.646941]
[null,"Sheringham Shoal",24.540801999999999,28.780611,0.62560499999999997]
[null,"Thanet",18.688711999999999,34.823751000000001,0.83833100000000005]
[null,"Walney 1",21.921403999999999,43.656418000000002,0]
[null,"Walney 2",21.761975,44.041034000000003,0]
[null,"West of Duddon Sands",8.4588710206444144,41.739286,0]
[null,"Westermost Rough",17.811539571676629,30.129503,0]

{"sheet":"TZ","index":20,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Table Z  - Generation contracted, modelled and chargeable TEC",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Best View",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Contracted TEC (GW)",90.824040000000025,98.038250000000019,119.36914999999999,133.79944999999995,145.2849499999999]
[null,"Modelled TEC (GW)",82.585040000000035,81.522740000000027,86.608940000000032,96.806440000000009,98.609440000000006]
[null,"Chargeable TEC (GW)",74.110040000000041,73.137740000000036,77.883940000000038,88.081440000000001,88.384439999999998]

{"sheet":"TAA","index":21,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,4,3]]}
["Table AA – Interconnectors",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Interconnector","Node","Zone",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,{"$f":"THHH!B6","v":"Aquind Interconnector"},{"$f":"THHH!D6","v":"LOVE40"},{"$f":"THHH!E6","v":26},{"$f":"THHH!F6","v":0},{"$f":"THHH!G6","v":0},{"$f":"THHH!H6","v":2000},{"$f":"THHH!I6","v":2000},{"$f":"THHH!J6","v":2000}]
[null,{"$f":"THHH!B7","v":"Auchencrosh (interconnector CCT)"},{"$f":"THHH!D7","v":"AUCH20"},{"$f":"THHH!E7","v":10},{"$f":"THHH!F7","v":250},{"$f":"THHH!G7","v":160},{"$f":"THHH!H7","v":500},{"$f":"THHH!I7","v":500},{"$f":"THHH!J7","v":500}]
[null,{"$f":"THHH!B8","v":"Britned"},{"$f":"THHH!D8","v":"GRAI40"},{"$f":"THHH!E8","v":24},{"$f":"THHH!F8","v":1200},{"$f":"THHH!G8","v":1200},{"$f":"THHH!H8","v":1200},{"$f":"THHH!I8","v":1200},{"$f":"THHH!J8","v":1200}]
[null,{"$f":"THHH!B9","v":"East West Interconnector"},{"$f":"THHH!D9","v":"CONQ40"},{"$f":"THHH!E9","v":16},{"$f":"THHH!F9","v":505},{"$f":"THHH!G9","v":505},{"$f":"THHH!H9","v":505},{"$f":"THHH!I9","v":505},{"$f":"THHH!J9","v":505}]
[null,{"$f":"THHH!B10","v":"ElecLink"},{"$f":"THHH!D10","v":"SELL40"},{"$f":"THHH!E10","v":24},{"$f":"THHH!F10","v":1000},{"$f":"THHH!G10","v":1000},{"$f":"THHH!H10","v":1000},{"$f":"THHH!I10","v":1000},{"$f":"THHH!J10","v":1000}]
[null,{"$f":"THHH!B11","v":"EuroLink"},{"$f":"THHH!D11","v":"LEIS40"},{"$f":"THHH!E11","v":18},{"$f":"THHH!F11","v":0},{"$f":"THHH!G11","v":0},{"$f":"THHH!H11","v":0},{"$f":"THHH!I11","v":0},{"$f":"THHH!J11","v":1600}]
[null,{"$f":"THHH!B12","v":"FAB Link Interconnector"},{"$f":"THHH!D12","v":"EXET40"},{"$f":"THHH!E12","v":26},{"$f":"THHH!F12","v":0},{"$f":"THHH!G12","v":0},{"$f":"THHH!H12","v":0},{"$f":"THHH!I12","v":1400},{"$f":"THHH!J12","v":1400}]
[null,{"$f":"THHH!B13","v":"Greenlink"},{"$f":"THHH!D13","v":"PEMB40"},{"$f":"THHH!E13","v":20},{"$f":"THHH!F13","v":0},{"$f":"THHH!G13","v":0},{"$f":"THHH!H13","v":500},{"$f":"THHH!I13","v":500},{"$f":"THHH!J13","v":500}]
[null,{"$f":"THHH!B14","v":"Gridlink Interconnector"},{"$f":"THHH!D14","v":"KINO40"},{"$f":"THHH!E14","v":24},{"$f":"THHH!F14","v":0},{"$f":"THHH!G14","v":0},{"$f":"THHH!H14","v":1500},{"$f":"THHH!I14","v":1500},{"$f":"THHH!J14","v":1500}]
[null,{"$f":"THHH!B15","v":"IFA Interconnector"},{"$f":"THHH!D15","v":"SELL40"},{"$f":"THHH!E15","v":24},{"$f":"THHH!F15","v":2000},{"$f":"THHH!G15","v":2000},{"$f":"THHH!H15","v":2000},{"$f":"THHH!I15","v":2000},{"$f":"THHH!J15","v":2000}]
[null,{"$f":"THHH!B16","v":"IFA2 Interconnector"},{"$f":"THHH!D16","v":"CHIL40"},{"$f":"THHH!E16","v":26},{"$f":"THHH!F16","v":1100},{"$f":"THHH!G16","v":1100},{"$f":"THHH!H16","v":1100},{"$f":"THHH!I16","v":1100},{"$f":"THHH!J16","v":1100}]
[null,{"$f":"THHH!B17","v":"Nemo Link"},{"$f":"THHH!D17","v":"RICH40"},{"$f":"THHH!E17","v":24},{"$f":"THHH!F17","v":1020},{"$f":"THHH!G17","v":1020},{"$f":"THHH!H17","v":1020},{"$f":"THHH!I17","v":1020},{"$f":"THHH!J17","v":1020}]
[null,{"$f":"THHH!B18","v":"NeuConnect Interconnector"},{"$f":"THHH!D18","v":"GRAI40"},{"$f":"THHH!E18","v":24},{"$f":"THHH!F18","v":0},{"$f":"THHH!G18","v":0},{"$f":"THHH!H18","v":1400},{"$f":"THHH!I18","v":1400},{"$f":"THHH!J18","v":1400}]
[null,{"$f":"THHH!B19","v":"NorthConnect"},{"$f":"THHH!D19","v":"PEHE40"},{"$f":"THHH!E19","v":2},{"$f":"THHH!F19","v":0},{"$f":"THHH!G19","v":0},{"$f":"THHH!H19","v":1400},{"$f":"THHH!I19","v":1400},{"$f":"THHH!J19","v":1400}]
[null,{"$f":"THHH!B20","v":"NS Link"},{"$f":"THHH!D20","v":"BLYT4A"},{"$f":"THHH!E20","v":13},{"$f":"THHH!F20","v":1400},{"$f":"THHH!G20","v":1400},{"$f":"THHH!H20","v":1400},{"$f":"THHH!I20","v":1400},{"$f":"THHH!J20","v":1400}]
[null,{"$f":"THHH!B21","v":"Viking Link Denmark Interconnector"},{"$f":"THHH!D21","v":"BICF4A"},{"$f":"THHH!E21","v":17},{"$f":"THHH!F21","v":0},{"$f":"THHH!G21","v":0},{"$f":"THHH!H21","v":1500},{"$f":"THHH!I21","v":1500},{"$f":"THHH!J21","v":1500}]

{"sheet":"TBB","index":22,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Table BB – Expansion constant and inflation indices",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"£/MWkm",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Expansion Constant",null,14.987952155438283,15.438233979850594,15.901380999246109,16.378422429223495,16.869775102100199]
[null,null,"2009/10",{"$f":"D4","v":"2020/21"},{"$f":"E4","v":"2021/22"},"2022/23","2023/24","2024/25"]
[null,"Inflation indices",1,1.3560000000000001,1.397,1.4390000000000001,1.4810000000000001,1.526]

{"sheet":"TCC","index":23,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,4,1]]}
["Table CC - Week 24 DNO zonal demand forecast",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Demand Zone",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,"MW","MW","MW","MW","MW"]
[null,1,362.4734783003999,-224.84523962000003,137.19666325173478,43.769147873200104,86.626469665730909]
[null,2,2643.9817336536357,2649.0373880499997,2568.6192393604156,2537.7971352986383,2519.2739428137961]
[null,3,2648.876743477872,2018,2715.1722776619854,2728.1035886620066,2739.5861431482344]
[null,4,3168.9334884833547,3103,2940.0305433340905,2852.4220315291791,2767.8876302638919]
[null,5,4387.6584007241499,3417,4421.029572703661,4425.8266583276036,4423.2492676938582]
[null,6,2393.690698448037,2217,2641.9212733919662,2690.503552822378,2743.4753468129793]
[null,7,5295.7500000000009,5407,5428.2500000000009,5506.0499999999993,5592.9499999999989]
[null,8,4409.8199999999988,4777,4446.32,4487.42,4536.0199999999986]
[null,9,6097.2814177782457,5122,6407.47220085349,6529.659117759039,6648.1067194052057]
[null,10,1666.2224024423549,1371,1685.4507338342391,1702.2879455683405,1711.0227348007986]
[null,11,3813.0953070643036,3611,3861.496172974325,3765.023449889979,3800.7208111138957]
[null,12,5379.5749162800776,5444,5736.2635316633559,5823.5657663940492,5956.6691453268013]
[null,13,6219.6765523836166,7342,6833.1616658957964,6942.2489275366079,7023.0106547864971]
[null,14,2244.3945319500863,2030,2178.2234180622941,2156.0867470570101,2136.6485770295076]
[null,"Total",{"$f":"SUM(C6:C19)","v":50731.42967098613},{"$f":"SUM(D6:D19)","v":48283.192148429996},{"$f":"SUM(E6:E19)","v":52000.607292987341},{"$f":"SUM(F6:F19)","v":52190.764068718032},{"$f":"SUM(G6:G19)","v":52685.247442861189}]

{"sheet":"TDD","index":24,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Table DD – Allowed revenues",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"£m Nominal",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"National Grid Electricity Transmission"]
[null,"Price controlled revenue",{"$f":"'TJJJ TKKK TLLL'!D14","v":1782.3887580335536},{"$f":"'TJJJ TKKK TLLL'!E14","v":1822.100269299227},{"$f":"'TJJJ TKKK TLLL'!F14","v":1876.789511343927},{"$f":"'TJJJ TKKK TLLL'!G14","v":1933.1202180466473},{"$f":"'TJJJ TKKK TLLL'!H14","v":1991.1416569803653}]
[null,"Less income from connections",{"$f":"'TJJJ TKKK TLLL'!D15+'TJJJ TKKK TLLL'!D16","v":31},{"$f":"'TJJJ TKKK TLLL'!E15+'TJJJ TKKK TLLL'!E16","v":30.797999999999998},{"$f":"'TJJJ TKKK TLLL'!F15+'TJJJ TKKK TLLL'!F16","v":30.797999999999998},{"$f":"'TJJJ TKKK TLLL'!G15+'TJJJ TKKK TLLL'!G16","v":30.797999999999998},{"$f":"'TJJJ TKKK TLLL'!H15+'TJJJ TKKK TLLL'!H16","v":30.797999999999998}]
[null,"Income from TNUoS",{"$f":"C6-C7","v":1751.3887580335536},1791.302269299227,1845.991511343927,{"$f":"F6-F7","v":1902.3222180466473},{"$f":"G6-G7","v":1960.3436569803653}]
[]
[null,"Scottish Power Transmission"]
[null,"Price controlled revenue",{"$f":"'TJJJ TKKK TLLL'!J14","v":381.61660531629644},{"$f":"'TJJJ TKKK TLLL'!K14","v":397.06024099633692},{"$f":"'TJJJ TKKK TLLL'!L14","v":376.70501956383964},{"$f":"'TJJJ TKKK TLLL'!M14","v":391.48838430000006},{"$f":"'TJJJ TKKK TLLL'!N14","v":391.52652}]
[null,"Less income from connections",{"$f":"'TJJJ TKKK TLLL'!J17","v":12.876633917271036},{"$f":"'TJJJ TKKK TLLL'!K17","v":12.876633917271036},{"$f":"'TJJJ TKKK TLLL'!L17","v":12.876633917271036},{"$f":"'TJJJ TKKK TLLL'!M17","v":12.876633917271036},{"$f":"'TJJJ TKKK TLLL'!N17","v":12.876633917271036}]
[null,"Income from TNUoS",{"$f":"C11-C12","v":368.73997139902542},{"$f":"D11-D12","v":384.18360707906589},363.82838564656862,378.61175038272904,378.64988608272898]
[]
[null,"SHE Transmission"]
[null,"Price controlled revenue",{"$f":"'TJJJ TKKK TLLL'!O14","v":361.64019999999994},{"$f":"'TJJJ TKKK TLLL'!P14","v":375.38286471905815},{"$f":"'TJJJ TKKK TLLL'!Q14","v":386.28036930593379},{"$f":"'TJJJ TKKK TLLL'!R14","v":396.5529003851118},{"$f":"F16","v":396.5529003851118}]
[null,"Less income from connections",{"$f":"'TJJJ TKKK TLLL'!O17","v":3.4},{"$f":"'TJJJ TKKK TLLL'!P17","v":3.4},{"$f":"'TJJJ TKKK TLLL'!Q17","v":3.4},{"$f":"'TJJJ TKKK TLLL'!R17","v":3.4},{"$f":"F17","v":3.4}]
[null,"Income from TNUoS",{"$f":"C16-C17","v":358.24019999999996},{"$f":"D16-D17","v":371.98286471905817},382.88036930593381,393.15290038511182,393.15290038511182]
[]
[null,"National Grid Electricity System Operator"]
[null,"Pass-through from TNUoS",{"$f":"'TJJJ TKKK TLLL'!I18","v":41.444550481383146},{"$f":"C21","v":41.444550481383146},{"$f":"D21","v":41.444550481383146},41.444550481383146,41.444550481383146]
[]
[null,"Offshore (+ Interconnector from y2019/20)",{"$f":"'TJJJ TKKK TLLL'!D19","v":431.00630530679871},{"$f":"'TJJJ TKKK TLLL'!E19","v":494.29923315995723},{"$f":"'TJJJ TKKK TLLL'!F19","v":543.225649172972},{"$f":"'TJJJ TKKK TLLL'!G19","v":608.62553614827459},{"$f":"'TJJJ TKKK TLLL'!H19","v":685.59297052715579}]
[]
[null,"Total to Collect from TNUoS",{"$f":"C8+C13+C18+C23+C24+C21","v":2950.8197852207604},{"$f":"D8+D13+D18+D23+D24+D21","v":3083.2125247386912},{"$f":"E8+E13+E18+E23+E24+E21","v":3177.3704659507848},{"$f":"F8+F13+F18+F23+F24+F21","v":3324.1569554441458},{"$f":"G8+G13+G18+G23+G24+G21","v":3459.1839644567453}]

{"sheet":"TEE","index":25,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,4,5,4],[4,8,5,8],[4,12,5,12]]}
["Table EE - Error margin calculation",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Calculation for","2018/19",null,null,"Calculation for","2019/20",null,null,"Calculation for","2020/21"]
[null,null,"Revenue inputs",null,"Generation output variance",null,"Revenue inputs",null,"Generation output variance",null,"Revenue inputs",null,"Generation output variance"]
[null,"Data from year:","Revenue variance","Adjusted variance",null,"Data from year:","Revenue variance","Adjusted variance",null,"Data from year:","Revenue variance","Adjusted variance"]
[null,"2010/11",-3.1749797340109305E-2,{"$f":"C7-$C$17","v":4.7232069705892575E-2},-2.7854742290705427E-2]
[null,"2011/12",-0.14803064718262018,{"$f":"C8-$C$17","v":-6.9048780136618304E-2},-6.1321214414114993E-3,"2011/12",-0.14803064718262018,{"$f":"G8-$G$17","v":-6.6172007482051667E-2},-6.1321214414114993E-3]
[null,"2012/13",-8.0698268074330545E-2,-1.7164010283286651E-3,0,"2012/13",-8.0698268074330545E-2,{"$f":"G9-$G$17","v":1.1603716262379715E-3},0,"2012/13",-8.0698268074330545E-2,{"$f":"K9-$K$17","v":-9.8682962874372948E-3},0]
[null,"2013/14",-9.4875611150228814E-2,-1.5893744104226934E-2,-0.10751295336787561,"2013/14",-9.4875611150228814E-2,-1.3016971449660297E-2,-0.10751295336787561,"2013/14",-9.4875611150228814E-2,{"$f":"K10-$K$17","v":-2.4045639363335564E-2},-0.10751295336787561]
[null,"2014/15",-5.9891861781294041E-2,1.9090005264707839E-2,-7.3735955056179581E-2,"2014/15",-5.9891861781294041E-2,2.1966777919274476E-2,-7.3735955056179581E-2,"2014/15",-5.9891861781294041E-2,1.0938110005599209E-2,-7.3735955056179581E-2]
[null,"2015/16",-8.6875516386123244E-2,-7.8936493401213642E-3,-0.12242211496270294,"2015/16",-8.6875516386123244E-2,-5.0168766855547275E-3,-0.12242211496270294,"2015/16",-8.6875516386123244E-2,-1.6045544599229994E-2,-0.12242211496270294]
[null,"2016/17",-5.0751367407307083E-2,2.8230499638694798E-2,-7.8888972626255396E-2,"2016/17",-5.0751367407307083E-2,3.1107272293261434E-2,-7.8888972626255396E-2,"2016/17",-5.0751367407307083E-2,2.0078604379586168E-2,-7.8888972626255396E-2]
[null,null,null,null,null,"2017/18",-5.1887205922075741E-2,2.9971433778492776E-2,-1.4812142821278605E-2,"2017/18",-5.1887205922075741E-2,1.894276586481751E-2,-1.4812142821278605E-2]
[null,null,null,null,null,null,null,null,null,"2018/19","?","?","?"]
[]
[null,"Systemic error:",{"$f":"AVERAGE(C7:C13)","v":-7.898186704600188E-2},null,null,"Systemic error:",{"$f":"AVERAGE(G8:G14)","v":-8.1858639700568517E-2},null,null,"Systemic error:",{"$f":"AVERAGE(K9:K15)","v":-7.082997178689325E-2}]
[null,"Adjusted error:",null,{"$f":"MAX(-MIN(D7:D13),MAX(D7:D13))","v":6.9048780136618304E-2},{"$f":"MAX(-MIN(E7:E13),MAX(E7:E13))","v":0.12242211496270294},"Adjusted error:",null,{"$f":"MAX(-MIN(H8:H14),MAX(H8:H14))","v":6.6172007482051667E-2},{"$f":"MAX(-MIN(I8:I14),MAX(I8:I14))","v":0.12242211496270294},"Adjusted error:",null,{"$f":"MAX(-MIN(L9:L15),MAX(L9:L15))","v":2.4045639363335564E-2},{"$f":"MAX(-MIN(M9:M15),MAX(M9:M15))","v":0.12242211496270294}]
[null,"Error margin =",null,null,{"$f":"ROUNDDOWN((1+D18)/(1-E18)-1,2)","v":0.21},"Error margin =",null,null,{"$f":"ROUNDDOWN((1+H18)/(1-I18)-1,2)","v":0.21},"Error margin =",null,null,{"$f":"ROUNDDOWN((1+L18)/(1-M18)-1,2)","v":0.16}]
[]
[null,"Adjusted variance = the revenue variance - systemic error"]
[null,"Systemic error = the average of all the values in the series"]
[null,"Adjusted error = the average of the values in the series"]

{"sheet":"TFF","index":26,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Table FF –  Generation and demand revenue proportions",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null," ",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"CAPEC","Limit on generation tariff (€/MWh)",2.5,2.5,2.5,2.5,2.5]
[null,"y","Error Margin",0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998]
[null,"ER","Exchange Rate (€/£)",1.1192171907836179,1.1059096955296073,1.093813580391096,1.083475699013299,1.083475699013299]
[null,"MAR","Total Revenue (£m)",2950.8197852207604,3083.2125247386912,3177.3704659507844,3324.1569554441458,3459.1839644567449]
[null,"GO","Generation Output (TWh)",221.22220148653577,213.64796411977994,206.97874713408203,201.28337484756975,200.64044834255202]
[null,"G","% of revenue from generation",{"$f":"D5*(1-D6)*D9/D7/D8","v":0.14066658552718692},{"$f":"E5*(1-E6)*E9/E7/E8","v":0.13158152830984446},{"$f":"F5*(1-F6)*F9/F7/F8","v":0.12506445157332702},{"$f":"G5*(1-G6)*G9/G7/G8","v":0.11736173024630511},{"$f":"H5*(1-H6)*H9/H7/H8","v":0.11242035444017055}]
[null,"D","% of revenue from demand",{"$f":"1-D10","v":0.85933341447281308},{"$f":"1-E10","v":0.86841847169015551},{"$f":"1-F10","v":0.87493554842667298},{"$f":"1-G10","v":0.88263826975369486},{"$f":"1-H10","v":0.88757964555982949}]
[null,"G.MAR","Revenue recovered from generation (£m)",{"$f":"D8*D10","v":415.08174369307142},{"$f":"E8*E10","v":405.69381610917111},{"$f":"F8*F10","v":397.3760947694214},{"$f":"G8*G10","v":390.1288119012147},{"$f":"H8*H10","v":388.88268735798158}]
[null,"D.MAR","Revenue recovered from demand (£m)",{"$f":"D8*D11","v":2535.7380415276889},{"$f":"E8*E11","v":2677.51870862952},{"$f":"F8*F11","v":2779.994371181363},{"$f":"G8*G11","v":2934.028143542931},{"$f":"H8*H11","v":3070.3012770987634}]
[null,"Breakdown of generation revenue"]
[null,null,"Revenue from the Peak element",142.77395160646554,142.74136418590868,146.06327794613409,145.11344815561114,138.55322976675419]
[null,null,"Revenue from the Year Round Shared element",73.549380724047424,98.106248479347983,92.519266198125905,132.38562610096335,144.84229078601686]
[null,null,"Revenue from the Year Round Not Shared element",115.38505395045678,141.33031680711969,203.71802211885125,291.57146756176127,301.05105552780742]
[null,null,"Revenue from Onshore Local Circuit tariffs",18.119379173808188,19.982488749128088,23.621910194423499,64.000722472147103,111.64391080891887]
[null,null,"Revenue from Onshore Local Substation tariffs",19.392984873580001,19.709581866049998,20.898171194530008,25.141508899489999,25.033510693720022]
[null,null,"Revenue from Offshore Local tariffs",339.11619357094662,390.29255971807464,429.32902019803333,485.71270245406271,543.83268915211488]
[null,null,"Revenue from the Residual element",-293.2552002062331,-406.46874369645792,-518.77357308067667,-753.79666374282056,-876.07399937735056]
[null,"G.MAR","Revenue recovered from generation (£m)",{"$f":"SUM(D15:D21)","v":415.08174369307142},{"$f":"SUM(E15:E21)","v":405.69381610917122},{"$f":"SUM(F15:F21)","v":397.37609476942134},390.12881190121493,388.88268735798181]

{"sheet":"TGG","index":27,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table GG – Equivalent €/MWh generation tariffs in each year",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Equivalent €/MWh rate",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Ex post forecast","€/MWh",0.38432828636863275,7.9721792980446293E-2,-0.16886054365957948,-0.51451255082335912,-0.83674335306200387]
[]
[]
[]
[]
[]
[null,"`"]

{"sheet":"THH","index":28,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table HH – Demand charging base and system peak",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Average System Demand at Triad (GW)",50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]
[null,"Average HH Metered Demand at Triad (GW)",19.164453483366749,19.046172693171332,19.090419179491956,19.126416371027169,19.148539541746342]
[null,"NHH Annual Energy between 4pm and 7pm (TWh)",24.125076702721522,23.970719930411136,23.956721661931464,23.907797554868196,23.858594801801839]
[]
[]
[]
[null,"`"]

{"sheet":"TII","index":29,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Table II - Residual Calculation",null,null,null,null,null,null,"Return to Index"]
[]
[null,"Component",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
["G","Proportion of revenue recovered from generation (%)",0.14066658552718692,0.13158152830984446,0.12506445157332702,0.11736173024630511,0.11242035444017055]
["D","Proportion of revenue recovered from demand (%)",0.85933341447281308,0.86841847169015551,0.87493554842667298,0.88263826975369486,0.88757964555982949]
["R","Total TNUoS revenue (£m)",2950.8197852207604,3083.2125247386912,3177.3704659507844,3324.1569554441458,3459.1839644567449]
["Generation Residual"]
["RG","Generator residual tariff (£/kW)",{"$f":"((C6*C4)-C9-C10-C11-C12)/C13","v":-3.95702390939518},{"$f":"((D6*D4)-D9-D10-D11-D12)/D13","v":-5.5575786686389002},{"$f":"((E6*E4)-E9-E10-E11-E12)/E13","v":-6.6608542541719986},{"$f":"((F6*F4)-F9-F10-F11-F12)/F13","v":-8.5579511840726106},{"$f":"((G6*G4)-G9-G10-G11-G12)/G13","v":-9.9120840656720866}]
["ZG","Revenue recovered from the locational element of generator tariffs (£m)",331.70838628096976,382.17792947237638,442.30056626311125,569.07054181833576,584.44657608057844]
["O","Revenue recovered from offshore local tariffs (£m)",339.11619357094662,390.29255971807464,429.32902019803333,485.71270245406271,543.83268915211488]
["LG","Revenue recovered from onshore local substation tariffs (£m)",19.392984873580001,19.709581866049998,20.898171194530008,25.141508899489999,25.033510693720022]
["SG","Revenue recovered from onshore local circuit tariffs (£m)",18.119379173808188,19.982488749128088,23.621910194423499,64.000722472147103,111.64391080891887]
["BG","Generator charging base (GW)",74.110039999999998,73.137739999999994,77.883939999999996,88.081440000000015,88.384440000000012]
["Gross Demand Residual"]
["RD","Demand residual tariff (£/kW)",{"$f":"(C5*C6-C16+C17)/C18","v":52.178588060020502},{"$f":"(D5*D6-D16+D17)/D18","v":56.086018903064144},{"$f":"(E5*E6-E16+E17)/E18","v":57.612198809291819},{"$f":"(F5*F6-F16+F17)/F18","v":60.971369824172434},{"$f":"(G5*G6-G16+G17)/G18","v":63.525869719995498}]
["ZD","Revenue recovered from the locational element of demand tariffs (£m)",-68.183139574871063,-112.51651245000241,-90.028328842909758,-109.9692291484794,-109.2028062976464]
["EE","Amount to be paid to Embedded Export Tariffs (£m)",17.904799698984476,15.830079388639463,17.863055524000288,19.354425822125428,19.460487390694968]
["BD","Demand Gross charging base (GW)",50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]

{"sheet":"TJJ","index":30,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[3,1,3,3]]}
["Table JJ - Small Generator Discount calculation",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Small Generator Discount calculation"]
[null,"Generator Residual (£/kW)","G",-3.9570239093951791]
[null,"Demand Residual (£/kW)","D",52.178588060020509]
[null,"Small Generator Discount (£/kW)","T = (G + D)/4",12.055391]
[null,"Forecast Small Generator Volume (kW)","V",3089350.0000000009]
[null,"2020/21 SGD cost (£)","V x T",{"$f":"+D8*D7","v":37243322.185850009}]
[null,"Prior year reconcilation (£)","R",0]
[null,"Total SGD Cost (£)","C = (V x T) + R",{"$f":"D9-D10","v":37243322.185850009}]
[null,"Total System Triad Demand (kW)","TD",50247162.260996491]
[null,"Total HH Triad Demand (kW)","HHD",19164453.48336675]
[null,"Total NHH Consumption (kWh)","NHHD",24125076702.721523]
[null,"Increase in HH Demand tariff (£/kW)","HHT = C/TD",{"$f":"+D11/D12","v":0.74120249801170379}]
[null,"Total Cost to HH Customers (£)","HHC = HHT * HHD",{"$f":"+D15*D13","v":14204740.794900533}]
[null,"Increase in NHH Demand tariff (p/kWh)","NHHT = (C - HHC)/NHHD",{"$f":"(100*(+D11-(+D15*D13))/(D14))","v":9.5496406808731601E-2}]
[null,"Total Cost to NHH Customers (£)","NHHC = NHHT * NHHD",{"$f":"(+D17*D14)/100","v":23038581.390949477}]

{"sheet":"TKK","index":31,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[5,1,6,1],[5,2,6,2],[8,1,9,1],[8,2,9,2],[10,1,11,1],[10,2,11,2]]}
["Table KK – Effect of changing parameters on tariffs for RIIO-T2",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Component","Assumption for this five-year view","Qualitative discussion of impact of changing this parameter"]
[null,"Expansion Constant ","The expansion constant continues to increase by RPI","The expansion constant has the effect of “stretching” the network. Increasing the expansion constants make positive tariffs more positive, and negative tariffs more negative. The effect is the same for all locations. "]
[null,"Expansion Factors ","The expansion factors are unchanged","The expansion factors are the relative cost of different types of circuits. If some are to increase by more than others this will affect tariffs dominated by those particular types of circuits.  "]
[null,null,null,"Significant data is required from TOs to recalculate these. "]
[null,"Security Factor ","The security factor remains 1.8","As the security factor is applied to zonal tariffs, and local tariffs with redundancy; if it is increased, locational and local tariffs will increase. If it is decreased, locational and local tariffs will reduce. "]
[null,"Offshore tariffs ","Offshore tariffs increase by RPI","Offshore tariffs will be recalculated based on latest OFTO revenue forecasts for RIIO-T2, and adjustments for any income adjusting events in RIIO-T1 (see 1). "]
[null,null,null,"The total revenue from generators will not change, but the proportion that is recovered from offshore generators may change. If offshore generators pay more, then the generator residual will become more negative, and vice-versa. "]
[null,"Avoid GSP Infrastructure Credit ","The AGIC increases by RPI","It will be recalculated based on up to 20 schemes from the RIIO-T2 price-control period. "]
[null,null,null,"If it increases, this increases the payment to embedded generators, and therefore the total cost of the embedded export. This leads to an increase in the demand residual and the average HH and NHH tariff. "]
[null,"Generation Zones ","The number of zones remains 27","There is uncertainty around generation zones, as Ofgem’s Significant Code Review will look at adapting the current methodology for embedded generators.  The current methodology as written will likely create many more generation zones, with several zones containing only one generator, and arguably less certainty and stability for generators. \n\nThis is a significant piece of work to undertake.  It was last discussed in depth at TCMF in May 2016.[1]  The analysis suggested at that time there might be over 40 generation zones in the future under the current methodology."]
[]
[]
[null,"[1] https://www.nationalgrideso.com/document/48481/download"]

{"sheet":"TLL","index":32,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[[6,3,6,7]]}
["Table LL – The effect of additional revenue on TNUoS tariffs",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Additional Revenue","£m",100,100,100,100,100]
[null,"Effect on Tariffs"]
[null,"Generation Residual","£/kW","No changes due to €2.50/MWh cap"]
[null,"Demand Residual","£/kW",54.168750200532536,58.08490384218458,59.607159956858197,62.961718103914848,65.511695705694521]
[null,null,"Change",1.9901621405120267,1.9988849391204297,1.9949611475663787,1.9903482797424132,1.985825985699023]
[null,"Change to NHH","p/kWh",0.26878618560931922,0.27086053257016246,0.27093772713755365,0.27153188138270756,0.27224181519465696]

{"sheet":"TMM","index":33,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table MM – The effect of increasing the G/D split error margin to 21%",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"a. Error margin",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Change to Generator Revenue","£m",-24.707246648397074,-24.148441435069799,-23.653338974370342,-23.221953089358067,-23.147779009403564]
[null,"Effect on Tariffs"]
[null,"Generation Residual","£/kW",-4.2904098669307178,-5.8877562409164916,-6.9645540795065983,-8.8215930260924296,-10.173982868327888]
[null,null,"Change",-0.33338595753553868,-0.33017757227759237,-0.30369982533459972,-0.26364184201981899,-0.26189880265580179]
[null,"Demand Residual","£/kW",52.670302328779833,56.568718461942083,58.084073731932683,61.433567568009067,63.985544330676419]
[null,null,"Change",0.49171426875932411,0.48269955887793259,0.47187492264086472,0.46219774383663292,0.45967461068092064]
[null,"Change to NHH","p/kWh",6.640966583531295E-2,6.5408597078423475E-2,6.4085819009300118E-2,6.305500611734341E-2,6.3017933752447991E-2]

{"sheet":"TNN","index":34,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table NN – The effect of increasing the G/D split £:€ exchange rate",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"b. Exchange Rate",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Change to Generator Revenue","£m",-62.928492229018332,-62.131986231198539,-61.427102140835757,-60.792551382334011,-60.598371696003767]
[null,"Effect on Tariffs"]
[null,"Generation Residual","£/kW",-4.8061462716151748,-6.4070988511219582,-7.4495547505880229,-9.2481368960947368,-10.5977066899259]
[null,null,"Change",-0.84912236221999571,-0.84952018248305894,-0.78870049641602424,-0.6901857120221262,-0.68562262425381348]
[null,"Demand Residual","£/kW",53.430967087957491,57.327965818215958,58.837645631077407,62.18135332482224,64.729247932045212]
[null,null,"Change",1.252379027936982,1.2419469151518072,1.2254468217855887,1.2099835006498054,1.2033782120497136]
[null,"Change to NHH","p/kWh",0.16914309392383478,0.16829102880224434,0.16642919438684395,0.16507115850900089,0.16497410708360666]

{"sheet":"TOO","index":35,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table TOO – The effect on the G/D split of reducing the chargeable generation volume",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"c. Charging volume",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Change to Generator Revenue","£m",-41.508174369307142,-40.569381610917105,-39.737609476942112,-39.012881190121504,-38.888268735798079]
[null,"Effect on Tariffs"]
[null,"Generation Residual","£/kW",-4.5171123180548847,-6.1122769900652534,-7.1710699607341235,-9.0008694786659049,-10.352074054133833]
[null,null,"Change",-0.56008840865970555,-0.55469832142635411,-0.51021570656212489,-0.44291829459329435,-0.43998998846174686]
[null,"Demand Residual","£/kW",53.004668031536177,56.89695416197906,58.40494867932847,61.747862033817967,64.29812306593945]
[null,null,"Change",0.82607997151566792,0.8109352589149097,0.79274987003665132,0.77649220964553223,0.77225334594395179]
[null,"Change to NHH","p/kWh",0.11156823860332574,0.10988644309175202,0.10766417593562402,0.10593241027713754,0.10587012870411261]

{"sheet":"TPP","index":36,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[11,7,12,7],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6]]}
["Table PP - The effect on tariffs of removing offshore revenue from the G/D split calculation",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"d. G/D split without offshore local revenue",null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Cap on generation revenue (G.MAR)","(£m)",{"$f":"TFF!D12","v":415.08174369307142},{"$f":"TFF!E12","v":405.69381610917111},{"$f":"TFF!F12","v":397.3760947694214},{"$f":"TFF!G12","v":390.1288119012147},{"$f":"TFF!H12","v":388.88268735798158}]
[null,"Charging base","(GW)",{"$f":"TZ!C7","v":74.110040000000041},{"$f":"TZ!D7","v":73.137740000000036},{"$f":"TZ!E7","v":77.883940000000038},{"$f":"TZ!F7","v":88.081440000000001},{"$f":"TZ!G7","v":88.384439999999998}]
[null,{"$f":"TFF!C15","v":"Revenue from the Peak element"},"(£m)",{"$f":"TFF!D15","v":142.77395160646554},{"$f":"TFF!E15","v":142.74136418590868},{"$f":"TFF!F15","v":146.06327794613409},{"$f":"TFF!G15","v":145.11344815561114},{"$f":"TFF!H15","v":138.55322976675419}]
[null,{"$f":"TFF!C16","v":"Revenue from the Year Round Shared element"},"(£m)",{"$f":"TFF!D16","v":73.549380724047424},{"$f":"TFF!E16","v":98.106248479347983},{"$f":"TFF!F16","v":92.519266198125905},{"$f":"TFF!G16","v":132.38562610096335},{"$f":"TFF!H16","v":144.84229078601686}]
[null,{"$f":"TFF!C17","v":"Revenue from the Year Round Not Shared element"},"(£m)",{"$f":"TFF!D17","v":115.38505395045678},{"$f":"TFF!E17","v":141.33031680711969},{"$f":"TFF!F17","v":203.71802211885125},{"$f":"TFF!G17","v":291.57146756176127},{"$f":"TFF!H17","v":301.05105552780742}]
[null,{"$f":"TFF!C18","v":"Revenue from Onshore Local Circuit tariffs"},"(£m)",{"$f":"TFF!D18","v":18.119379173808188},{"$f":"TFF!E18","v":19.982488749128088},{"$f":"TFF!F18","v":23.621910194423499},{"$f":"TFF!G18","v":64.000722472147103},{"$f":"TFF!H18","v":111.64391080891887}]
[null,{"$f":"TFF!C19","v":"Revenue from Onshore Local Substation tariffs"},"(£m)",{"$f":"TFF!D19","v":19.392984873580001},{"$f":"TFF!E19","v":19.709581866049998},{"$f":"TFF!F19","v":20.898171194530008},{"$f":"TFF!G19","v":25.141508899489999},{"$f":"TFF!H19","v":25.033510693720022}]
[null,{"$f":"TFF!C20","v":"Revenue from Offshore Local tariffs"},"(£m)",{"$f":"TFF!D20","v":339.11619357094662},{"$f":"TFF!E20","v":390.29255971807464},{"$f":"TFF!F20","v":429.32902019803333},{"$f":"TFF!G20","v":485.71270245406271},{"$f":"TFF!H20","v":543.83268915211488}]
[null,"(Revenue NOT included in the cap calculation)"]
[null,{"$f":"TFF!C21","v":"Revenue from the Residual element"},"(£m)",{"$f":"D5-D15","v":45.860993364713465},{"$f":"E5-E15","v":-16.176183978383335},-89.444552882643336,-268.08396128875813,-332.24131022523579]
[null,"Revenue recovered from generation","(£m)",{"$f":"SUM(D7:D11)","v":369.22075032835795},{"$f":"SUM(E7:E11)","v":421.87000008755444},486.82064765206474,658.21277318997284,721.12399758321737]
[null,"New generation residual (£/kW)","(£/kW)",{"$f":"D14/(D6)","v":0.61882294712988195},{"$f":"E14/(E6)","v":-0.2211742388865629},-1.1484338476281926,-3.0435919450085982,-3.7590475226774736]
[null,"Increase in generation residual","(£/kW)",{"$f":"D16-TII!C8","v":4.5758468565250618},{"$f":"E16-TII!D8","v":5.3364044297523376},{"$f":"F16-TII!E8","v":5.5124204065438063},{"$f":"G16-TII!F8","v":5.5143592390640119},{"$f":"H16-TII!G8","v":6.153036542994613}]
[null,"Impact on demand tariffs"]
[null,"New HH demand residual","(£/kW)",{"$f":"((TII!C5*TII!C6-TII!C16+TII!C17)-D12)/TII!C18","v":45.429625963226037},{"$f":"((TII!D5*TII!D6-TII!D16+TII!D17)-E12)/TII!D18","v":48.284519708351958},{"$f":"((TII!E5*TII!E6-TII!E16+TII!E17)-F12)/TII!E18","v":49.047251661113641},{"$f":"((TII!F5*TII!F6-TII!F16+TII!F17)-G12)/TII!F18","v":51.303995406387614},{"$f":"((TII!G5*TII!G6-TII!G16+TII!G17)-H12)/TII!G18","v":52.72629886008702}]
[null,"Reduction in HH residual","(£/kW)",{"$f":"D19-TII!C15","v":-6.7489620967944646},{"$f":"E19-TII!D15","v":-7.8014991947121857},{"$f":"F19-TII!E15","v":-8.5649471481781774},{"$f":"G19-TII!F15","v":-9.6673744177848207},{"$f":"H19-TII!G15","v":-10.799570859908478}]
[null,"Revised revenue from demand","(£m)",{"$f":"(TII!C6*TII!C5)-D12","v":2196.6218479567424},{"$f":"(TII!D6*TII!D5)-E12","v":2287.2261489114453},{"$f":"(TII!E6*TII!E5)-F12","v":2350.6653509833295},{"$f":"(TII!F6*TII!F5)-G12","v":2448.3154410888683},{"$f":"(TII!G6*TII!G5)-H12","v":2526.4685879466488}]
[null,"Flat rate NHH 'residual' (current)","p/kWh",{"$f":"(TII!C6*TII!C5)*(1-THH!C6/THH!C5)/THH!C7/10","v":6.5019406798813169},{"$f":"(TII!D6*TII!D5)*(1-THH!D6/THH!D5)/THH!D7/10","v":6.9174296016474814},{"$f":"(TII!E6*TII!E5)*(1-THH!E6/THH!E5)/THH!E7/10","v":7.184803582851079},{"$f":"(TII!F6*TII!F5)*(1-THH!F6/THH!F5)/THH!F7/10","v":7.6004306114817908},{"$f":"(TII!G6*TII!G5)*(1-THH!G6/THH!G5)/THH!G7/10","v":7.9753176613520385}]
[null,"Flat rate NHH 'residual' (with update)","p/kWh",{"$f":"(D21-D19*THH!C6)/THH!C7/10","v":5.4963054035312711},{"$f":"(E21-E19*THH!D6)/THH!D7/10","v":5.7052556289905425},{"$f":"(F21-F19*THH!E6)/THH!E7/10","v":5.9036990834104346},{"$f":"(G21-G19*THH!F6)/THH!F7/10","v":6.1362986702650346},{"$f":"(H21-H19*THH!G6)/THH!G7/10","v":6.3576123486525855}]
[null,"Reduction in NHH tariff","p/kWh",{"$f":"D23-D22","v":-1.0056352763500458},{"$f":"E23-E22","v":-1.2121739726569389},-1.2811044994406444,-1.4641319412167562,-1.6177053126994529]

{"sheet":"TQQ","index":37,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table QQ – The effect of reducing chargeable demand volumes by 1GW",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"System Gross Triad Demand (-1GW)","GW",49.24716226099649,49.027892072668919,49.126289487887213,49.242463099443981,49.356879565557435]
[null,"HH Gross Triad Demand (-1GW)","GW",6.0911235065630303,5.8199547166517158,5.7301598775429099,5.7109059472597989,5.6909324246244122]
[null,"Embedded Export Volume","GW",7.0911235065630303,6.8199547166517158,6.7301598775429099,6.7109059472597989,6.6909324246244122]
[null,"NHH Demand","TWh",24.125076702721522,23.970719930411136,23.956721661931464,23.907797554868196,23.858594801801839]
[null,"Demand Residual","£/kW",53.238112825802716,57.229980361165062,58.784935431777768,62.209556665091469,64.812941963604786]
[null,null,"Change",1.0595247657822071,1.143961458100911,1.1727366224859495,1.2381868409190346,1.2870722436092876]
[null,"Change to NHH","p/kWh",0.18953262788267441,0.20620246351722521,0.21243403495006669,0.22545029966415281,0.23555967575995221]

{"sheet":"TRR","index":38,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[[8,3,9,7]]}
["Table RR – The effect of reducing NHH demand by 10%",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"System Gross Triad Demand","GW",50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]
[null,"HH Gross Triad Demand","GW",7.0911235065630303,6.8199547166517158,6.7301598775429099,6.7109059472597989,6.6909324246244122]
[null,"Embedded Export Volume","GW",17.664453483366749,17.546172693171332,17.590419179491956,17.626416371027169,17.648539541746342]
[null,"NHH Demand","TWh",21.71256903244937,21.573647937370023,21.561049495738317,21.517017799381378,21.472735321621656]
[null,"Demand Residual","£/kW","HH tariffs and demand residual are unchanged"]
[null,null,"Change"]
[null,"Change to NHH","p/kWh",0.75202435602600759,0.80082705848101943,0.83176942261469355,0.87908588806338206,0.92263542803604248]

{"sheet":"TSS","index":39,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Table SS – The effect of increasing embedded export volumes by 2GW",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"System Gross Triad Demand","GW",50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]
[null,"HH Gross Triad Demand (+2GW)","GW",9.0911235065630294,8.8199547166517167,8.7301598775429099,8.7109059472597998,8.6909324246244122]
[null,"Embedded Export Volume","GW",17.664453483366749,17.546172693171332,17.590419179491956,17.626416371027169,17.648539541746342]
[null,"NHH Demand","TWh",24.125076702721522,23.970719930411136,23.956721661931464,23.907797554868196,23.858594801801839]
[null,"Embedded Export Revenue","£m",22.954718256425085,20.472362756455894,23.171414757487401,25.122478082720523,25.277460319288668]
[null,null,"Change",5.0499185574406091,4.6422833678164306,5.3083592334871135,5.7680522605950948,5.8169729285936995]
[null,"Demand Residual","£/kW",52.279089627277386,56.178812806134729,57.718098513573139,61.086174153115834,63.641384679992591]
[null,null,"Change",0.10050156725687742,9.2793903070578665E-2,0.10589970428132034,0.11480432894339998,0.1155149599970926]
[null,"Change to NHH","p/kWh",1.7145008274476257E-2,1.5952150606463465E-2,1.8298989093707373E-2,1.9943294809521631E-2,2.0173192332611157E-2]

{"sheet":"TTT","index":40,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Table TT – The effect of increasing the value of the AGIC by £2/kW",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"System Gross Triad Demand","GW",50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]
[null,"HH Gross Triad Demand","GW",7.0911235065630303,6.8199547166517158,6.7301598775429099,6.7109059472597989,6.6909324246244122]
[null,"Embedded Export Volume","GW",17.664453483366749,17.546172693171332,17.590419179491956,17.626416371027169,17.648539541746342]
[null,"NHH Demand","TWh",24.125076702721522,23.970719930411136,23.956721661931464,23.907797554868196,23.858594801801839]
[null,"Embedded Export Revenue","£m",30.287647455168038,22.875840155047449,25.485131930269802,28.063370538211231,27.620454114593098]
[null,null,"Change",12.382847756183562,7.0457607664079855,7.6220764062695139,8.7089447160858029,8.1599667238981297]
[null,"Demand Residual","£/kW",52.425026807981325,56.226855553870337,57.764256272234718,61.144708155512767,63.687912459623057]
[null,null,"Change",0.24643874796081633,0.14083665080618601,0.15205746294289924,0.17333833134033227,0.16204273962755877]
[null,"Change to NHH","p/kWh",4.4084088472105425E-2,2.5386226209020597E-2,2.7544275311157801E-2,3.1561616916358032E-2,2.9657026165742933E-2]

{"sheet":"TUU","index":41,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Table UU – The effect on embedded export tariffs of increasing the value of the AGIC by £2/kW",null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"1 Northern Scotland",null,0,0,0,0,0]
[null,"2 Southern Scotland",null,0,0,0,0,0]
[null,"3 Northern",null,0,0,0,0,0]
[null,"4 North West",null,1.810171939979492,0,0.51860219070818037,0.94492517582756719,0.60995390000450289]
[null,"5 Yorkshire",null,2.8335479399794909,0.97708809693584708,0.79415719070818458,0.99014317582756561,0.75425290000449952]
[null,"6 N Wales & Mersey",null,3.0553969399794898,0.88165709693584926,1.8964271907081818,3.2355351758275681,4.596507900004501]
[null,"7 East Midlands",null,6.2886329399794878,5.0407650969358526,5.5328411907081838,5.7678521758275672,5.9808089000045017]
[null,"8 Midlands",null,7.2926819399794898,5.7899300969358505,6.6674011907081852,7.5251611758275665,8.1242529000044978]
[null,"9 Eastern",null,8.4385569399794935,7.744995096935849,7.8459731907081807,7.6543981758275628,7.9150659000044978]
[null,"10 South Wales",null,4.4052009399794887,2.9914650969358503,5.6553531907081842,7.2747061758275642,6.7483269000045052]
[null,"11 South East",null,10.855810939979493,10.085430096935848,10.451272190708183,10.333570175827571,10.743407900004504]
[null,"12 London",null,14.286613939979491,13.403281096935853,14.288877190708186,14.279494175827562,14.856063900004505]
[null,"13 Southern",null,12.284974939979493,11.273667096935849,12.250986190708185,12.220251175827567,12.759372900004498]
[null,"14 South Western",null,10.521412939979493,9.4013410969358482,11.602841190708185,9.3917951758275642,10.041537900004505]

{"sheet":"TVV","index":42,"n_rows":8,"n_cols":11,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Table VV – The split of revenue recovered through the demand residual from the HH and NHH charging bases",null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Total Generation Residual","£m",-293.2552002062331,-406.46874369645792,-518.77357308067667,-753.79666374282078,-876.07399937735067]
[null,"Total Demand Residual","£m",2621.8259808015446,2805.8653004681623,2887.8857555482728,3063.3517985135359,3198.964570787105]
[null,"Demand Residual from HH Tariffs","%",0.35155126555432331,0.3507278033558624,0.35092202832492919,0.35082707502097432,0.35046928431636581]
[null,"Demand Residual from NHH Tariffs","%",0.64844873444567663,0.6492721966441376,0.64907797167507075,0.64917292497902568,0.64953071568363419]

{"sheet":"TWW","index":43,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["Table WW - Generation zone 1 tariffs with remote island links in the wider network (2024/25 model)",null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,null,null,null,null,"Example tariffs for a generator of each technology type:"]
[null,null,null,"System Peak","Shared \nYear Round","Not Shared Year Round","Residual","Conventional Carbon 80%","Conventional Low Carbon 80%","Intermittent 40%"]
[null,"Zone","Zone Name","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)"]
[null,1,"North Scotland",1.9468270000000001,36.524773000000003,44.213394999999998,-10.130585,56.406776400000012,65.249455400000002,48.692719199999999]
[null,2,"East Aberdeenshire",1.7069319999999999,-8.7917950000000005,44.213394999999998,-10.130585,19.913626999999998,28.756305999999999,30.566092000000001]
[null,3,"Western Highlands",2.0906929999999999,17.971325,24.184823000000002,-10.130585,25.685026400000002,30.521991000000003,21.242768000000002]
[null,4,"Skye and Lochalsh",2.0195639999999999,17.971325,30.132114000000001,-10.130585,30.371730200000005,36.398153000000008,27.190059000000002]
[null,5,"Eastern Grampian and Tayside",4.3781410000000003,16.077929999999999,21.761379000000002,-10.130585,24.519003200000004,28.871278999999998,18.061966000000002]
[null,6,"Central Grampian",4.0952270000000004,15.388164,20.710595000000001,-10.130585,22.843649200000005,26.985768200000006,16.735275600000001]
[null,7,"Argyll",4.037096,13.835993,29.136150000000001,-10.130585,28.2842254,34.111455399999997,24.539962200000002]
[null,8,"The Trossachs",3.024877,13.835993,18.312732,-10.130585,18.613272000000002,22.275818400000002,13.716544200000001]
[null,9,"Stirlingshire and Fife",1.9311849999999999,13.552104,17.985688,-10.130585,17.030833600000001,20.627971200000001,13.275944599999999]
[null,10,"South West Scotlands",1.5059739999999999,12.191547999999999,16.192042000000001,-10.130585,14.082260999999999,17.320669400000003,10.938076200000001]
[null,11,"Lothian and Borders",2.9661629999999999,12.191547999999999,9.6353950000000008,-10.130585,10.297132399999999,12.224211400000002,4.3814292000000012]
[null,12,"Solway and Cheviot",1.6035889999999999,8.6204190000000001,8.8753930000000008,-10.130585,5.4696536000000009,7.2447322000000014,2.1929756000000005]
[null,13,"North East England",3.783439,6.9823009999999996,5.2434339999999997,-10.130585,3.4334420000000012,4.4821287999999981,-2.0942305999999995]
[null,14,"North Lancashire and The Lakes",1.165117,6.9823009999999996,0.83054700000000004,-10.130585,-2.7151896000000004,-2.5490801999999997,-6.5071175999999999]
[null,15,"South Lancashire, Yorkshire and Humber",4.3922939999999997,2.7636419999999999,0.27757500000000002,-10.130585,-3.3053173999999999,-3.249802400000001,-8.7475532000000005]
[null,16,"North Midlands and North Wales",3.1681059999999999,0.27126,0,-10.130585,-6.7454710000000002,-6.7454710000000002,-10.022081]
[null,17,"South Lincolnshire and North Norfolk",1.2274560000000001,1.538686,0,-10.130585,-7.6721801999999997,-7.6721801999999997,-9.5151105999999999]
[null,18,"Mid Wales and The Midlands",1.0964480000000001,1.09615,0,-10.130585,-8.1572169999999993,-8.1572169999999993,-9.6921250000000008]
[null,19,"Anglesey and Snowdon",3.3382450000000001,-0.74780599999999997,0,-10.130585,-7.3905848000000001,-7.3905848000000001,-10.4297074]
[null,20,"Pembrokeshire",10.157140999999999,-6.2112579999999999,0,-10.130585,-4.9424504000000011,-4.9424504000000011,-12.615088200000001]
[null,21,"South Wales & Gloucester",5.8200229999999999,-6.7893109999999997,0,-10.130585,-9.7420107999999992,-9.7420107999999992,-12.846309399999999]
[null,22,"Cotswold",2.633095,2.4900709999999999,-8.9105229999999995,-10.130585,-12.6338516,-14.4159562,-18.045079600000001]
[null,23,"Central London",-5.1635150000000003,2.4900709999999999,-7.2746420000000001,-10.130585,-19.1217568,-20.5766852,-16.4091986]
[null,24,"Essex and Kent",-3.194232,2.4900709999999999,0,-10.130585,-11.332760199999999,-11.332760199999999,-9.1345565999999998]
[null,25,"Oxfordshire, Surrey and Sussex",-0.93159800000000004,-3.282823,0,-10.130585,-13.6884414,-13.6884414,-11.443714200000001]
[null,26,"Somerset and Wessex",-0.392121,-3.4453589999999998,0,-10.130585,-13.2789932,-13.2789932,-11.5087286]
[null,27,"West Devon and Cornwall",1.3493390000000001,-2.1005210000000001,0.17183399999999999,-10.130585,-10.324195599999999,-10.2898288,-10.798959399999999]

{"sheet":"TXX","index":44,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["Table XX -  Indicative wider tariffs for the three remote islands generation zones (2024/25 model)",null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,null,null,null,null,"Example tariffs for a generator of each technology type:"]
[null,null,null,"System Peak","Shared \nYear Round","Not Shared Year Round","Residual","Conventional Carbon 80%","Conventional Low Carbon 80%","Intermittent 40%"]
[null,"Zone","Zone Name","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)"]
[null,"0_1","Shetland",1.8308338671712776,0,202.68279428737475,-10.989880893729957,152.98718840334112,193.52374726081607,191.6929133936448]
[null,"0_2","Orkney",1.7955495740090213,0,189.78236460479661,-10.989880893729957,142.63156036411635,180.58803328507568,178.79248371106667]
[null,"0_3","Western Isles",1.9468473185354505,0,178.71104150663612,-10.989880893729957,133.9257996301144,169.66800793144162,167.72116061290617]
[null,1,"North Scotland",1.9468270000000001,19.748612000000001,26.103415999999999,-10.989880893729957,28.716365400000001,33.937048600000004,24.0907768]
[null,2,"East Aberdeenshire",1.7069319999999999,9.3181829999999994,26.103415999999999,-10.989880893729957,20.132127199999999,25.352810400000003,19.918605199999998]
[null,3,"Western Highlands",2.0906929999999999,17.971325,24.184823000000002,-10.989880893729957,25.903527400000002,30.740492000000003,21.461269000000001]
[null,4,"Skye and Lochalsh",2.0195639999999999,17.971325,30.132114000000001,-10.989880893729957,30.590231200000005,36.616654000000004,27.408560000000001]
[null,5,"Eastern Grampian and Tayside",4.3781410000000003,16.077929999999999,21.761379000000002,-10.989880893729957,24.737504200000004,29.089779999999998,18.280467000000002]
[null,6,"Central Grampian",4.0952270000000004,15.388164,20.710595000000001,-10.989880893729957,23.062150200000005,27.204269200000006,16.953776600000001]
[null,7,"Argyll",4.037096,13.835993,29.136150000000001,-10.989880893729957,28.5027264,34.3299564,24.758463200000001]
[null,8,"The Trossachs",3.024877,13.835993,18.312732,-10.989880893729957,18.831773000000002,22.494319400000002,13.935045200000001]
[null,9,"Stirlingshire and Fife",1.9311849999999999,13.552104,17.985688,-10.989880893729957,17.249334600000001,20.846472200000001,13.494445599999999]
[null,10,"South West Scotlands",1.5059739999999999,12.191547999999999,16.192042000000001,-10.989880893729957,14.300761999999999,17.539170400000003,11.156577200000001]
[null,11,"Lothian and Borders",2.9661629999999999,12.191547999999999,9.6353950000000008,-10.989880893729957,10.515633399999999,12.442712400000001,4.5999302000000011]
[null,12,"Solway and Cheviot",1.6035889999999999,8.6204190000000001,8.8753930000000008,-10.989880893729957,5.6881546000000007,7.4632332000000012,2.4114766000000003]
[null,13,"North East England",3.783439,6.9823009999999996,5.2434339999999997,-10.989880893729957,3.651943000000001,4.700629799999998,-1.8757295999999997]
[null,14,"North Lancashire and The Lakes",1.165117,6.9823009999999996,0.83054700000000004,-10.989880893729957,-2.4966886000000006,-2.3305791999999999,-6.2886166000000001]
[null,15,"South Lancashire, Yorkshire and Humber",4.3922939999999997,2.7636419999999999,0.27757500000000002,-10.989880893729957,-3.0868164,-3.0313014000000011,-8.5290522000000006]
[null,16,"North Midlands and North Wales",3.1681059999999999,0.27126,0,-10.989880893729957,-6.5269700000000004,-6.5269700000000004,-9.8035800000000002]
[null,17,"South Lincolnshire and North Norfolk",1.2274560000000001,1.538686,0,-10.989880893729957,-7.4536791999999998,-7.4536791999999998,-9.2966096]
[null,18,"Mid Wales and The Midlands",1.0964480000000001,1.09615,0,-10.989880893729957,-7.9387159999999994,-7.9387159999999994,-9.4736240000000009]
[null,19,"Anglesey and Snowdon",3.3382450000000001,-0.74780599999999997,0,-10.989880893729957,-7.1720838000000002,-7.1720838000000002,-10.2112064]
[null,20,"Pembrokeshire",10.157140999999999,-6.2112579999999999,0,-10.989880893729957,-4.7239494000000013,-4.7239494000000013,-12.396587200000001]
[null,21,"South Wales & Gloucester",5.8200229999999999,-6.7893109999999997,0,-10.989880893729957,-9.5235097999999994,-9.5235097999999994,-12.627808399999999]
[null,22,"Cotswold",2.633095,2.4900709999999999,-8.9105229999999995,-10.989880893729957,-12.4153506,-14.1974552,-17.826578599999998]
[null,23,"Central London",-5.1635150000000003,2.4900709999999999,-7.2746420000000001,-10.989880893729957,-18.9032558,-20.3581842,-16.1906976]
[null,24,"Essex and Kent",-3.194232,2.4900709999999999,0,-10.989880893729957,-11.114259199999999,-11.114259199999999,-8.9160556]
[null,25,"Oxfordshire, Surrey and Sussex",-0.93159800000000004,-3.282823,0,-10.989880893729957,-13.4699404,-13.4699404,-11.225213200000001]
[null,26,"Somerset and Wessex",-0.392121,-3.4453589999999998,0,-10.989880893729957,-13.060492200000001,-13.060492200000001,-11.2902276]
[null,27,"West Devon and Cornwall",1.3493390000000001,-2.1005210000000001,0.17183399999999999,-10.989880893729957,-10.1056946,-10.071327800000001,-10.580458399999999]

{"sheet":"TYY","index":45,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table YY - Treatment of metering classes for demand charging from 2019/20 onwards",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Measurement class","Description","Settlement in 2019/20","2020/21 onwards"]
[null,"A","Non Half Hourly metered","NHH","NHH"]
[null,"B","Non Half Hourly unmetered","NHH","NHH"]
[null,"C","Half Hourly metered in 100kW premises","HH","HH"]
[null,"D","Half Hourly unmetered","HH","HH"]
[null,"E","Half Hourly metering equipment below 100kW with current transformer","HH","HH"]
[null,"F","Half Hourly metering equipment below 100kW with current transformer or whole current, at domestic premises","NHH","HH"]
[null,"G","Half Hourly metering equipment below 100kW with current transformer or whole current, NOT at domestic premises","NHH","HH"]

{"sheet":"TZZ","index":46,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
[{"$f":"\"Table ZZ – Elements of the demand location tariff for \"&TB!C4","v":"Table ZZ – Elements of the demand location tariff for 2020/21"},null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-2.481732500513421,-27.168017814091101,52.178588060020509]
[null,2,"Southern Scotland",-2.2962047884092267,-18.99782137640144,52.178588060020509]
[null,3,"Northern",-3.4866900569739046,-7.3699022551608433,52.178588060020509]
[null,4,"North West",-1.5572241488133434,-2.8006934974022029,52.178588060020509]
[null,5,"Yorkshire",-2.4001528068880185,-0.93438884594687666,52.178588060020509]
[null,6,"N Wales & Mersey",-2.7196935585064348,-0.39299901137896509,52.178588060020509]
[null,7,"East Midlands",-2.2197884916546866,2.3403313284484399,52.178588060020509]
[null,8,"Midlands",-2.0857158445989752,3.2103078497066511,52.178588060020509]
[null,9,"Eastern",1.5827446748946539,0.68772187394480566,52.178588060020509]
[null,10,"South Wales",-6.3913280390170391,4.6284390559381228,52.178588060020509]
[null,11,"South East",4.3229711069595576,0.36474976685070049,52.178588060020509]
[null,12,"London",6.1944521615858754,1.9240722024834775,52.178588060020509]
[null,13,"Southern",1.9448261492565095,4.1720592881866407,52.178588060020509]
[null,14,"South Western",-0.99736024521309097,5.3506834520605251,52.178588060020509]

{"sheet":"TAAA","index":47,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
[{"$f":"\"Table AAA – Elements of the demand location tariff for \"&TB!D4","v":"Table AAA – Elements of the demand location tariff for 2021/22"},null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-3.2443754530495172,-29.574717965361039,56.086018903064151]
[null,2,"Southern Scotland",-3.0637052921488306,-20.711837173468776,56.086018903064151]
[null,3,"Northern",-3.479815796508861,-8.1668703331380623,56.086018903064151]
[null,4,"North West",-1.9696688526179655,-3.8468767800285102,56.086018903064151]
[null,5,"Yorkshire",-2.717768573711465,-1.8949851147141414,56.086018903064151]
[null,6,"N Wales & Mersey",-3.134699448890554,-1.5734851471097921,56.086018903064151]
[null,7,"East Midlands",-2.3243568995886812,1.7752796673337081,56.086018903064151]
[null,8,"Midlands",-2.516971614289822,2.7170598946863675,56.086018903064151]
[null,9,"Eastern",1.9212380077826621,0.23391463841638771,56.086018903064151]
[null,10,"South Wales",-6.8499468624790296,4.2515696045973437,56.086018903064151]
[null,11,"South East",4.1883839232790452,0.30720378788716218,56.086018903064151]
[null,12,"London",6.25270644033463,1.5607324149783819,56.086018903064151]
[null,13,"Southern",1.8269928611834416,3.8568324956137934,56.086018903064151]
[null,14,"South Western",-1.197243462683296,5.0087422640470969,56.086018903064151]

{"sheet":"TBBB","index":48,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
[{"$f":"\"Table BBB – Elements of the demand location tariff for \"&TB!E4","v":"Table BBB – Elements of the demand location tariff for 2022/23"},null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-3.0898123754417055,-29.856821235912459,57.612198809291819]
[null,2,"Southern Scotland",-3.1985210295406468,-20.880399418915559,57.612198809291819]
[null,3,"Northern",-3.9587600756158503,-8.1011571760342651,57.612198809291819]
[null,4,"North West",-1.7908051708316695,-3.4481294158256892,57.612198809291819]
[null,5,"Yorkshire",-3.3856768641671278,-1.57770280174118,57.612198809291819]
[null,6,"N Wales & Mersey",-2.8666544924136215,-0.99445543215673671,57.612198809291819]
[null,7,"East Midlands",-2.5037204677372351,2.2790243983562384,57.612198809291819]
[null,8,"Midlands",-2.1031825817065757,3.013047081152151,57.612198809291819]
[null,9,"Eastern",1.570958258543423,0.51747822124746823,57.612198809291819]
[null,10,"South Wales",-5.7794595569686553,5.6772753521676984,57.612198809291819]
[null,11,"South East",4.5174706344429625,0.17626474134212283,57.612198809291819]
[null,12,"London",6.6429900847525438,1.8883502547023623,57.612198809291819]
[null,13,"Southern",2.1197173897963189,4.3737317956872221,57.612198809291819]
[null,14,"South Western",-0.34386880516270912,6.1891728686338414,57.612198809291819]

{"sheet":"TCCC","index":49,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
[{"$f":"\"Table CCC – Elements of the demand location tariff for \"&TB!F4","v":"Table CCC – Elements of the demand location tariff for 2023/24"},null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-1.8818963994221252,-34.304403236128351,60.971369824172434]
[null,2,"Southern Scotland",-2.1269923011120531,-25.419465945862409,60.971369824172434]
[null,3,"Northern",-3.1152402398073265,-9.8634100716422335,60.971369824172434]
[null,4,"North West",-0.938503675103454,-4.0468345641160379,60.971369824172434]
[null,5,"Yorkshire",-2.7211286402817825,-2.2189907591752567,60.971369824172434]
[null,6,"N Wales & Mersey",-1.3489150836045163,-1.3458122564615094,60.971369824172434]
[null,7,"East Midlands",-2.314641985651158,2.1522310176592025,60.971369824172434]
[null,8,"Midlands",-1.2756876380800179,2.8705857194099194,60.971369824172434]
[null,9,"Eastern",0.58190394205311591,1.1422307798066984,60.971369824172434]
[null,10,"South Wales",-5.2881370237579368,6.6325805485162261,60.971369824172434]
[null,11,"South East",3.7411597312522384,0.66214741855495651,60.971369824172434]
[null,12,"London",5.6558265851626519,2.6934043423035243,60.971369824172434]
[null,13,"Southern",1.5813339680975658,4.7086538269357217,60.971369824172434]
[null,14,"South Western",-1.2957541526393492,4.757286338211216,60.971369824172434]

{"sheet":"TDDD","index":50,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
[{"$f":"\"Table DDD – Elements of the demand location tariff for \"&TB!G4","v":"Table DDD – Elements of the demand location tariff for 2024/25"},null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-1.5297765877643219,-35.408340571674003,63.525869719995498]
[null,2,"Southern Scotland",-1.7382270346904498,-26.113665620202589,63.525869719995498]
[null,3,"Northern",-3.2812474508403819,-10.537683625154049,63.525869719995498]
[null,4,"North West",-1.1171565896023739,-4.3810600221600291,63.525869719995498]
[null,5,"Yorkshire",-2.9231239914166682,-2.4307933495604526,63.525869719995498]
[null,6,"N Wales & Mersey",-0.78202862920621219,-0.72963395686960086,63.525869719995498]
[null,7,"East Midlands",-2.0924163203424557,1.9650543770467426,63.525869719995498]
[null,8,"Midlands",-1.1765298122597512,3.1926124491230383,63.525869719995498]
[null,9,"Eastern",0.78086285715587267,1.0260323939608973,63.525869719995498]
[null,10,"South Wales",-5.9538336846292612,6.5939903982016466,63.525869719995498]
[null,11,"South East",3.4959387270478444,1.1392986833970808,63.525869719995498]
[null,12,"London",5.4608604504473668,3.2870326610387979,63.525869719995498]
[null,13,"Southern",1.4350884922495226,5.2161133877611396,63.525869719995498]
[null,14,"South Western",-1.405747658373401,5.3391152115339207,63.525869719995498]

{"sheet":"TEEE","index":51,"n_rows":153,"n_cols":13,"rows_kept":153,"cut":false,"hidden":false,"merged":[[4,0,5,0],[4,1,5,1],[4,2,4,6],[4,7,4,11],[4,12,5,12]]}
["Table EEE - Annual Load Factors",null,"Return to Index",null,null,"https://www.nationalgrideso.com/tnuos"]
[null,null,null,null,null,"  under 2019/20 charging year tariff forecasts"]
[]
[]
["Power Station","Technology","Yearly Load Factor Source",null,null,null,null,"Yearly Load Factor Value",null,null,null,null,"Specific ALF"]
[null,null,2012,2013,2014,2015,2016,2012,2013,2014,2015,2016]
["ABERTHAW","Coal","Actual","Actual","Actual","Actual","Actual",0.65541257807655495,0.59004330923389103,0.54261128391407498,0.50833521943176097,5.0742028560084002E-2,0.54699699999999996]
["ACHRUACH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.33646357776295172,0.36714027556546602,0.44346390039290601,0.38235599999999997]
["AFTON","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.34873806267123292,0.372641]
["AIKENGALL II","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.3350822747390737,0.368089]
["AN SUIDHE","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.41584343083405201,0.36942157479099302,0.35490004883714898,0.34093801902193099,0.41232310667896799,0.378882]
["ARECLEOCH","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.33829642123287701,0.29729821857726502,0.36861218962707298,0.197246025594809,0.351728172314348,0.32910800000000001]
["BAGLAN BAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.164106310386473,0.37919411976374801,0.29122807938016398,0.55203024845311399,0.24289057598769101,0.30443799999999999]
["BARROW","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.54108013952308398,0.47023147767630602,0.47179137573365698,0.44258400177574803,0.47041739599188198,0.47081299999999998]
["BARRY","CCGT_CHP","Actual","Actual","Actual","Partial","Actual",1.2989333719210201E-2,4.00253553283169E-3,2.1726858795488899E-2,0.24346810070366304,5.4067842222869896E-3,1.3374E-2]
["BEAULY CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.356682727170123,0.371167481389517,0.35009377714184697,0.304872009743754,0.21993679137922001,0.33721600000000002]
["BEINNEUN","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.30962259491185495,0.25821378974487902,0.31747599999999998]
["BHLARAIDH","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.3343385073251417,0.46320944740402498,0.39404699999999998]
["BLACK LAW","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.31964758858824799,0.26788123500503003,0.26903507340001898,0.23462257952170901,0.21213706756442999,0.25718000000000002]
["BLACKCRAIG WINDFARM","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.36020780297841432,0.37646499999999999]
["BLACKLAW EXTENSION","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.33463518219555971,0.13109509959632101,0.30487027968036501,0.25686700000000001]
["BRIMSDOWN","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.18764508209105599,0.11122891513340501,0.16446307094672999,0.45061451646297801,0.27616835465350498,0.209426]
["BURBO BANK EXT","Offshore_Wind","Generic","Generic","Actual","Actual","Actual",0,0,0.16778070946818099,0.25023333288390298,0.49385001842663501,0.30395499999999998]
["CARRAIG GHEAL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.45276001588247,0.489276742108398,0.456253571216441,0.40421056680563799,0.45537137184832199,0.454795]
["CARRINGTON","CCGT_CHP","Generic","Generic","Partial","Actual","Actual",0,0,0.3873179456354211,0.58011467672738204,0.588066414019771,0.51849999999999996]
["CLUNIE","Hydro","Actual","Actual","Actual","Actual","Actual",0.45325597142822799,0.43248848709835902,0.47971062125601699,0.32829734596531501,0.32169911552151798,0.40468100000000001]
["CLYDE (NORTH)","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.42659796826401603,0.36888200338329902,0.414119955832082,0.26885827469840801,0.39261850077119598,0.39187300000000003]
["CLYDE (SOUTH)","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.39894143162029799,0.29411498571286998,0.399615108709797,0.34875075158115898,0.39163405708471899,0.37977499999999997]
["CONNAHS QUAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.12823325623717799,0.18373886208722101,0.28271331694979002,0.37458810965521799,0.20084575565813001,0.22243299999999999]
["CONON CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.54282017709389496,0.55528666747692201,0.58986017229552101,0.486782110595463,0.50854726848313003,0.535551]
["CORBY","CCGT_CHP","Actual","Actual","Actual","Generic","Partial",8.0833811305070696E-2,9.6755250856876099E-2,4.5411090613629801E-2,0,0.44650267471817034,7.4332999999999996E-2]
["CORRIEGARTH","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.2256446215719359,0.41201308318443502,0.34075]
["CORRIEMOILLIE","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.32231556767602521,0.30421041816870897,0.33704000000000001]
["CORYTON","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",9.7852081906392704E-2,0.17512277825342501,0.26399989725637502,0.63038258875570796,0.16402197017694101,0.201048]
["COTTAM","Coal","Actual","Actual","Actual","Actual","Actual",0.67395065987442904,0.51442571974885798,0.34415738035063798,0.14938710884703199,0.21658024514840199,0.35838799999999998]
["COTTAM DEVELOPMENT CENTRE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.16024885613548401,0.31313200682041498,0.28238223679831898,0.67248224669094303,0.56300656789377601,0.38617400000000002]
["COUR","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.38324651608781651,0.55427298140104797,0.44070399999999998]
["COWES","Gas_Oil","Actual","Actual","Actual","Actual","Actual",9.5630609352857798E-4,3.1354939414300299E-3,4.91223919730298E-3,5.3193958798981996E-3,6.94162998615058E-3,4.4559999999999999E-3]
["CRUACHAN","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",9.6968557233291799E-2,9.0515564030718101E-2,8.8672791180245097E-2,7.1914205064342096E-2,9.6225170454545497E-2,9.1804999999999998E-2]
["CRYSTAL RIG II","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.50254902637151699,0.47595772367811501,0.48383573641799299,0.40267936437032598,0.52580234597313202,0.48744700000000002]
["CRYSTAL RIG III","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.39950324776240453,0.51902032459797798,0.43437199999999998]
["DAMHEAD CREEK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.77178298732238504,0.67464099449785897,0.64898267657740205,0.68111906733032701,0.63510756785501599,0.66824799999999995]
["DEESIDE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.17303464157467799,0.13901820499179901,0.174579468789407,0.27109004171057199,0.20816400035813401,0.18525900000000001]
["DERSALLOCH","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.33772827680984346,0.39857562868109397,0.37363200000000002]
["DIDCOT B","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.186624277581382,0.25534496906760901,0.41138874162700501,0.50135842185888901,0.441233777213139,0.36932199999999998]
["DIDCOT GTS","Gas_Oil","Actual","Actual","Actual","Actual","Actual",9.0184133905595704E-4,2.84283027319559E-3,4.8611452983037999E-3,4.5171427134897701E-4,6.3372002139125798E-3,2.869E-3]
["DINORWIG","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",0.150897882433979,0.15064992945149899,0.14635290296391601,0.15959556169383099,0.14946748554311201,0.150338]
["DRAX","Coal","Actual","Actual","Actual","Actual","Actual",0.80515072689948997,0.82214882916342302,0.76202974091981301,0.62270490335673701,0.55889599091784803,0.729962]
["DUDGEON","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.42479123656399509,0.46978164326484001,0.463364]
["DUNGENESS B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.61006793810905702,0.54691735244298501,0.70761712753741102,0.79340330167886197,0.68208599259612801,0.66659000000000002]
["DUNLAW EXTENSION","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.348226027397261,0.30079745596868901,0.29120287841912801,0.26554948390314997,0.31084012125398103,0.30094700000000002]
["DUNMAGLASS","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.38971283211726665,0.756935856893034,0.51041400000000003]
["EDINBANE WIND","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.39478456918801003,0.31245787009463399,0.355936875786455,0.32500929510511201,0.34592910517724501,0.34229199999999999]
["EGGBOROUGH","Coal","Actual","Actual","Actual","Partial","Actual",0.72184276055641805,0.45742090994680601,0.27015724542514002,0.40028347224945743,7.1714846409298497E-2,0.48314000000000001]
["ERROCHTY","Hydro","Actual","Actual","Actual","Actual","Actual",0.28262804566209998,0.25358466666666701,0.28150746812386201,0.16177510502283099,0.13608132115677299,0.232289]
["EWE HILL","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.33331440986692951,0.33184895796745101,0.34991899999999998]
["FALLAGO","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.54868317716260695,0.44726670709665101,0.55799188708004499,0.43217618673896502,0.494158411022324,0.49670300000000001]
["FARR WINDFARM","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.44721190688902102,0.38571157186817601,0.40996274723806098,0.34176565291840399,0.38304598471312301,0.39290700000000001]
["FASNAKYLE G1 & G3","Hydro","Actual","Actual","Actual","Actual","Actual",0.35369476622989898,0.57483445006948597,0.53157307505741702,0.30976839884852098,0.38167328022632502,0.42231400000000002]
["FAWLEY CHP","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.63361911955956296,0.72848387954453497,0.57697838489428499,0.632006259753772,0.760792769204092,0.66470300000000004]
["FFESTINIOG","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",5.4631331494165401E-2,4.3250886288686001E-2,3.4113434780408798E-2,5.6748704020801601E-2,4.2117838977676299E-2,4.6667E-2]
["FIDDLERS FERRY","Coal","Actual","Actual","Actual","Actual","Actual",0.49037387413162697,0.45243520014799399,0.27459099161581302,8.2478041080199002E-2,0.139908421362331,0.28897800000000001]
["FINLARIG","Hydro","Actual","Actual","Actual","Actual","Actual",0.59914200913241999,0.59409224436142305,0.65134884362753098,0.49640155666251601,0.52641482634564896,0.57321599999999995]
["FOYERS","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",0.147097059360731,0.12304765791476401,0.15432328969338199,0.113046172374429,0.145333159436834,0.138493]
["FREASDAIL","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.32560000103742975,0.38970883726192102,0.36663400000000002]
["GALAWHISTLE","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.34976463860960666,0.42445535743829199,0.38627099999999998]
["GALLOPER","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.54759290999865684,0.51287700000000003]
["GARRY CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.55930840843547303,0.64382752042778102,0.60277189387402896,0.61049780401345799,0.60000964011055002,0.60442600000000002]
["GLANDFORD BRIGG","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",1.56726410369716E-2,5.4007747827367796E-3,1.81907428106199E-2,2.7682205617822E-2,1.84180838060975E-2,1.7427000000000002E-2]
["GLEN APP","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.25137326719852493,0.248393296746932,0.29478700000000002]
["GLENDOE","Hydro","Actual","Actual","Actual","Actual","Actual",0.36380152641225899,0.32349442821817398,0.348531586003127,0.23860458746417801,0.240105310790244,0.30404399999999998]
["GLENMORISTON","Hydro","Actual","Actual","Actual","Actual","Actual",0.44459442383308001,0.48748697044647399,0.50692112078779605,0.346708965943683,0.44395957635717898,0.45867999999999998]
["GORDONBUSH","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.46559426451402502,0.47798074853229,0.47716060206869598,0.50412572080887097,0.34176195694716299,0.47357900000000003]
["GRAIN","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.413833251312336,0.44003087697299798,0.39789525285981697,0.53822697901710603,0.397755364544297,0.41725299999999999]
["GRANGEMOUTH","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.55904693683409401,0.62616791286149198,0.59827419171220397,0.51455779109588995,0.58978594939117202,0.58236900000000003]
["GREAT YARMOUTH","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.20740867157111401,0.186633121089126,0.598956855899615,0.63512032949997199,0.501520629404138,0.43596200000000002]
["GREATER GABBARD","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.48303838013698602,0.42132704178082198,0.50246784858834204,0.43113151301369901,0.46493850981735102,0.45970299999999997]
["GRIFFIN WIND","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.31956575911426399,0.31315162916370198,0.310283896707019,0.25822831413394698,0.28896986809802699,0.30413499999999999]
["GUNFLEET SANDS I","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.56647192969225302,0.47013226582747403,0.50465008382700005,0.45794015019586098,0.47301896188426201,0.48259999999999997]
["GUNFLEET SANDS II","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.52236125677796796,0.44721115689212398,0.49052130827356599,0.43989288670091298,0.46992754530536501,0.46922000000000003]
["GWYNT Y MOR","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",8.0035578386605799E-2,0.61618518157837898,0.63127610364584397,0.448323335998282,0.504030505306031,0.52284600000000003]
["HADYARD HILL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.319488341529095,0.27763546423135499,0.36652655843457499,0.31436362732595802,0.340375022282559,0.32474199999999998]
["HARESTANES","Onshore_Wind","Partial","Actual","Actual","Actual","Actual",0.24141903753342409,0.28635514423425401,0.27809293828130799,0.22546389403880401,0.29012459543378999,0.284858]
["HARTLEPOOL","Nuclear","Actual","Actual","Actual","Actual","Actual",0.737556674724684,0.56280333026901697,0.53866646784165795,0.78039047981145004,0.80621774296058402,0.69358299999999995]
["HEYSHAM","Nuclear","Actual","Actual","Actual","Actual","Actual",0.73362806206759101,0.68825209852353597,0.72734398547746304,0.79616878170588201,0.85161689582172095,0.75238000000000005]
["HINKLEY POINT B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.68866352327825597,0.70141130281830399,0.67641227236746504,0.71226459331399705,0.834643153267142,0.70077999999999996]
["HUMBER GATEWAY","Offshore_Wind","Generic","Partial","Actual","Actual","Actual",0,0.43934259907638029,0.62963062489650701,0.59719514476961399,0.54991295973432897,0.59224600000000005]
["HUNTERSTON","Nuclear","Actual","Actual","Actual","Actual","Actual",0.847952648635664,0.79136830459257002,0.82178591270143997,0.83293933870734604,0.79864447069802602,0.81779000000000002]
["IMMINGHAM","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.37821875501420898,0.56831612756896199,0.69468623295527698,0.71955030591358005,0.64317510881300999,0.63539199999999996]
["INDIAN QUEENS","Gas_Oil","Actual","Actual","Actual","Actual","Actual",2.3211529680365302E-3,8.7568493150684903E-4,7.22710122300286E-4,8.4737442922374403E-4,7.4029109589041097E-4,8.2100000000000001E-4]
["KEADBY","CCGT_CHP","Actual","Generic","Partial","Actual","Actual",6.2901873077998299E-7,0,0.35185791673461503,0.28607587136916801,0.38695736550848198,0.22434499999999999]
["KEITH HILL","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.36985771518264854,0.37968099999999999]
["KILBRAUR","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.51377731206978805,0.543549614939004,0.50380721053204003,0.46534190349621801,0.56750149253731297,0.52037800000000001]
["KILGALLIOCH","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.25273920687061607,0.25325405952094798,0.29686200000000001]
["KILLIN CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.455355871630579,0.44820519222271299,0.53234830189787896,0.27496182979820299,0.34923094896155599,0.417597]
["KILLINGHOLME (POWERGEN)","Gas_Oil","Generic","Generic","Generic","Generic","Partial",0,0,0,0,5.4426092085235927E-3,3.6240000000000001E-3]
["LANGAGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.40874856984283198,0.34862899921794199,0.16531039232557401,0.44541262456166902,0.42336801193269302,0.39358199999999999]
["LINCS WIND FARM","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.465986773515982,0.438178385844749,0.491306424778235,0.445192400203339,0.51091140393122103,0.46749499999999999]
["LITTLE BARFORD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.33628590043810902,0.49664404387264,0.39982893621080101,0.648596694742687,0.66306726983833197,0.51502300000000001]
["LOCHLUICHART","Onshore_Wind","Partial","Actual","Actual","Actual","Actual",0.27672843103202965,0.202103088809477,0.29266281084184698,0.31689689299186002,0.343321940970154,0.31762699999999999]
["LONDON ARRAY","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.51270301116184702,0.64088023646444903,0.66868203335068099,0.53624547655287402,0.50551464032035898,0.563276]
["LYNEMOUTH","Coal","Generic","Generic","Partial","Generic","Actual",0,0,0.68019590251732409,0,1.07832272496656E-2,0.35571399999999997]
["MARCHWOOD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.48684462455606298,0.66402085743277495,0.55087936395108394,0.75424782174409399,0.67369242493051396,0.62953099999999995]
["MARK HILL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.30286296273646401,0.26794246790729698,0.34022684469189302,0.21965297880589299,0.31091456664082001,0.29390699999999997]
["MEDWAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.14554548744292201,0.28096225684931497,0.34179949796591003,0.35150475724536401,0.36726104075420102,0.32475599999999999]
["MILLENNIUM","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.52661775553213896,0.53263637161924804,0.48403756830601102,0.44976350544432703,0.53648756585879898,0.51443099999999997]
["MINNYGAP","Onshore_Wind","Generic","Generic","Generic","Generic","Actual",0,0,0,0,0.30996197260274,0.35971599999999998]
["NANT","Hydro","Actual","Actual","Actual","Actual","Actual",0.355883485540335,0.36404047184170502,0.37378785670916798,0.30635013698630098,0.34902575342465703,0.35631699999999999]
["ORMONDE","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.49656084094368302,0.42871113394216198,0.47198584168184599,0.41218757229832598,0.37716158295281599,0.43762800000000002]
["PEMBROKE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.60392779833506705,0.67534601032848096,0.64559626876473897,0.77647842086793295,0.70286596891281095,0.67460299999999995]
["PEN Y CYMOEDD","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.26944647543301026,0.36094778398622102,0.33832899999999999]
["PETERBOROUGH","CCGT_CHP","Actual","Actual","Partial","Actual","Actual",1.83111746342372E-2,1.0929220948653401E-2,4.1031739247611623E-2,1.7913749883515101E-2,4.3488631068865904E-3,1.5717999999999999E-2]
["PETERHEAD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.41881070118411901,4.8577519977168896E-3,0.23381269296448101,0.42229194520547902,0.65780801080042794,0.35830499999999998]
["RACE BANK","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.45306214474534423,0.38197767608929001,0.44352000000000003]
["RAMPION","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.40988458053652976,0.466974]
["RATCLIFFE-ON-SOAR","Coal","Actual","Actual","Actual","Actual","Actual",0.717403170646567,0.56176677811066,0.196813985540261,0.15465655751594601,0.193779864730829,0.31745400000000001]
["ROBIN RIGG EAST","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.46756217738733402,0.553208902868771,0.51970033088817602,0.50509602690093303,0.42559880757395302,0.49745299999999998]
["ROBIN RIGG WEST","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.48062881179273398,0.53414963519952396,0.56088136161598101,0.51538305290847697,0.473990817947191,0.51005400000000001]
["ROCKSAVAGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",2.6154584954055999E-2,4.4251747561869302E-2,0.198061320667206,0.58680632039573799,0.29812207692090897,0.180145]
["RYE HOUSE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",7.4694763387297594E-2,5.3701021809241002E-2,7.7905599978345896E-2,0.156538393045311,0.13473585656352799,9.5779000000000003E-2]
["SALTEND","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.69006230759651399,0.67951750726442595,0.55622808960506698,0.77401942963885395,0.70159584142797904,0.69039200000000001]
["SANQUHAR","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.3520975587138509,0.37376100000000001]
["SEABANK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.18278149907861699,0.25695602811882501,0.27213631809566802,0.41681524906936601,0.554605918403973,0.315303]
["SELLAFIELD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.25022062895861003,0.18971908307556301,0.28678966155473301,0.19858754308440099,0.136007126233613,0.212842]
["SEVERN POWER","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.32416296817083001,0.246354070641955,0.183226499383907,0.64424587201181804,0.55691995366639901,0.37581199999999998]
["SHERINGHAM SHOAL","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.49351672718707001,0.46228559650648698,0.53618380316303904,0.46971540552294,0.54307147568311898,0.499805]
["SHOREHAM","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.20750114943466,0.102239023700805,0.48951352730072001,0.68986288948684504,0.64299415035877405,0.44667000000000001]
["SIZEWELL B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.82505061918863198,0.84792408129511598,0.98782564327603695,0.81635853057032604,0.73370826104752496,0.82977800000000002]
["SLOY G2 & G3","Hydro","Actual","Actual","Actual","Actual","Actual",0.143470861872146,0.15594133847031999,0.139438866120219,8.1781719463470307E-2,0.120303067922374,0.134404]
["SOUTH HUMBER BANK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.243372537444699,0.344672563207363,0.486753363016934,0.55341943091493295,0.34617422602390102,0.39253300000000002]
["SPALDING","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.33479965909090897,0.39309199486301399,0.479407452858504,0.60974755059153196,0.529683071035699,0.46739399999999998]
["STAYTHORPE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.37621608862358402,0.56614805229633003,0.69442160164170097,0.65779093798529298,0.52070147359312802,0.58154700000000004]
["STRATHY NORTH & SOUTH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.49633997511837152,0.36198723621109402,0.40231283938618001,0.420213]
["STRONELAIRG","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.37536553170038206,0.381517]
["SUTTON BRIDGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",9.4123529780721499E-2,0.17202490786737401,0.13199924048831199,0.38018402537340901,0.29187766389227099,0.19863400000000001]
["TAYLORS LANE","Gas_Oil","Actual","Actual","Actual","Actual","Actual",4.8263651065448999E-4,6.4048230593607297E-4,1.70770719489982E-3,8.0470684297311006E-3,1.1712294174622899E-2,3.4650000000000002E-3]
["THANET","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.39748861149162801,0.35593473325723002,0.41343358492714,0.337132357686454,0.38506919672755002,0.379498]
["TODDLEBURN","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.39537385431143102,0.33721112517371699,0.35082324829730199,0.31343541956191101,0.38015814638343198,0.35606399999999999]
["TORNESS","Nuclear","Actual","Actual","Actual","Actual","Actual",0.86466944171975102,0.914945432098766,0.85772513492545299,0.97994229362797602,0.864413034242422,0.88134299999999999]
["USKMOUTH","Coal","Actual","Partial","Actual","Actual","Actual",0.38989883958705601,0.46942842721361921,0.25518398664338499,0.24330435053400001,9.9967738733373001E-4,0.29612899999999998]
["WALNEY 4","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.4520329757771554,0.48102400000000001]
["WALNEY I","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.57704640787294903,0.52055501154097095,0.50753480541544105,0.47461680716543703,0.55947165437302404,0.52918699999999996]
["WALNEY II","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.61921902064830203,0.58235492184755899,0.35798761609519802,0.54972707737467996,0.62828977495107696,0.58376700000000004]
["WALNEY III","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.50176200649993052,0.49759999999999999]
["WEST BURTON","Coal","Actual","Actual","Actual","Actual","Actual",0.68917587279646397,0.61536402029860804,0.32732506774452902,0.10107107477140199,0.11819860497342299,0.35362900000000003]
["WEST BURTON B","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.30302118792052302,0.468420860137581,0.59347685253559601,0.54287794643958998,0.63242001277420501,0.53492499999999998]
["WEST OF DUDDON SANDS","Offshore_Wind","Partial","Actual","Actual","Actual","Actual",0.4048096442541857,0.40050571852064398,0.48753974712471099,0.48769068050873798,0.554034060699514,0.50975499999999996]
["WESTERMOST ROUGH","Offshore_Wind","Generic","Partial","Actual","Actual","Actual",0,0.26289956433901318,0.54801391276822597,0.58106107250250605,0.63474022663993801,0.58793799999999996]
["WHITELEE","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.35107409810261198,0.29810464668014103,0.31877331773119499,0.27289283778725898,0.29633575829029102,0.30440499999999998]
["WHITELEE EXTENSION","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.27010190994205902,0.27778665935186397,0.26765484906361098,0.23525274249678599,0.25166449827104698,0.26313999999999999]
["WHITESIDE HILL","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.38370395355995268,0.384297]
["WILTON","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",4.4940875651492102E-2,0.215866700106084,0.16137916965649199,0.14412988600667101,0.155749761164545,0.153753]
["WINDY STANDARD II","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.43298126354827943,0.40072200000000002]

{"sheet":"TFFF","index":52,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Table FFF - Generic Annual Load Factors",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Technology","Generic ALF"]
[null,"Gas_Oil",2.715E-3]
[null,"Pumped_Storage",0.106826]
[null,"Tidal",0.189]
[null,"Biomass",0.268847]
[null,"Wave",0.31]
[null,"Onshore_Wind",0.38459300000000002]
[null,"CCGT_CHP",0.48637900000000001]
[null,"Hydro",0.42416500000000001]
[null,"Offshore_Wind",0.49551899999999999]
[null,"Coal",0.376162]
[null,"Nuclear",0.76317800000000002]

{"sheet":"TGGG","index":53,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Table GGG - Summary of in flight CUSC modification proposals",null,null,null,"Return to Index"]
[]
[]
[null,"Name","Title","Effect of proposed change","Possible implementation"]
[null,"CMP280","‘Creation of a New Generator TNUoS Demand Tariff which Removes Liability for TNUoS Demand Residual Charges from Generation and Storage Users'","Change the structure of demand TNUoS charges applied to storage and, potentially other generators."," April 2020"]
[null,"CMP286","Improving TNUoS Predictability through Increased Notice of the Target Revenue used in the TNUoS Tariff Setting Process v1","Fixes target revenue to be recovered from the TNUoS setting process earlier, to provide more stability to future tariffs."," April 2020"]
[null,"CMP287","Improving TNUoS Predictability Through Increased Notice of Inputs Used in the TNUoS Tariff Setting Process.","Fixes parameters associated with the TNUoS setting process earlier, to provide more stability to future tariffs."," April 2020"]
[null,"CMP292","Introducing a Section 8 cut-off date for changes to the Charging Methodologies","Introduces a cut off for changes to the charging methodologies to bring more stability and predictability to following years’ charges"," April 2020"]
[null,"CMP301","Clarification on the treatment of project costs associated with HVDC and subsea circuits","Clarification of the legal text to ensure that it is clear that AC substation costs are not included in the circuit expansion factor calculation for HVDC and subsea circuits. We already calculate in this manner.","April 2019(?), but has no immediate impact on charges "]
[null,"CMP302","Extend the small generator discount until an enduring solution acknowledging the discrepancy between England & Wales and Scotland is implemented.","Maintain a discount for 132kV connected generation, paid for by a charge on HH and NHH Demand ","Ofgem has approved an extension of the SGD in NGESO's licence, so this modification is unlikely to be progressed further"]
[null,"CMP303","Improving local circuit charge cost-reflectivity","Remove some of the cost of the HVDC and subsea circuits from the calculation of the local circuit, reducing the local circuit tariffs for these circuits."," April 2019"]
[null,"CMP310","CUSC section 14 changes in the event the UK leaves the EU without an agreement","Modify existing references to EU regulations to reflect the changes as foreseen in the relevant Statutory Instruments.","As soon as practicable following UK’s exit from the EU, in the event no agreement is in place"]
[null,"CMP312","Correcting erroneous legal text in Section 14 following implementation of CMPs 264/5 (consequential)","Address the issue caused to Generator Users liable for demand TNUoS charges which has been created through a clear error in the approved legal text for CMPs 264/5.","Implemented"]

{"sheet":"THHH","index":54,"n_rows":334,"n_cols":10,"rows_kept":334,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["Table HHH - Contracted generation TEC",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generator","Technology","Nodes","Zone",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,"Aquind Interconnector","Interconnectors","LOVE40",26,0,0,2000,2000,2000]
[null,"Auchencrosh (interconnector CCT)","Interconnectors","AUCH20",10,250,160,500,500,500]
[null,"Britned","Interconnectors","GRAI40",24,1200,1200,1200,1200,1200]
[null,"East West Interconnector","Interconnectors","CONQ40",16,505,505,505,505,505]
[null,"ElecLink","Interconnectors","SELL40",24,1000,1000,1000,1000,1000]
[null,"EuroLink","Interconnectors","LEIS40",18,0,0,0,0,1600]
[null,"FAB Link Interconnector","Interconnectors","EXET40",26,0,0,0,1400,1400]
[null,"Greenlink","Interconnectors","PEMB40",20,0,0,500,500,500]
[null,"Gridlink Interconnector","Interconnectors","KINO40",24,0,0,1500,1500,1500]
[null,"IFA Interconnector","Interconnectors","SELL40",24,2000,2000,2000,2000,2000]
[null,"IFA2 Interconnector","Interconnectors","CHIL40",26,1100,1100,1100,1100,1100]
[null,"Nemo Link","Interconnectors","RICH40",24,1020,1020,1020,1020,1020]
[null,"NeuConnect Interconnector","Interconnectors","GRAI40",24,0,0,1400,1400,1400]
[null,"NorthConnect","Interconnectors","PEHE40",2,0,0,1400,1400,1400]
[null,"NS Link","Interconnectors","BLYT4A",13,1400,1400,1400,1400,1400]
[null,"Viking Link Denmark Interconnector","Interconnectors","BICF4A",17,0,0,1500,1500,1500]
[null,"Aberarder Wind Farm","Wind Onshore","ABED10",1,49.99,49.99,49.99,49.99,49.99]
[null,"Aberdeen Offshore Wind Farm","Wind Offshore","ABBA10",10,95.5,95.5,95.5,95.5,95.5]
[null,"Abergelli Power Limited","OCGT","SWAN20_SPM",21,0,0,299,299,299]
[null,"Aberthaw","Coal","ABTH20",21,1610,1610,1610,1610,1610]
[null,"A'Chruach Wind Farm","Wind Onshore","ACHR1R",7,43,43,43,43,43]
[null,"Afton","Wind Onshore","BLAC10",10,50,50,50,50,50]
[null,"Aigas (part of the Beauly Cascade)","Hydro","AIGA1Q",1,20,20,20,20,20]
[null,"Aikengall II Windfarm","Wind Onshore","WDOD10",11,140,140,140,140,140]
[null,"Alverdiscott","Pump Storage","ALVE4A",27,0,0,0,49.9,49.9]
[null,"An Suidhe Wind Farm, Argyll (SRO)","Wind Onshore","ANSU10",7,19.3,19.3,19.3,19.3,19.3]
[null,"Arecleoch","Wind Onshore","AREC10",10,114,114,114,114,114]
[null,"Axminster","Pump Storage","AXMI40_SEP",26,0,0,49.9,49.9,49.9]
[null,"Bad a Cheo Wind Farm","Wind Onshore","MYBS11",1,29.9,29.9,29.9,29.9,29.9]
[null,"Baglan Bay","CCGT","BAGB20",21,552,552,593,593,593]
[null,"Barrow Offshore Wind Farm","Wind Offshore","HEYS40",14,90,90,90,90,90]
[null,"Barry Power Station","CCGT","ABTH20",21,235,235,235,235,235]
[null,"Beatrice Wind Farm","Wind Offshore","BLHI40",1,588,588,588,588,588]
[null,"Beaw Field Wind Farm","Wind Onshore","BEWF10",1,0,0,0,72,72]
[null,"Beinneun Wind Farm","Wind Onshore","BEIN10",3,109,109,109,109,109]
[null,"Benbrack Wind Farm","Wind Onshore","KEON10",1,0,0,0,72,72]
[null,"Bhlaraidh Wind Farm","Wind Onshore","BHLA10",3,108,108,108,108,108]
[null,"Blackcraig Wind Farm","Wind Onshore","BLCW10",10,52.9,52.9,52.9,52.9,52.9]
[null,"Blacklaw","Wind Onshore","BLKL10",11,118,118,118,118,118]
[null,"Blacklaw Extension","Wind Onshore","BLKX10",11,60,60,60,60,60]
[null,"Bolney","Pump Storage","BOLN40",26,49.9,49.9,49.9,49.9,49.9]
[null,"Braintree","Pump Storage","BRAI4A",24,49.9,49.9,49.9,49.9,49.9]
[null,"Bramford","Pump Storage","BRFO40",18,49.9,49.9,49.9,49.9,49.9]
[null,"Bredbury","Pump Storage","BRED20",16,0,0,49.9,49.9,49.9]
[null,"Burbo Bank Extension Offshore Wind Farm","Wind Offshore","BODE40",16,254,254,254,254,254]
[null,"Burwell","Pump Storage","BURW40",18,0,49.9,49.9,49.9,49.9]
[null,"C.Gen Killingholme North Power Station","CCGT","KILL40",15,0,540,540,540,540]
[null,"Cairn Duhie Wind Farm","Wind Onshore","KNOC20",1,0,0,0,84,84]
[null,"Carraig Gheal Wind Farm","Wind Onshore","FERO10",7,46,46,46,46,46]
[null,"Carrington Power Station","CCGT","CARR40",16,910,910,910,910,910]
[null,"CDCL","CCGT","COTT40",16,445,445,445,445,445]
[null,"Chirmorie Wind Farm","Wind Onshore","MAHI10",10,0,0,80,80,80]
[null,"Clashindarroch Extension","Wind Onshore","CAIN20",1,0,0,0,37.5,37.5]
[null,"Cleve Hill Solar Park","Wind Onshore","CLEH40",24,0,0,0,0,350]
[null,"Clunie (part of the Clunie Cascade)","Hydro","CLUN1S",5,61.2,61.2,61.2,61.2,61.2]
[null,"Clyde North","Wind Onshore","CLYN2Q",11,374.5,374.5,374.5,374.5,374.5]
[null,"Clyde South","Wind Onshore","BASK20",11,128.80000000000001,128.80000000000001,128.80000000000001,128.80000000000001,128.80000000000001]
[null,"Codling Park Wind Farm","Wind Offshore","PENT40",19,0,0,0,0,1000]
[null,"Connahs Quay","CCGT","CONQ40",16,1380,1380,1380,1380,1380]
[null,"Corby","CCGT","GREN40_EME",18,401,401,401,401,401]
[null,"Corriegarth","Wind Onshore","COGA10",1,69,69,69,69,69]
[null,"Corriemoillie Wind Farm","Wind Onshore","CORI10",1,47.5,47.5,47.5,47.5,47.5]
[null,"Coryton","CCGT","COSO40",24,800,800,800,800,800]
[null,"Costa Head Wind Farm","Wind Onshore","COST10",1,0,0,20.399999999999999,20.399999999999999,20.399999999999999]
[null,"Cour Wind Farm","Wind Onshore","CRSS10",7,20.5,20.5,20.5,20.5,20.5]
[null,"Coventry","Pump Storage","COVE20",18,0,49.9,49.9,49.9,49.9]
[null,"Cowes","CCGT","FAWL40",26,140,140,140,140,140]
[null,"Cowley","Pump Storage","COWL40",25,49.9,49.9,49.9,49.9,49.9]
[null,"CPG Power","CCGT","CARR40",16,0,49.9,49.9,49.9,49.9]
[null,"Creag Riabhach Wind Farm","Wind Onshore","CASS1Q",1,0,72.599999999999994,72.599999999999994,72.599999999999994,72.599999999999994]
[null,"Crookedstane Windfarm","Wind Onshore","CLYS2R",11,0,25.4,25.4,25.4,25.4]
[null,"Crossdykes","Wind Onshore","EWEH1Q",12,46,46,46,46,46]
[null,"Cruachan","Pump Storage","CRUA20",8,440,440,440,440,440]
[null,"Crystal Rig 2 Wind Farm","Wind Onshore","CRYR40",11,138,138,138,138,138]
[null,"Crystal Rig 3 Wind Farm","Wind Onshore","CRYR40",11,62,62,62,62,62]
[null,"Culligran (part of the Beauly Cascade)","Hydro","CULL1Q",1,19.100000000000001,19.100000000000001,19.100000000000001,19.100000000000001,19.100000000000001]
[null,"Cumberhead","Wind Onshore","GAWH10",11,50,50,50,50,50]
[null,"Dalquhandy Wind Farm","Wind Onshore","COAL10",11,0,0,45,45,45]
[null,"Damhead Creek","CCGT","KINO40",24,805,805,805,805,805]
[null,"Damhead Creek II","CCGT","KINO40",24,0,1800,1800,1800,1800]
[null,"Deanie (part of the Beauly Cascade)","Hydro","DEAN1Q",1,38,38,38,38,38]
[null,"Deeside","CCGT","CONQ40",16,1,1,1,1,1]
[null,"Dersalloch Wind Farm","Wind Onshore","DERS1Q",10,69,69,69,69,69]
[null,"Derwent","CHP","WILE40",18,162,162,162,162,162]
[null,"Didcot B","CCGT","DIDC40",25,1450,1450,1450,1450,1450]
[null,"Dinorwig","Pump Storage","DINO40",19,1644,1644,1644,1644,1644]
[null,"Dogger Bank Project 1","Wind Offshore","CREB40",15,0,0,1200,1200,1200]
[null,"Dogger Bank Project 2","Wind Offshore","CREB40",15,0,0,0,1000,1000]
[null,"Dogger Bank Project 4","Wind Offshore","CREB40",15,0,0,1200,1200,1200]
[null,"Dorenell Windfarm","Wind Onshore","DORE11",1,220,220,220,220,220]
[null,"Douglas West","Wind Onshore","COAL10",11,0,45,45,45,45]
[null,"Drax (Biomass)","Biomass","DRAX40",15,1905,1905,1905,1905,1905]
[null,"Drax (Coal)","Coal","DRAX40",15,2001,2001,2001,3126,3126]
[null,"Druim Leathann","Wind Onshore","DRUL10",1,0,0,0,49.7,49.7]
[null,"Dudgeon Offshore Wind Farm","Wind Offshore","NECT40",17,400,400,400,400,400]
[null,"Dungeness B","Nuclear","DUNG40",24,1120,1120,1120,1120,1120]
[null,"Dunlaw Extension","Wind Onshore","DUNE10",11,29.75,29.75,29.75,29.75,29.75]
[null,"Dunmaglass Wind Farm","Wind Onshore","DUNM10",1,94,94,94,94,94]
[null,"East Anglia 3","Wind Offshore","BRFO40",18,0,0,0,1200,1200]
[null,"East Anglia 6","Wind Offshore","NECT40",17,0,0,0,0,1800]
[null,"East Anglia One","Wind Offshore","BRFO40",18,551,551,551,551,551]
[null,"Edinbane Wind, Skye","Wind Onshore","EDIN10",4,41.4,41.4,41.4,41.4,41.4]
[null,"Eggborough","CCGT","EGGB40",15,0,0,2450,2450,2450]
[null,"Elchies Wind Farm","Wind Onshore","ELCH10",1,0,0,0,99,99]
[null,"Elstree","CCGT","ELST20",25,0,0,49.5,49.5,49.5]
[null,"Energy Isles","Wind Offshore","KERG20",1,0,0,0,120.3,120.3]
[null,"Enfield","CCGT","BRIM2A_LPN",24,415,415,415,415,415]
[null,"Enoch Hill","Wind Onshore","ENHI10",10,0,0,0,69,69]
[null,"Errochty","Hydro","ERRO10",5,75,75,75,75,75]
[null,"Ewe Hill","Wind Onshore","EWEH1Q",12,39,39,39,39,39]
[null,"Exeter","Pump Storage","EXET40",26,0,49.9,49.9,49.9,49.9]
[null,"Fallago Rig 2","Wind Onshore","FALL40",11,0,41.4,41.4,41.4,41.4]
[null,"Fallago Rig Wind Farm","Wind Onshore","FALL40",11,144,144,144,144,144]
[null,"Farr Wind Farm, Tomatin","Wind Onshore","FAAR1Q",1,92,92,92,92,92]
[null,"Fasnakyle G1 & G2","Hydro","FASN20",3,46,46,46,46,46]
[null,"Faw Side Community Wind Farm","Wind Onshore","GRNA10",12,0,0,0,0,200]
[null,"Fawley CHP","CHP","FAWL40",26,158,158,158,158,158]
[null,"Ferrybridge D","CCGT","FERR20",15,0,0,0,1820,1820]
[null,"Ffestiniog","Pump Storage","FFES20",16,360,360,360,360,360]
[null,"Fiddlers Ferry","Coal","FIDF20_ENW",15,1987,1987,1987,1987,1987]
[null,"Finlarig","Hydro","FINL1Q",6,16.5,16.5,16.5,16.5,16.5]
[null,"Firth of Forth Offshore Wind Farm 1A","Wind Offshore","TEAL20",9,0,0,537.5,537.5,537.5]
[null,"Firth of Forth Offshore Wind Farm 1B","Wind Offshore","TEAL20",9,0,0,537.5,537.5,537.5]
[null,"Firth of Forth Offshore Wind Farm 2A East & 2A West","Wind Offshore","BRNX40",11,0,0,0,700,700]
[null,"Firth of Forth Offshore Wind Farm 2B East & 2B West","Wind Offshore","BRNX40",11,0,0,0,0,700]
[null,"Foyers","Pump Storage","FOYE20",1,300,300,300,300,300]
[null,"Freasdail","Wind Onshore","CRSS10",7,22.2,22.2,22.2,22.2,22.2]
[null,"Galawhistle Wind Farm","Wind Onshore","GAWH10",11,55.2,55.2,55.2,55.2,55.2]
[null,"Galloper Wind Farm","Wind Offshore","LEIS10",18,348,348,348,348,348]
[null,"Gateway Energy Centre Power Station","CCGT","COSO40",24,0,1096,1096,1096,1096]
[null,"Gilston Hill Wind Farm","Wind Onshore","DUNE10",11,0,21,21,21,21]
[null,"Glen App Windfarm","Wind Onshore","AREC10",10,32.200000000000003,32.200000000000003,32.200000000000003,32.200000000000003,32.200000000000003]
[null,"Glen Kyllachy Wind Farm","Wind Onshore","GLKO10",1,0,48.5,48.5,48.5,48.5]
[null,"Glen Ullinish Wind Farm","Wind Onshore","GLNU10",4,0,0,42,42,42]
[null,"Glendoe","Hydro","GLDO1G",3,99.9,99.9,99.9,99.9,99.9]
[null,"Glenmoriston (part of the Moriston Cascade)","Hydro","GLEN1Q",3,37,37,37,37,37]
[null,"Glenmuckloch Pumped Storage","Pump Storage","BASK20",10,0,0,0,210,210]
[null,"Glenmuckloch Wind Farm","Wind Onshore","GLGL1Q",10,0,0,33.6,33.6,33.6]
[null,"Glenshero","Wind Onshore","MELG10",3,0,0,168,168,168]
[null,"Gordonbush Wind Farm","Wind Onshore","GORW20",1,70,70,70,108,108]
[null,"Grain","CCGT","GRAI40",24,1517,1517,1517,1517,1517]
[null,"Grangemouth","CHP","GRMO20",9,120,120,120,120,120]
[null,"Great Yarmouth","CCGT","NORM40",18,405,405,405,405,405]
[null,"Greater Gabbard Offshore Wind Farm","Wind Offshore","LEIS10",18,500,500,500,500,500]
[null,"Greenwire - Alverdiscott","Wind Onshore","ALVE4A",27,0,0,0,1500,1500]
[null,"Greenwire Wind Farm - Pentir","Wind Offshore","PENT40",19,0,0,0,0,1000]
[null,"Griffin Wind Farm","Wind Onshore","GRIF1S",5,188.6,188.6,188.6,188.6,188.6]
[null,"Gunfleet Sands II Offshore Wind Farm","Wind Offshore","BRFO40",18,64,64,64,64,64]
[null,"Gunfleet Sands Offshore Wind Farm","Wind Offshore","BRFO40",18,99.9,99.9,99.9,99.9,99.9]
[null,"Gwynt Y Mor Offshore Wind Farm","Wind Offshore","BODE40",16,574,574,574,574,574]
[null,"Hadyard Hill","Wind Onshore","HADH10",10,99.9,99.9,99.9,99.9,99.9]
[null,"Halsary Wind Farm","Wind Onshore","SPIT10",1,0,0,0,28.5,28.5]
[null,"Harestanes","Wind Onshore","HARE10",12,125,125,125,125,125]
[null,"Harker","Pump Storage","HARK40",12,49.9,49.9,49.9,49.9,49.9]
[null,"Harryburn Wind Farm","Wind Onshore","ELVA2Q",11,0,0,68,68,68]
[null,"Harting Rig Wind Farm","Wind Onshore","KYPE10",11,0,0,61.2,61.2,61.2]
[null,"Hartlepool","Nuclear","HATL20",13,1207,1207,1207,1207,1207]
[null,"Hatfield Power Station","CCGT","THOM41",16,0,0,800,800,800]
[null,"Hesta Head Wind Farm","Wind Onshore","HEST10",1,0,0,20.399999999999999,20.399999999999999,20.399999999999999]
[null,"Heysham Power Station","Nuclear","HEYS40",14,2400,2400,2400,2400,2400]
[null,"Hinkley Point B","Nuclear","HINP40",26,1061,1061,1061,1061,1061]
[null,"Hinkley Point C","Nuclear","HINP40",26,0,0,0,0,1670]
[null,"Hirwaun Power Station","OCGT","RHIG40",21,299,299,299,299,299]
[null,"Holyhead","Biomass","WYLF40",19,0,150,150,150,150]
[null,"Hopsrig Wind Farm","Wind Onshore","EWEH1Q",12,0,0,48,48,48]
[null,"Hornsea Power Station 1A","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 1B","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 1C","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 2A","Wind Offshore","KILL40",15,440,440,440,440,440]
[null,"Hornsea Power Station 2B","Wind Offshore","KILL40",15,0,440,440,440,440]
[null,"Hornsea Power Station 2C","Wind Offshore","KILL40",15,0,440,440,440,440]
[null,"Hornsea Power Station 3A-1 (formerly 3A)","Wind Offshore","NORM40",15,0,0,0,500,500]
[null,"Hornsea Power Station 3A-2 (formerly 3B)","Wind Offshore","NORM40",15,0,0,0,500,500]
[null,"Hornsea Power Station Project 3B-1 (formerly 3C)","Wind Offshore","NORM40",15,0,0,0,0,500]
[null,"Hornsea Power Station Project 3B-2 (formerly 3D)","Wind Offshore","NORM40",15,0,0,0,0,500]
[null,"Humber Gateway Offshore Wind Farm","Wind Offshore","HEDO20",15,220,220,220,220,220]
[null,"Hunterston","Nuclear","HUER40",10,1000,1000,1000,1000,1000]
[null,"Hutton","Pump Storage","HUTT40",14,0,0,0,49.9,49.9]
[null,"Immingham","CHP","HUMR40",15,1268,1268,1268,1268,1268]
[null,"Inch Cape Offshore Wind Farm Platform 1","Wind Offshore","COCK20",11,0,0,0,330,330]
[null,"Inch Cape Offshore Wind Farm Platform 2","Wind Offshore","COCK20",11,0,0,0,370,370]
[null,"Indian Queens","OCGT","INDQ40",27,140,140,140,189.9,189.9]
[null,"Invergarry (part of the Garry Cascade)","Hydro","INGA1Q",3,20,20,20,20,20]
[null,"Iver","Pump Storage","IVER4A",25,0,0,0,49.9,49.9]
[null,"J G Pears","CHP","HIGM20",16,30,30,30,30,30]
[null,"Keadby","CCGT","KEAD40",16,755,755,755,755,755]
[null,"Keadby II","CCGT","KEAD40",16,852,852,852,852,852]
[null,"Kearsley","Pump Storage","KEAR40",15,0,0,49.9,49.9,49.9]
[null,"Keith Hill Wind Farm","Wind Onshore","DUNE10",11,4.5,4.5,4.5,4.5,4.5]
[null,"Kemsley Battery","Pump Storage","KEMS40",24,49.9,49.9,49.9,49.9,49.9]
[null,"Kennoxhead Wind Farm","Wind Onshore","COAL10",11,0,0,0,59.8,59.8]
[null,"Kennoxhead Wind Farm Extension","Wind Onshore","MIDM10",11,0,60,60,60,60]
[null,"Kilbraur Wind Farm","Wind Onshore","STRB20",1,67,67,67,67,67]
[null,"Kilgallioch","Wind Onshore","KILG20",10,228,228,502,502,502]
[null,"Killingholme","OCGT","KILL40",15,600,600,600,600,600]
[null,"Kilmorack (part of the Beauly Cascade)","Hydro","KIOR1Q",1,20,20,20,20,20]
[null,"Kings Lynn A","CCGT","WALP40_EME",17,380,380,380,380,380]
[null,"Kings Lynn B","CCGT","KINL40",17,0,0,1700,1700,1700]
[null,"Kirkby","Pump Storage","KIBY20",15,0,49.9,49.9,49.9,49.9]
[null,"Kype Muir","Wind Onshore","KYPE10",11,88.4,88.4,88.4,88.4,88.4]
[null,"Laleham","Pump Storage","LALE20_SEP",25,0,0,49.9,49.9,49.9]
[null,"Landulph","Pump Storage","LAND4A",27,0,0,49.9,49.9,49.9]
[null,"Langage","CCGT","LAGA40",27,905,905,905,905,905]
[null,"Liberty Steel Dalzell","OCGT","WISH10",11,18,18,18,18,18]
[null,"Limekilns","Wind Onshore","DOUN10",1,90,90,90,90,90]
[null,"Lincs Offshore Wind Farm","Wind Offshore","WALP40_EME",17,256,256,256,256,256]
[null,"Little Barford","CCGT","EASO40",18,740,740,740,740,740]
[null,"Llanwern Phase 1","Wind Onshore","WHSO20",21,49.9,49.9,49.9,49.9,49.9]
[null,"Loch Luichart Extension II","Wind Onshore","CORI10",1,0,0,0,36,36]
[null,"Lochay (Part of Killin Cascade Hydro Scheme)","Hydro","LOCH10",6,47,47,47,47,47]
[null,"Lochluichart","Wind Onshore","CORI10",1,69,69,69,69,69]
[null,"Loganhead Windfarm","Wind Onshore","EWEH1Q",12,0,0,0,36,36]
[null,"London Array Offshore Wind Farm","Wind Offshore","CLEH40",24,630,630,630,630,630]
[null,"Longburn Wind Farm","Wind Onshore","NECU10",10,0,0,60,60,60]
[null,"Lorg Wind Farm","Wind Onshore","KEON10",10,0,0,0,49.5,49.5]
[null,"Luichart (part of the Conon Cascade)","Hydro","LUIC1Q",1,34,34,34,34,34]
[null,"Lynemouth Power Station","Coal","BLYT20",13,396,396,396,396,396]
[null,"Mannington","Pump Storage","MANN40",26,0,0,0,0,49.9]
[null,"Marchwood","CCGT","MAWO40",26,920,920,920,920,920]
[null,"Mark Hill Wind Farm","Wind Onshore","MAHI20",10,53,53,53,53,53]
[null,"Medway Power Station","CCGT","GRAI40",24,735,735,735,735,735]
[null,"MeyGen Tidal","Tidal","GILB10",1,0,71,154,237,237]
[null,"Middle Muir Wind Farm","Wind Onshore","MIDM10",11,51,51,51,51,51]
[null,"Milford Haven","Biomass","PEMB40",20,0,0,350,350,350]
[null,"Millbrook Power","OCGT","SUND40",18,0,0,299,299,299]
[null,"Millennium South","Wind Onshore","MILS1Q",3,0,25,25,25,25]
[null,"Millennium Wind","Wind Onshore","MILW1Q",3,65,65,65,65,65]
[null,"Minnygap","Wind Onshore","MOFF10",12,25,25,25,25,25]
[null,"Monquhill Wind Farm","Wind Onshore","ENHI10",10,0,0,0,10,10]
[null,"Moray Firth Offshore Wind Farm","Wind Offshore","NEDE20",2,80,900,900,900,900]
[null,"Moray Offshore West Windfarm","Wind Offshore","BLHI40",1,0,0,0,400,800]
[null,"Mossford (part of the Conon Cascade)","Hydro","MOSS1S",1,18.66,18.66,18.66,18.66,18.66]
[null,"Muaitheabhal Wind Farm","Wind Onshore","MUAI10",4,0,0,0,150,150]
[null,"Nant","Hydro","NANT1Q",7,15,15,15,15,15]
[null,"Neart Na Gaoithe Offshore Wind Farm","Wind Offshore","CRYR40",11,450,450,450,450,450]
[null,"North Hyde","CCGT","NHYD20",25,0,49.5,49.5,49.5,49.5]
[null,"North Lowther Energy Initiative","Wind Onshore","ELVA2Q",11,0,0,0,0,151.19999999999999]
[null,"Norwich Battery","Pump Storage","NORM40",18,49.9,49.9,49.9,49.9,49.9]
[null,"Norwich","CCGT","NORM40",18,0,49.5,49.5,49.5,49.5]
[null,"Nursling","Pump Storage","NURS40",26,49.9,49.9,49.9,49.9,49.9]
[null,"Ormonde Offshore Wind Farm","Wind Offshore","HEYS40",14,150,150,150,150,150]
[null,"Orrin (part of the Conon Cascade)","Hydro","ORRI10",1,18,18,18,18,18]
[null,"Pembroke Power Station","CCGT","PEMB40",20,2199,2199,2199,2199,2199]
[null,"Pen Y Cymoedd Wind Farm","Wind Onshore","RHIG40",21,228,228,228,228,228]
[null,"Pencloe Windfarm","Wind Onshore","BLAC10",10,63,63,96,96,96]
[null,"Peterborough","CCGT","WALP40_EME",17,245,245,245,245,245]
[null,"Peterhead","CCGT","PEHE20",2,1180,1180,1180,1180,1180]
[null,"Pogbie Wind Farm","Wind Onshore","DUNE10",11,9.6,9.6,9.6,9.6,9.6]
[null,"Powersite @ Drakelow","CCGT","DRAK40",18,760,760,760,760,760]
[null,"Progress Power Station","OCGT","BRFO40",18,0,299,299,299,299]
[null,"Race Bank Wind Farm","Wind Offshore","WALP40_EME",17,565,565,565,565,565]
[null,"Rampion Offshore Wind Farm","Wind Offshore","BOLN40",25,400,400,400,400,400]
[null,"Ratcliffe on Soar","Coal","RATS40",18,2021,2021,2021,2021,2021]
[null,"Robin Rigg East Offshore Wind Farm","Wind Offshore","HARK40",12,92,92,92,92,92]
[null,"Robin Rigg West Offshore Wind Farm","Wind Offshore","HARK40",12,92,92,92,92,92]
[null,"Rocksavage","CCGT","ROCK40",16,810,810,810,810,810]
[null,"Rye House","CCGT","RYEH40",24,715,715,715,715,715]
[null,"Sallachy Wind Farm","Wind Onshore","CASS1Q",1,0,0,0,50,50]
[null,"Saltend","CCGT","SAES20",15,1100,1100,1100,1100,1100]
[null,"Sandy Knowe Wind Farm","Wind Onshore","GLGL1Q",10,0,51,90,90,90]
[null,"Sanquhar II Wind Farm","Wind Onshore","GLGL1Q",10,0,0,0,200,200]
[null,"Sanquhar Wind Farm","Wind Onshore","GLGL1Q",10,30,30,30,30,30]
[null,"Scoop Hill Wind Farm","Wind Onshore","MOFF10",12,0,0,0,500,500]
[null,"Seabank","CCGT","SEAB40",22,1234,1234,1234,1234,1234]
[null,"Seabank Battery","Pump Storage","SEAB40",22,0,49.9,49.9,49.9,49.9]
[null,"Sellafield","CHP","HUTT40",14,155,155,155,155,155]
[null,"Sellindge","Pump Storage","SELL40",24,0,49.9,49.9,49.9,49.9]
[null,"Severn Power","CCGT","USKM20",21,850,850,850,850,850]
[null,"Sheringham Shoal Offshore Wind Farm","Wind Offshore","NORM40",18,315,315,315,315,315]
[null,"Shoreham","CCGT","BOLN40",25,420,420,420,420,420]
[null,"Sizewell B","Nuclear","SIZE40",18,1230,1230,1230,1230,1230]
[null,"Sloy G2 and G3","Hydro","SLOY10",8,80,80,80,80,80]
[null,"Sofia Offshore Wind Farm","Wind Offshore","LACK40",15,0,0,0,600,1200]
[null,"South Humber Bank","CCGT","SHBA40",15,1365,1365,1365,1365,1365]
[null,"South Kyle","Wind Onshore","NECU10",10,0,235,235,235,235]
[null,"Spalding","CCGT","SPLN40",17,950,950,950,950,950]
[null,"Spalding Energy Expansion","OCGT","SPLN40",17,299.99,850,850,850,850]
[null,"Spennymoor","Pump Storage","SPEN4A",13,0,0,0,49.9,49.9]
[null,"Staythorpe C","CCGT","STAY40",16,1752,1752,1752,1752,1752]
[null,"Stella North EFR Submission","Pump Storage","STEW40",13,0,25,25,25,25]
[null,"Stornoway Wind Farm","Wind Onshore","STWN10",1,0,0,0,129.6,129.6]
[null,"Stranoch Wind Farm","Wind Onshore","MAHI10",10,0,0,102,102,102]
[null,"Strathy North and South Wind","Wind Onshore","STRW10",1,67.650000000000006,67.650000000000006,225.25,225.25,225.25]
[null,"Strathy Wood","Wind Onshore","GORW20",1,0,0,0,0,54.4]
[null,"Stronelairg","Wind Onshore","STRL10",3,227.8,227.8,227.8,227.8,227.8]
[null,"Sundon","CCGT","SUND40",18,0,0,49.5,49.5,49.5]
[null,"Sundon Battery","Pump Storage","SUND40",18,49.9,49.9,49.9,49.9,49.9]
[null,"Sutton Bridge","CCGT","WALP40_EME",17,850,850,850,850,850]
[null,"Swansea Bay","Tidal","BAGB20",21,320,320,320,320,320]
[null,"Taunton","Pump Storage","TAUN4A",26,0,0,0,49.9,49.9]
[null,"Taylors Lane","CCGT","WISD20_LPN",23,144,144,144,144,144]
[null,"Tees CCPP","CCGT","GRSA20",13,0,0,850,850,1700]
[null,"Tees Renewable Energy Plant","Biomass","LACK20",13,285,285,285,285,285]
[null,"Templeborough","CCGT","TEMP2A",16,49.5,49.5,49.5,49.5,49.5]
[null,"Thanet Extension Offshore Wind Farm","Wind Offshore","RICH40",24,0,0,340,340,340]
[null,"Thanet Offshore Wind Farm","Wind Offshore","CANT40",24,300,300,300,300,300]
[null,"Thorpe Marsh","CCGT","THOM41",16,1600,1600,1600,1600,1600]
[null,"Thurrock","OCGT","TILB20",24,600,600,600,600,600]
[null,"Toddleburn Wind Farm","Wind Onshore","DUNE10",11,27.6,27.6,27.6,27.6,27.6]
[null,"Torness","Nuclear","TORN40",11,1250,1250,1250,1250,1250]
[null,"Trafford Power","CCGT","CARR40",16,2050,2050,2050,2050,2050]
[null,"Tralorg Wind Farm","Wind Onshore","MAHI20",10,20,20,20,20,20]
[null,"Triton Knoll Offshore Wind Farm","Wind Offshore","BICF4A",17,900,900,900,900,900]
[null,"Twentyshilling Wind Farm","Wind Onshore","GLGL1Q",10,37.799999999999997,37.799999999999997,37.799999999999997,37.799999999999997,37.799999999999997]
[null,"Uskmouth","Coal","USKM20",21,230,230,230,230,230]
[null,"Viking Wind Farm","Wind Onshore","KERG20",1,0,0,0,457,457]
[null,"Walney 3 Offshore Wind Farm","Wind Offshore","MIDL40",14,330,330,330,330,330]
[null,"Walney 4 Offshore Wind Farm","Wind Offshore","MIDL40",14,330,330,330,330,330]
[null,"Walney I Offshore Wind Farm","Wind Offshore","HEYS40",14,182,182,182,182,182]
[null,"Walney II Offshore Wind Farm","Wind Offshore","STAH4A",14,182,182,182,182,182]
[null,"Walpole","Pump Storage","WALP40_EME",17,0,0,49.9,49.9,49.9]
[null,"Warley","CCGT","WARL20",24,0,0,49.5,49.5,49.5]
[null,"West Burton A","Coal","WBUR40",16,1987,1987,1987,1987,1987]
[null,"West Burton B","CCGT","WBUR40",16,1333,1333,1333,1333,1333]
[null,"West of Duddon Sands Offshore Wind Farm","Wind Offshore","HEYS40",14,382,382,382,382,382]
[null,"Westermost Rough Offshore Wind Farm","Wind Offshore","HEDO20",15,206.5,206.5,206.5,206.5,206.5]
[null,"Westray South","Tidal","DOUN20",1,0,0,90,90,150]
[null,"Whitelaw Brae Windfarm","Wind Onshore","CLYS2R",11,0,0,57,57,57]
[null,"Whitelee","Wind Onshore","WLEE20",10,305,305,305,305,305]
[null,"Whitelee Extension","Wind Onshore","WLEX20",10,206,206,206,206,206]
[null,"Whiteside Hill Wind Farm","Wind Onshore","GLGL1Q",10,27,27,27,27,27]
[null,"Willington","CCGT","WILE40",18,1530,1530,1530,1530,1530]
[null,"Willington Battery","Pump Storage","WILE40",18,0,0,49.9,49.9,49.9]
[null,"Willow Wind Farm","Wind Onshore","WILW10",10,0,0,0,45,45]
[null,"Wilton","CCGT","GRSA20",13,141,141,141,141,141]
[null,"Windy Rig Wind Farm","Wind Onshore","BLAC10",10,42.8,42.8,42.8,42.8,42.8]
[null,"Windy Standard II (Brockloch Rig 1) Wind Farm","Wind Onshore","DUNH1R",10,61.5,61.5,75,75,75]
[null,"Windy Standard III Wind Farm","Wind Onshore","DUNH1Q",10,0,0,43.5,43.5,43.5]
[null,"Wymondley","Pump Storage","WYMO40",18,0,0,49.9,49.9,49.9]

{"sheet":"TIII","index":55,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2]]}
["Table III - Contracted TEC by generation zone",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,1,"North Scotland",{"$f":"SUMIF(THHH!$E:$E,$B6,THHH!F:F)","v":2021.8000000000002},{"$f":"SUMIF(THHH!$E:$E,$B6,THHH!G:G)","v":2213.9},{"$f":"SUMIF(THHH!$E:$E,$B6,THHH!H:H)","v":2585.3000000000002},{"$f":"SUMIF(THHH!$E:$E,$B6,THHH!I:I)","v":4341.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B6,THHH!J:J)","v":4856.2999999999993}]
[null,2,"East Aberdeenshire",{"$f":"SUMIF(THHH!$E:$E,$B7,THHH!F:F)","v":1260},{"$f":"SUMIF(THHH!$E:$E,$B7,THHH!G:G)","v":2080},{"$f":"SUMIF(THHH!$E:$E,$B7,THHH!H:H)","v":3480},{"$f":"SUMIF(THHH!$E:$E,$B7,THHH!I:I)","v":3480},{"$f":"SUMIF(THHH!$E:$E,$B7,THHH!J:J)","v":3480}]
[null,3,"Western Highlands",{"$f":"SUMIF(THHH!$E:$E,$B8,THHH!F:F)","v":712.7},{"$f":"SUMIF(THHH!$E:$E,$B8,THHH!G:G)","v":737.7},{"$f":"SUMIF(THHH!$E:$E,$B8,THHH!H:H)","v":905.7},{"$f":"SUMIF(THHH!$E:$E,$B8,THHH!I:I)","v":905.7},{"$f":"SUMIF(THHH!$E:$E,$B8,THHH!J:J)","v":905.7}]
[null,4,"Skye and Lochalsh",{"$f":"SUMIF(THHH!$E:$E,$B9,THHH!F:F)","v":41.4},{"$f":"SUMIF(THHH!$E:$E,$B9,THHH!G:G)","v":41.4},{"$f":"SUMIF(THHH!$E:$E,$B9,THHH!H:H)","v":83.4},{"$f":"SUMIF(THHH!$E:$E,$B9,THHH!I:I)","v":233.4},{"$f":"SUMIF(THHH!$E:$E,$B9,THHH!J:J)","v":233.4}]
[null,5,"Eastern Grampian and Tayside",{"$f":"SUMIF(THHH!$E:$E,$B10,THHH!F:F)","v":324.79999999999995},{"$f":"SUMIF(THHH!$E:$E,$B10,THHH!G:G)","v":324.79999999999995},{"$f":"SUMIF(THHH!$E:$E,$B10,THHH!H:H)","v":324.79999999999995},{"$f":"SUMIF(THHH!$E:$E,$B10,THHH!I:I)","v":324.79999999999995},{"$f":"SUMIF(THHH!$E:$E,$B10,THHH!J:J)","v":324.79999999999995}]
[null,6,"Central Grampian",{"$f":"SUMIF(THHH!$E:$E,$B11,THHH!F:F)","v":63.5},{"$f":"SUMIF(THHH!$E:$E,$B11,THHH!G:G)","v":63.5},{"$f":"SUMIF(THHH!$E:$E,$B11,THHH!H:H)","v":63.5},{"$f":"SUMIF(THHH!$E:$E,$B11,THHH!I:I)","v":63.5},{"$f":"SUMIF(THHH!$E:$E,$B11,THHH!J:J)","v":63.5}]
[null,7,"Argyll",{"$f":"SUMIF(THHH!$E:$E,$B12,THHH!F:F)","v":166},{"$f":"SUMIF(THHH!$E:$E,$B12,THHH!G:G)","v":166},{"$f":"SUMIF(THHH!$E:$E,$B12,THHH!H:H)","v":166},{"$f":"SUMIF(THHH!$E:$E,$B12,THHH!I:I)","v":166},{"$f":"SUMIF(THHH!$E:$E,$B12,THHH!J:J)","v":166}]
[null,8,"The Trossachs",{"$f":"SUMIF(THHH!$E:$E,$B13,THHH!F:F)","v":520},{"$f":"SUMIF(THHH!$E:$E,$B13,THHH!G:G)","v":520},{"$f":"SUMIF(THHH!$E:$E,$B13,THHH!H:H)","v":520},{"$f":"SUMIF(THHH!$E:$E,$B13,THHH!I:I)","v":520},{"$f":"SUMIF(THHH!$E:$E,$B13,THHH!J:J)","v":520}]
[null,9,"Stirlingshire and Fife",{"$f":"SUMIF(THHH!$E:$E,$B14,THHH!F:F)","v":120},{"$f":"SUMIF(THHH!$E:$E,$B14,THHH!G:G)","v":120},{"$f":"SUMIF(THHH!$E:$E,$B14,THHH!H:H)","v":1195},{"$f":"SUMIF(THHH!$E:$E,$B14,THHH!I:I)","v":1195},{"$f":"SUMIF(THHH!$E:$E,$B14,THHH!J:J)","v":1195}]
[null,10,"South West Scotland",{"$f":"SUMIF(THHH!$E:$E,$B15,THHH!F:F)","v":2837.6000000000004},{"$f":"SUMIF(THHH!$E:$E,$B15,THHH!G:G)","v":3033.6000000000004},{"$f":"SUMIF(THHH!$E:$E,$B15,THHH!H:H)","v":4052.2000000000007},{"$f":"SUMIF(THHH!$E:$E,$B15,THHH!I:I)","v":4635.7000000000007},{"$f":"SUMIF(THHH!$E:$E,$B15,THHH!J:J)","v":4635.7000000000007}]
[null,11,"Lothian and Borders",{"$f":"SUMIF(THHH!$E:$E,$B16,THHH!F:F)","v":3199.35},{"$f":"SUMIF(THHH!$E:$E,$B16,THHH!G:G)","v":3392.1499999999996},{"$f":"SUMIF(THHH!$E:$E,$B16,THHH!H:H)","v":3623.35},{"$f":"SUMIF(THHH!$E:$E,$B16,THHH!I:I)","v":5083.1499999999996},{"$f":"SUMIF(THHH!$E:$E,$B16,THHH!J:J)","v":5934.35}]
[null,12,"Solway and Cheviot",{"$f":"SUMIF(THHH!$E:$E,$B17,THHH!F:F)","v":468.9},{"$f":"SUMIF(THHH!$E:$E,$B17,THHH!G:G)","v":468.9},{"$f":"SUMIF(THHH!$E:$E,$B17,THHH!H:H)","v":516.9},{"$f":"SUMIF(THHH!$E:$E,$B17,THHH!I:I)","v":1052.9000000000001},{"$f":"SUMIF(THHH!$E:$E,$B17,THHH!J:J)","v":1252.9000000000001}]
[null,13,"North East England",{"$f":"SUMIF(THHH!$E:$E,$B18,THHH!F:F)","v":3429},{"$f":"SUMIF(THHH!$E:$E,$B18,THHH!G:G)","v":3454},{"$f":"SUMIF(THHH!$E:$E,$B18,THHH!H:H)","v":4304},{"$f":"SUMIF(THHH!$E:$E,$B18,THHH!I:I)","v":4353.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B18,THHH!J:J)","v":5203.8999999999996}]
[null,14,"North Lancashire and The Lakes",{"$f":"SUMIF(THHH!$E:$E,$B19,THHH!F:F)","v":4201},{"$f":"SUMIF(THHH!$E:$E,$B19,THHH!G:G)","v":4201},{"$f":"SUMIF(THHH!$E:$E,$B19,THHH!H:H)","v":4201},{"$f":"SUMIF(THHH!$E:$E,$B19,THHH!I:I)","v":4250.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B19,THHH!J:J)","v":4250.8999999999996}]
[null,15,"South Lancashire, Yorkshire and Humber",{"$f":"SUMIF(THHH!$E:$E,$B20,THHH!F:F)","v":12292.5},{"$f":"SUMIF(THHH!$E:$E,$B20,THHH!G:G)","v":13762.4},{"$f":"SUMIF(THHH!$E:$E,$B20,THHH!H:H)","v":18662.3},{"$f":"SUMIF(THHH!$E:$E,$B20,THHH!I:I)","v":24207.300000000003},{"$f":"SUMIF(THHH!$E:$E,$B20,THHH!J:J)","v":25807.300000000003}]
[null,16,"North Midlands and North Wales",{"$f":"SUMIF(THHH!$E:$E,$B21,THHH!F:F)","v":15647.5},{"$f":"SUMIF(THHH!$E:$E,$B21,THHH!G:G)","v":15697.4},{"$f":"SUMIF(THHH!$E:$E,$B21,THHH!H:H)","v":16547.3},{"$f":"SUMIF(THHH!$E:$E,$B21,THHH!I:I)","v":16547.3},{"$f":"SUMIF(THHH!$E:$E,$B21,THHH!J:J)","v":16547.3}]
[null,17,"South Lincolnshire and North Norfolk",{"$f":"SUMIF(THHH!$E:$E,$B22,THHH!F:F)","v":4845.99},{"$f":"SUMIF(THHH!$E:$E,$B22,THHH!G:G)","v":5396},{"$f":"SUMIF(THHH!$E:$E,$B22,THHH!H:H)","v":8645.9},{"$f":"SUMIF(THHH!$E:$E,$B22,THHH!I:I)","v":8645.9},{"$f":"SUMIF(THHH!$E:$E,$B22,THHH!J:J)","v":10445.9}]
[null,18,"Mid Wales and The Midlands",{"$f":"SUMIF(THHH!$E:$E,$B23,THHH!F:F)","v":9276.6},{"$f":"SUMIF(THHH!$E:$E,$B23,THHH!G:G)","v":9724.9},{"$f":"SUMIF(THHH!$E:$E,$B23,THHH!H:H)","v":10173.199999999999},{"$f":"SUMIF(THHH!$E:$E,$B23,THHH!I:I)","v":11373.199999999999},{"$f":"SUMIF(THHH!$E:$E,$B23,THHH!J:J)","v":12973.199999999999}]
[null,19,"Anglesey and Snowdon",{"$f":"SUMIF(THHH!$E:$E,$B24,THHH!F:F)","v":1644},{"$f":"SUMIF(THHH!$E:$E,$B24,THHH!G:G)","v":1794},{"$f":"SUMIF(THHH!$E:$E,$B24,THHH!H:H)","v":1794},{"$f":"SUMIF(THHH!$E:$E,$B24,THHH!I:I)","v":1794},{"$f":"SUMIF(THHH!$E:$E,$B24,THHH!J:J)","v":3794}]
[null,20,"Pembrokeshire",{"$f":"SUMIF(THHH!$E:$E,$B25,THHH!F:F)","v":2199},{"$f":"SUMIF(THHH!$E:$E,$B25,THHH!G:G)","v":2199},{"$f":"SUMIF(THHH!$E:$E,$B25,THHH!H:H)","v":3049},{"$f":"SUMIF(THHH!$E:$E,$B25,THHH!I:I)","v":3049},{"$f":"SUMIF(THHH!$E:$E,$B25,THHH!J:J)","v":3049}]
[null,21,"South Wales & Gloucester",{"$f":"SUMIF(THHH!$E:$E,$B26,THHH!F:F)","v":4373.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B26,THHH!G:G)","v":4373.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B26,THHH!H:H)","v":4713.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B26,THHH!I:I)","v":4713.8999999999996},{"$f":"SUMIF(THHH!$E:$E,$B26,THHH!J:J)","v":4713.8999999999996}]
[null,22,"Cotswold",{"$f":"SUMIF(THHH!$E:$E,$B27,THHH!F:F)","v":1234},{"$f":"SUMIF(THHH!$E:$E,$B27,THHH!G:G)","v":1283.9000000000001},{"$f":"SUMIF(THHH!$E:$E,$B27,THHH!H:H)","v":1283.9000000000001},{"$f":"SUMIF(THHH!$E:$E,$B27,THHH!I:I)","v":1283.9000000000001},{"$f":"SUMIF(THHH!$E:$E,$B27,THHH!J:J)","v":1283.9000000000001}]
[null,23,"Central London",{"$f":"SUMIF(THHH!$E:$E,$B28,THHH!F:F)","v":144},{"$f":"SUMIF(THHH!$E:$E,$B28,THHH!G:G)","v":144},{"$f":"SUMIF(THHH!$E:$E,$B28,THHH!H:H)","v":144},{"$f":"SUMIF(THHH!$E:$E,$B28,THHH!I:I)","v":144},{"$f":"SUMIF(THHH!$E:$E,$B28,THHH!J:J)","v":144}]
[null,24,"Essex and Kent",{"$f":"SUMIF(THHH!$E:$E,$B29,THHH!F:F)","v":12956.8},{"$f":"SUMIF(THHH!$E:$E,$B29,THHH!G:G)","v":15902.699999999999},{"$f":"SUMIF(THHH!$E:$E,$B29,THHH!H:H)","v":19192.2},{"$f":"SUMIF(THHH!$E:$E,$B29,THHH!I:I)","v":19192.2},{"$f":"SUMIF(THHH!$E:$E,$B29,THHH!J:J)","v":19542.2}]
[null,25,"Oxfordshire, Surrey and Sussex",{"$f":"SUMIF(THHH!$E:$E,$B30,THHH!F:F)","v":2319.9},{"$f":"SUMIF(THHH!$E:$E,$B30,THHH!G:G)","v":2369.4},{"$f":"SUMIF(THHH!$E:$E,$B30,THHH!H:H)","v":2468.8000000000002},{"$f":"SUMIF(THHH!$E:$E,$B30,THHH!I:I)","v":2518.7000000000003},{"$f":"SUMIF(THHH!$E:$E,$B30,THHH!J:J)","v":2518.7000000000003}]
[null,26,"Somerset and Wessex",{"$f":"SUMIF(THHH!$E:$E,$B31,THHH!F:F)","v":3478.8},{"$f":"SUMIF(THHH!$E:$E,$B31,THHH!G:G)","v":3528.7000000000003},{"$f":"SUMIF(THHH!$E:$E,$B31,THHH!H:H)","v":5578.6},{"$f":"SUMIF(THHH!$E:$E,$B31,THHH!I:I)","v":7028.4999999999982},{"$f":"SUMIF(THHH!$E:$E,$B31,THHH!J:J)","v":8748.3999999999978}]
[null,27,"West Devon and Cornwall",{"$f":"SUMIF(THHH!$E:$E,$B32,THHH!F:F)","v":1045},{"$f":"SUMIF(THHH!$E:$E,$B32,THHH!G:G)","v":1045},{"$f":"SUMIF(THHH!$E:$E,$B32,THHH!H:H)","v":1094.9000000000001},{"$f":"SUMIF(THHH!$E:$E,$B32,THHH!I:I)","v":2694.7000000000003},{"$f":"SUMIF(THHH!$E:$E,$B32,THHH!J:J)","v":2694.7000000000003}]

{"sheet":"TJJJ TKKK TLLL","index":56,"n_rows":46,"n_cols":20,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,3,3,7],[2,9,3,13],[2,14,3,18],[2,8,3,8]]}
["Tables JJJ, KKK & LLL -  Revenue breakdown",null,null,null,null,null,null,"Return to Index",null,null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,"National Grid Electricity Transmission",null,null,null,null,"NGESO TNUoS Pass-Through","Scottish Power Transmission",null,null,null,null,"SHE Transmission",null,null,null,null," "]
["Description"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
["Regulatory Year"," ","Licence Term","2020/21","2021/22","2022/23","2023/24","2024/25","NGESO TNUoS 2020/21 only","2020/21","2021/22","2022/23","2023/24","2024/25","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Base Revenue [A=(A1+A2+A3)*A4]","A","BRt",1726.792541823183,1778.6211798361014,1832.005423200105,1886.9919624727911,1943.6288896007188,0,346.95820479064218,363.74589379076826,369.86253232887975,391.48838430000006,391.52652,280.54019999999997,372.58286471905819,383.48036930593383,393.75290038511184,393.75290038511184]
["Pass-Through Items [B=B1+B2+B3+B4+B5+B6+B7+B8+B9+B10]","B","PTt",26.320983117200591,27.110991571073804,27.924711652830066,28.762855052697642,29.626154821858304,0.55936619109890118,4.246468800100307,4.0461033516669076,3.6920082062025035,0,0,26,0,0,0,0," "]
["Outputs Incentive Revenue [C=C1+C2+C3+C4]","C","OIPt",15.891135045648799,16.368097892051729,16.85937649099186,17.365400521158534,17.886612557788137,0,3.0541223495539538,3.1022814859017434,3.1504790287573732,0,0,1.9,1.9,1.9,1.9,1.9," "]
["Network Innovation Allowance","D","NIAt",null,null,null,null,null,2.9589142902842434,1.08,0,0,0,null,0.9,0.9,0.9,0.9,0.9,"Forecast"]
["Network Innovation Competition","E","NICFt",null,null,null,null,null,31.586269999999999,null,null,null,null,null,null,null,null,null,null,"Forecast"]
["Transmission Investment for Renewable Generation","G","TIRGt",null,null,null,null,null,null,26.277809376,26.165962367999999,0,0,null,82.3,0,0,0,0,"Forecast"]
["TO Adjustments and Correction","H+I+K","DISt+TSt+Kt",13.384098047521213,null,null,null,null,0,null,null,null,null,null,-30,null,null,null,null,"Forecast"]
["Financial Facilities","J","FINt",-6.34,null,null,null,null,{"$f":"-1*D13","v":6.34},null,null,null,null,null,null,null,null,null,null,"Forecast"]
["Maximum Revenue [M= A+B+C+D+E+F+G+H+I+K+J]","M","TOt",{"$f":"D6+D7+D8+SUM(D9:D12)","v":1782.3887580335536},{"$f":"E6+E7+E8+SUM(E9:E12)","v":1822.100269299227},{"$f":"F6+F7+F8+SUM(F9:F12)","v":1876.789511343927},{"$f":"G6+G7+G8+SUM(G9:G12)","v":1933.1202180466473},{"$f":"H6+H7+H8+SUM(H9:H12)","v":1991.1416569803653},{"$f":"I6+I7+I8+SUM(I9:I13)","v":41.444550481383146},{"$f":"J6+J7+J8+SUM(J9:J12)","v":381.61660531629644},397.06024099633692,376.70501956383964,391.48838430000006,391.52652,361.64019999999994,375.38286471905815,386.28036930593379,396.5529003851118,396.5529003851118," "]
["Pre-vesting connection charges","S1"," ",30.3,30.2,30.2,30.2,30.2,null,null,null,null,null,null,null,null,null,null,null,"Forecast"]
["Rental Site","S2",null,0.7,0.59799999999999998,{"$f":"E16","v":0.59799999999999998},{"$f":"F16","v":0.59799999999999998},0.59799999999999998,null,null,null,null,null,null,null,null,null,null,null,"Forecast"]
["Post Vesting, Pre-BETTA connection charges","S",null,null,null,null,null,null,null,12.876633917271036,12.876633917271036,12.876633917271036,12.876633917271036,{"$f":"M17","v":12.876633917271036},3.4,3.4,3.4,3.4,3.4,"Forecast"]
["TNUoS Collected Revenue onshore TO [T=M-B5-S]","T"," ",{"$f":"D14-D15-D16","v":1751.3887580335536},{"$f":"E14-E15-E16","v":1791.302269299227},{"$f":"F14-F15-F16","v":1845.991511343927},1902.3222180466473,1960.3436569803653,{"$f":"I14-I15","v":41.444550481383146},{"$f":"J14-J17","v":368.73997139902542},{"$f":"K14-K17","v":384.18360707906589},363.82838564656862,378.61175038272904,378.64988608272898,{"$f":"O14-O17","v":358.24019999999996},{"$f":"P14-P17","v":371.98286471905817},382.88036930593381,393.15290038511182,{"$f":"R18","v":393.15290038511182}," "]
["Offshore Transmission & Interconnector Cap&Floor Pass-through",null,null,431.00630530679871,494.29923315995723,543.225649172972,608.62553614827459,685.59297052715579,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,null,null,null,"Total",{"$f":"D18+D19+$I$18+J18+O18","v":2950.8197852207604},{"$f":"E18+E19+$I$18+K18+P18","v":3083.2125247386912},3177.3704659507844,3324.1569554441458,3459.1839644567449]
[]
[]
["Notes"]
["All monies are  nominal 'money of the day' prices unless stated otherwise"]
["Licensee forecasts and budgets are subject to change especially where they are influenced by external stakeholders"]
["Greyed out cells are either calculated or not applicable in the year concerned due to the way the licence formula are constructed"]
["NIC payments are not included as they do not form part of TOs Maximum Revenue"]
[]
["Commentary"]
["All reasonable care has been taken in the preparation of these illustrative tables and the data therein. "]
["TOs offer this data without prejudice and cannot be held responsible for any loss that might be attributed to the use of this data.  "]
["TOs do not accept or assume responsibility for the use of this information by any person or any person to whom this information is shown or any person to whom this information otherwise becomes available."]
["The base revenue forecasts for the RIIO-ET2 period (2021/22 to 2024/25, inclusive) do not reflect RIIO-T2 framework."]
["Within the bounds of commercial confidentiality, this forecast provides as much information as possible."]
[]
["This forecast contains as much information as can be currently made available."]
[]
[]
["This respects commercial confidentiality and disclosure considerations."]
[]
["All £ figures are in money of the day"]
[]
["Information provided in £m to one decimal place"]

{"sheet":"TMMM","index":57,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,2,3,10],[4,11,5,11],[15,2,18,2],[18,3,20,3],[19,4,20,4]]}
["Table MMM - Offshore Transmission Revenue Forecast",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Offshore Transmission Revenue Forecast","2019-03-25",null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Regulatory Year","2014/15","2015/16","2016/17","2017/18",{"$f":"TB!C4","v":"2020/21"},{"$f":"TB!D4","v":"2021/22"},{"$f":"TB!E4","v":"2022/23"},{"$f":"TB!F4","v":"2023/24"},{"$f":"TB!G4","v":"2024/25"}]
[null,"Barrow",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},6.3492247112524316,6.5426127636168863,6.7389745809370583,6.9411438183651706,6.5936695125259357,"Current revenues plus indexation"]
[null,"Gunfleet",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},7.9451854321378841,8.1871518043272022,8.432872701774027,8.6858588828272492,8.5145541943417218,"Current revenues plus indexation"]
[null,"Walney 1",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},14.475114803517249,14.915991919662398,15.363662708757788,15.824572590020523,15.07264377072298,"Current revenues plus indexation"]
[null,"Robin Rigg",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},8.9417650728434381,9.2141270696720738,9.4906678462620686,9.7753878816499302,9.1608494578561128,"Current revenues plus indexation"]
[null,"Walney 2",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},14.98214198139665,15.438380240884612,15.901734268644846,16.378786296704192,15.914419349904358,"Current revenues plus indexation"]
[null,"Sheringham Shoal",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},22.063613998940422,22.735492228838499,23.417855746475798,24.120391418870074,23.659225560332182,"Current revenues plus indexation"]
[null,"Ormonde",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},13.401110196889219,13.809225237814157,14.223681879503779,14.650392335888892,14.635357746315449,"Current revenues plus indexation"]
[null,"Greater Gabbard",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},30.17221226721351,31.091151926895083,32.024286666356907,32.985015266347617,32.316861563678593,"Current revenues plus indexation"]
[null,"London Array",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},42.567323054635644,43.847465771910763,45.156887644619481,46.511594273958067,47.906942102176814,"Current revenues plus indexation"]
[null,"Thanet",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},19.73631807035127,19.938307443133251,20.536718808643965,21.152820372903278,21.776247540780066,"Current revenues plus indexation"]
[null,"Lincs",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},28.536034590130672,29.394177987405854,30.272023205724192,31.180183901895919,32.115589418952801,"Current revenues plus indexation"]
[null,"Gwynt y mor",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},29.005983163944283,29.878221924216394,30.77057455953511,31.693691796321161,32.644502550210802,"Current revenues plus indexation"]
[null,"West of Duddon Sands",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},23.224716136192754,23.923101465231884,24.637603490431584,25.376731595144534,26.138033542998869,"Current revenues plus indexation"]
[null,"Humber Gateway",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},12.326265569035481,12.696879356178835,13.07615712746915,13.468441841293227,13.87249509653202,"Current revenues plus indexation"]
[null,"Westermost Rough",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},13.404426452885865,13.807478955141288,14.219902082655599,14.646499145135268,15.085894119489325,"Current revenues plus indexation"]
[null,"Burbo Bank",null,null,null,null,13.388003133847906,13.790544919176769,14.202485771755679,14.628560344908349,15.067417155255599,"Current revenues plus indexation"]
[null,"Dudgeon",null,null,null,null,18.930516523968304,19.499705876361148,20.082188088933222,20.684653731601216,21.305193343549256,"Current revenues plus indexation"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in 2019/20\"","v":"Forecast to asset transfer to OFTO in 2019/20"},null,null,null,null,74.267330648258465,76.485531976696322,78.780097935997219,81.143500874077148,83.577805900299495,"National Grid Forecast"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in \"&TB!C4","v":"Forecast to asset transfer to OFTO in 2020/21"},null,null,null,null,48.089019499357299,87.629603176791605,90.258491272095355,92.966246010258217,95.755233390565962,"National Grid Forecast"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in \"&TB!D4","v":"Forecast to asset transfer to OFTO in 2021/22"},null,null,null,null,null,14.474081116002214,36.720712621670224,37.822334000320332,38.957004020329947,"National Grid Forecast"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in \"&TB!E4","v":"Forecast to asset transfer to OFTO in 2022/23"},null,null,null,null,null,null,13.218070164728919,18.825454251647052,19.390217879196467,"National Grid Forecast"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in \"&TB!F4","v":"Forecast to asset transfer to OFTO in 2023/24"},null,null,null,null,null,null,null,50.563275518137068,92.484059452893106,"National Grid Forecast"]
[null,{"$f":"\"Forecast to asset transfer to OFTO in \"&TB!G4","v":"Forecast to asset transfer to OFTO in 2024/25"},null,null,null,null,null,null,null,null,25.048753858247952,"National Grid Forecast"]
[null,"Offshore Transmission Pass-Through (B7)",{"$f":"SUM(C7:C29)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},441.80630530679872,507.29923315995723,557.52564917297195,630.02553614827457,{"$f":"SUM(K7:K29)","v":706.99297052715588}," "]
[]
[null,"Notes:"]
[null,"All monies are  nominal 'money of the day' prices unless stated otherwise"]
[null,"Licensee forecasts and budgets are subject to change especially where they are influenced by external stakeholders"]
[null,"Greyed out cells are either calculated or not applicable in the year concerned due to the way the licence formula are constructed"]
[null,"NIC payments are not included as they do not form part of OFTO Maximum Revenue"]

{"sheet":"TNNN","index":58,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,3,3,6],[3,1,3,2],[3,10,3,13]]}
["Table NNN - Gross system peak demand (GW)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"Actual Demand",null,null,null,"Forecast Demand*","Final Tariffs","March Forecast","Five Year Forecast"]
[null,"Zone","Zone Name","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,1,"Northern Scotland",1.5942093963492583,1.6752532217641214,1.4225156052563852,1.4183158666666666,1.4770545119126601,1.5065003465635727,1.4591108214327131,1.4572632267232832,1.4548375600105663,1.4458593713815151,1.4615190024997111]
[null,2,"Southern Scotland",4.0424032849223757,4.0782143944648555,3.7492602699885453,3.4561030666666666,3.5004961069016902,3.4466828187006056,3.3545010729064311,3.3432865577993933,3.3590667370409704,3.3606027706748596,3.3787920079139249]
[null,3,"Northern",3.4005072525171718,2.7508429633296294,2.4752929375874331,2.6504339333333329,2.6639794972574902,2.5775245761138601,2.5230584531203744,2.5093321789805203,2.5153514474890746,2.5210955529468002,2.5279641776010138]
[null,4,"North West",4.6821871847732028,4.5029748013903017,3.9974014318510371,4.1043095333333328,4.1168568956563201,4.0337698317798774,3.9409796514642226,3.9271535072228021,3.9311114105480995,3.9465383590975436,3.9580720877295028]
[null,5,"Yorkshire",4.7065060149361617,4.6885381697740094,4.5394762272983264,3.9622271333333328,3.9197286234056703,3.8298512320286933,3.7446952190439049,3.7360375910414532,3.7268918381689069,3.7464985189711473,3.7634024858095754]
[null,6,"N Wales & Mersey",3.0012913971096493,3.3277402125080244,3.4130066064393274,2.7478425999999998,2.67757389873268,2.6282731771344552,2.5756779748890697,2.5676573602630364,2.5621327905578917,2.5744875838388004,2.5770674486195362]
[null,7,"East Midlands",5.5474024517635119,5.2131123047770433,5.2101191497466814,4.8370373333333339,4.7630073902219898,4.6624448902420177,4.5608289184735735,4.5527427237672944,4.5518839872954677,4.5678322754904341,4.5875470790910775]
[null,8,"Midlands",4.8673367835074171,4.661149221924604,4.5357119795703964,4.4392070000000006,4.3705052269223597,4.2534321033108888,4.1552820032907309,4.1396086838740143,4.1521340937398987,4.1622767389908599,4.1715146725813259]
[null,9,"Eastern",7.2659770993727841,6.8180323274811592,6.6053290026819251,6.6531246666666659,6.6045136430028499,6.442994478130367,6.3051098208483598,6.2679531606653436,6.3040704863742354,6.3077700358967785,6.3109657310375855]
[null,10,"South Wales",2.1693625771618654,2.222782147559629,2.6330224407086509,1.8206984000000002,1.84264173202126,1.8197837031522568,1.784281150030357,1.7745627940976609,1.7707467404077799,1.7785598872787944,1.7884350169331047]
[null,11,"South East",4.3227910817912107,4.0540608992682792,3.918902965628337,4.0084662000000009,3.9992986685067899,3.8954120437790549,3.8177918458634421,3.7948671427611069,3.8199225871755735,3.8205443312023681,3.8184338862129681]
[null,12,"London",5.3322380738171944,5.0091380593139831,4.6920697306239063,4.8914781333333339,4.3228634936607699,4.162231786151664,4.1129932109569092,4.0800746420983991,4.0743937182538685,4.0952755602373108,4.0916579129102848]
[null,13,"Southern",6.4790820824315718,6.1932595499035576,6.232349179623653,5.8282456666666658,5.5839145494300197,5.4729687469276929,5.3597081274022003,5.3400467974721382,5.3652359489766956,5.36959892727337,5.3735800622448284]
[null,14,"South Western",2.9188477862132842,2.7108771932074731,2.6287989396620559,2.5960245333333338,2.6206398994848201,2.5940917108527022,2.5531439912742018,2.5373057059024715,2.538510141848187,2.5455231861633871,2.5479279943729973]
[null,null,"TOTAL",{"$f":"SUM(D6:D19)","v":60.330142466666658},{"$f":"SUM(E6:E19)","v":57.905975466666668},56.05325646666666,53.413514066666664,52.463074137117367,51.325961444867701,50.24716226099649,50.027892072668919,50.126289487887213,50.242463099443981,50.356879565557435]
[]
[null,null,null,"*Demand for 2018/19 not yet confirmed"]

{"sheet":"TOOO","index":59,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,3,3,6],[3,1,3,2],[3,10,3,13]]}
["Table OOO - Gross HH demand (GW)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"Actual Demand",null,null,null,"Forecast Demand*","Final Tariffs","March Forecast","Five Year Forecast"]
[null,"Zone","Zone Name","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,1,"Northern Scotland",0.44334146666666668,0.43696933333333327,0.48253686666666662,0.48296440000000002,0.48905889990612467,0.4275809909534854,0.43913676173448901,0.43617014480653116,0.44604443970540525,0.44212254716619193,0.44500810240137734]
[null,2,"Southern Scotland",1.2174388666666667,1.2154246666666668,1.2974245333333336,1.3287303333333331,1.2587854835184102,1.1256193456983801,1.20968340912554,1.204605346978846,1.2339193806946782,1.2113432931776615,1.2283025038374518]
[null,3,"Northern",1.0519048,1.0285556666666666,1.1195732666666665,1.1335999999999999,1.0782985069717168,0.90207940785267438,1.0362932797014901,1.0347155390241056,1.0412035384570559,1.0425783448941002,1.0371007956661804]
[null,4,"North West",1.486262,1.430963,1.5575128666666667,1.5488608666666663,1.5225202795527033,1.413353912556697,1.4783327765432299,1.4714862068339829,1.4511929191127408,1.4761301191283889,1.4709186054576484]
[null,5,"Yorkshire",1.5119832666666668,1.4959815333333333,1.5880139333333334,1.6164035999999999,1.6097345542740311,1.4952762792970595,1.5637306410015301,1.5628203496934028,1.5345751800122389,1.5569629941648122,1.5660230961616264]
[null,6,"N Wales & Mersey",1.0446249333333333,1.0274400000000001,1.0954188000000002,1.0885765333333333,1.0852983354390524,0.99100236734188496,1.0407227303751099,1.0320890613142526,1.0368233501525153,1.0402599342588157,1.0451373395874544]
[null,7,"East Midlands",1.8717121999999999,1.8059623333333332,1.9015096666666669,1.8736522,1.8780744115097325,1.7174610324328761,1.76532640093644,1.76429725794729,1.7616441549567405,1.7664922880296163,1.7722589438551635]
[null,8,"Midlands",1.5793416,1.5548924666666664,1.7137528000000002,1.7112851999999998,1.6169579396754075,1.3885716972475715,1.5621756078229001,1.5660172715402951,1.5805273768254353,1.5792965585668952,1.5747864062474806]
[null,9,"Eastern",2.0514528000000003,2.0300148,2.2674005999999993,2.3122861333333331,2.1326107427056011,1.9313322439446452,2.0779822256991602,2.0512348629603734,2.0689900982105796,2.0658884125218275,2.0610425741314562]
[null,10,"South Wales",0.74344173333333341,0.79666533333333334,0.76543533333333325,0.75399859999999996,0.83874346685036028,0.77890072875383842,0.81755596168297595,0.79932806661937672,0.79550756222021723,0.7984941766089968,0.80356530276506388]
[null,11,"South East",1.1356811333333334,1.1277520666666667,1.2502713333333333,1.2965294666666667,1.1689667994362563,1.0599055823903232,1.1595225180834601,1.1457177238575782,1.1538453412012484,1.1529990760416282,1.1509758675250703]
[null,12,"London",2.2694686666666666,2.235762666666667,2.3321945333333334,2.3984759999999996,2.2857297464800777,2.202526200933848,2.2418792335334001,2.2163327394813397,2.2078806937779469,2.2180857462163521,2.2152541795964016]
[null,13,"Southern",2.011676,2.0126461999999998,2.1894137333333332,2.1970734000000003,2.0722063774299193,1.9332113283909595,2.0256887001398898,2.0142313046833129,2.0306030155398154,2.0257557223833862,2.0220481673749964]
[null,14,"South Western",0.73776900000000012,0.70537840000000007,0.79335333333333335,0.80737266666666674,0.76418161840648946,0.64062935794175746,0.74642323698713509,0.74712681743064546,0.74766212862533998,0.75000715786849648,0.75611765713897106]
[null,null,"TOTAL",{"$f":"SUM(D6:D19)","v":19.156098466666666},{"$f":"SUM(E6:E19)","v":18.904408466666666},20.353811599999997,20.549809399999997,{"$f":"SUM(H6:H19)","v":19.801167162155881},{"$f":"SUM(I6:I19)","v":18.007450475736},19.164453483366749,{"$f":"SUM(K6:K19)","v":19.046172693171332},{"$f":"SUM(L6:L19)","v":19.09041917949196},19.126416371027169,{"$f":"SUM(N6:N19)","v":19.148539541746345}]
[]
[null,null,null,"*Demand for 2018/19 not yet confirmed"]

{"sheet":"TPPP","index":60,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,3,3,6],[3,1,3,2],[3,10,3,13]]}
["Table PPP - Embedded export volumes (GW)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"Actual Demand",null,null,null,"Forecast Demand*","Final Tariffs","March Forecast","Five Year Forecast"]
[null,"Zone","Zone Name","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,1,"Northern Scotland",0.54130180000000006,0.54993359999999991,0.84891973333333326,0.93136286666666657,1.0008421618642174,1.3593417521458915,1.2291596253651993,1.2327648209164399,1.10806051529703,0.94875440635713804,1.0377166361144767]
[null,2,"Southern Scotland",0.29967473333333333,0.39480786666666673,0.56250446666666665,0.49645986666666664,0.66952565661322427,0.9582960672261166,0.69762689136183598,0.63391906416677901,0.80495608441334898,0.68003067900433201,0.83914335149842645]
[null,3,"Northern",0.71623559999999997,0.39565086666666666,0.25912599999999997,0.39582553333333326,0.5807280671387075,0.57244356699826826,0.51523019203837461,0.48438990394860398,0.47712725682895202,0.50252939033385602,0.47659369520485123]
[null,4,"North West",0.20199513333333335,0.28145693333333333,0.31538306666666671,0.42416599999999999,0.34341357976273923,0.40660770427311577,0.38805673729247553,0.36790934855854401,0.35632954104249098,0.37688918125398602,0.36330647418143386]
[null,5,"Yorkshire",0.45156493333333336,0.62714199999999998,0.64213566666666666,0.86013779999999984,0.63529667315094862,0.75019792895863247,0.70284578203043158,0.68363093000633102,0.67268498818589195,0.69605333501880895,0.67316202097599875]
[null,6,"N Wales & Mersey",0.34336440000000001,0.47290800000000005,0.43213346666666669,0.53550319999999996,0.53793642289182952,0.62203329735902446,0.57713783774352345,0.56174590202461305,0.54229011859964305,0.571830329344576,0.54282017446547348]
[null,7,"East Midlands",0.33546473333333338,0.37278606666666675,0.41312893333333334,0.66269613333333333,0.47668222099855501,0.57849357556165637,0.55165029283196232,0.53443041860676699,0.50716218483144204,0.54612306668978206,0.51324755960459911]
[null,8,"Midlands",0.21261480000000002,0.23704406666666669,0.31117166666666668,0.40790386666666673,0.21145446232058501,0.23417002961000974,0.2385689317189153,0.22770941151756399,0.23069881515517099,0.228118548977538,0.21886859603943845]
[null,9,"Eastern",0.56205473333333333,0.55285039999999996,0.559639,0.84465206666666681,0.62420802542452314,0.69497633801744829,0.6556745049199606,0.64031019559819302,0.59190426331829604,0.69889960513525995,0.64444051407206326]
[null,10,"South Wales",0.24335200000000001,0.35182846666666667,0.38125886666666664,0.55898466666666657,0.33134011382789241,0.41557065038932983,0.39000614495894503,0.36823367462085599,0.36411973243461598,0.37539130042058599,0.36359681366066698]
[null,11,"South East",0.29940946666666668,0.30430679999999999,0.28740326666666666,0.48246500000000003,0.31832854277171535,0.34633584381076971,0.33550714882566202,0.32215600851047599,0.32217182417899798,0.32565270634356702,0.31374457522004567]
[null,12,"London",0.12098006666666668,0.13758286666666666,0.25652993333333329,0.25070646666666668,0.1490715506818461,0.14139696677606042,0.1327660435849598,0.12401740875262,0.12552237814619699,0.12571709099040199,0.11726177610536435]
[null,13,"Southern",0.46333293333333336,0.58358166666666667,0.63738606666666653,0.7367904666666667,0.43665769177116687,0.40972049809459593,0.40229712672818002,0.386244458867191,0.390364723053856,0.38799618634162703,0.362929621450017]
[null,14,"South Western",0.23879713333333333,0.24409586666666666,0.34653633333333328,0.38727153333333331,0.20031742606443373,0.25815597963835946,0.27459624716260489,0.25249317055673898,0.236767452056977,0.24692012104833999,0.22410061603155637]
[null,null,"TOTAL",{"$f":"SUM(D6:D19)","v":5.0301424666666668},{"$f":"SUM(E6:E19)","v":5.5059754666666674},6.2532564666666648,7.9749254666666669,6.515802595282385,7.7477401988592778,7.0911235065630303,6.8199547166517158,6.7301598775429099,6.7109059472597989,6.6909324246244122]
[]
[null,null,null,"*Demand for 2018/19 not yet confirmed"]

{"sheet":"TQQQ","index":61,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,10,3,13],[3,1,3,2],[3,3,3,6]]}
["Table QQQ - NHH demand (TWh)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"Actual Demand",null,null,null,"Forecast Demand*","Final Tariffs","March Forecast","Five Year Forecast"]
[null,"Zone","Zone Name","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,1,"Northern Scotland",0.87559623840735379,0.83357683957178141,0.73459992417317943,0.74919171908293813,0.74080350740442558,0.78417740827603,0.75583010825778596,0.74324362936120003,0.75133898550656653,0.74922430966681064,0.75256796701539996]
[null,2,"Southern Scotland",1.9881746525684323,1.8784401671244437,1.7566963315677748,1.616056050199933,1.6632260196384325,1.7712229685994472,1.6530377072915401,1.6399889800491101,1.6449587016636564,1.6420106320840837,1.6441249810997201]
[null,3,"Northern",1.4678177801003287,1.3997886409618103,1.3176661757404653,1.1560094376995507,1.1999622256092375,1.3176976488981178,1.1725838594768501,1.16603808585379,1.1626627303944106,1.1598569260496263,1.1550401728478199]
[null,4,"North West",2.2427092350614579,2.178360197229372,2.0892547704712627,1.9231433838986098,1.9323067221059214,2.023841932113466,1.9277837729444001,1.9135129719781401,1.9142866063560127,1.9050490543805072,1.9055687932785801]
[null,5,"Yorkshire",2.0938696492868947,1.9992936925382767,1.8976122120653209,1.7528973776445673,1.760521979873624,1.8253089893201262,1.7520404613753999,1.7401641045767999,1.7394558634519648,1.7342689261948103,1.7309274950753999]
[null,6,"N Wales & Mersey",1.4745442306052376,1.4028698081491435,1.310039741454331,1.225660219312444,1.2228860168028479,1.2983116701150454,1.2245951000476301,1.2136385506177001,1.2113299485065423,1.2078483184644264,1.2077438607450099]
[null,7,"East Midlands",2.5082082252674254,2.4041364238048604,2.2867138139011729,2.2053539754758558,2.1600750862099853,2.2393722031630907,2.1781661475265,2.1613962580653601,2.1626964251126068,2.15725780461181,2.1555264585512202]
[null,8,"Midlands",2.3736732054121656,2.2717268623243436,2.1587515321867707,1.9834569772991493,1.9952568166336415,2.1714337960257994,1.9785625049276201,1.96651824418632,1.9644893281128342,1.959277995967396,1.9540829352012601]
[null,9,"Eastern",3.617355798616309,3.4817917245090673,3.364333358179282,3.1165023289085503,3.0856416867034842,3.2377270298612606,3.0830040306661401,3.0671277339022698,3.0613102963280387,3.0586861080487542,3.04845138916007]
[null,10,"South Wales",0.98324332112114377,0.93182464472049942,0.87563630229890999,0.82231536829425989,0.82936644145817029,0.88419467755153347,0.83542997251260998,0.826872392934209,0.82937795899564937,0.82639403914869092,0.82787856099636903]
[null,11,"South East",2.2501362952473749,2.1611636260696772,2.081317091972307,1.9132394684665786,1.9102578781343114,2.0083136803934449,1.9050609316234699,1.8965112829641999,1.8917921409025302,1.8913731948286252,1.8840054056723201]
[null,12,"London",2.1801379315520442,2.0861144254795718,2.1329286189894829,1.8144420831452401,1.8361010423280268,1.8709621594887456,1.7994054196129201,1.8042872302774,1.795060107565196,1.7986458707495847,1.7858052844085099]
[null,13,"Southern",3.0144373988743656,2.9068362411422211,2.7961973610757762,2.5908276352839903,2.5632591444412274,2.677801362684086,2.56885719680192,2.5530734144660499,2.5489495439777272,2.5449650738184162,2.53770124496977]
[null,14,"South Western",1.5300960378794712,1.4540767063749354,1.3450777659239657,1.2966698663404057,1.2725861094402413,1.401733454831644,1.29071948965673,1.2783470511785899,1.2790130250577278,1.272939300854655,1.2691702527803901]
[null,null,"TOTAL",{"$f":"SUM(D6:D19)","v":28.600000000000005},{"$f":"SUM(E6:E19)","v":27.39},26.146824999999996,24.165765891052072,24.172250676783577,25.512098981321838,24.125076702721522,23.970719930411136,23.956721661931464,23.907797554868196,23.858594801801839]
[]
[null,null,null,"*Demand for 2018/19 not yet confirmed"]