{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Index","Residuals","T1","T2","T3 & Fig 4","T4","T5 & Fig 7","T6","T7","T8 & Fig 4","T9","T10","T10 A-Z","T12","T11","T13","T14","T15","T16","T17","T18","T19","T20","T21","T22","T23","T24","T25","T26-29","T30","T31"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":4,"defined_names":840,"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":30,"n_cols":1,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["INDEX"]
[{"$f":"Residuals!A1","v":"Residuals and Averages"}]
[{"$f":"'T1'!A1","v":"Table 1 - Summary of Demand Tariffs"}]
[{"$f":"'T2'!A1","v":"Table 2 - Demand Tariffs"}]
[{"$f":"'T3 & Fig 4'!A1","v":"Table 3 - Change in HH Demand Tariffs"}]
[{"$f":"'T4'!A1","v":"Table 4 - Embedded Export Tariff"}]
[{"$f":"'T5 & Fig 7'!A1","v":"Table 5 - NHH Demand Tariff Changes"}]
[{"$f":"'T6'!A1","v":"Table 6 - Changes to Average Tariffs"}]
[{"$f":"'T7'!A1","v":"Table 7 - Generation Wider Tariffs"}]
[{"$f":"'T8 & Fig 4'!A1","v":"Table 8 - Generation Tariff Changes"}]
[{"$f":"'T9'!A1","v":"Table 9 - Local Substation Tariffs"}]
[{"$f":"'T10'!A1","v":"Table 10 - Onshore Local Circuit Tariffs"}]
[{"$f":"'T11'!A1","v":"Table 11 - CMP203: Circuits subject to one-off charges"}]
[{"$f":"'T12'!A1","v":"Table 12 - Offshore Local Tariffs"}]
[{"$f":"'T13'!A1","v":"Table 13 - Contracted and Modelled TEC"}]
[{"$f":"'T14'!A1","v":"Table 14 - Interconnectors"}]
[{"$f":"'T15'!A1","v":"Table 15 - Allowed Revenues"}]
[{"$f":"'T16'!A1","v":"Table 16 - Generation and Demand Revenue Proportions"}]
[{"$f":"'T17'!A1","v":"Table 17 - Charging Bases"}]
[{"$f":"'T18'!A1","v":"Table 18 - Residual Calculation"}]
["Table 19 - Small Generator Discount"]
["Table 20 - Summary of Ongoing CUSC Mods"]
[{"$f":"'T21'!A1","v":"Table 21 - Demand HH Locational Tariffs"}]
[{"$f":"'T22'!A1","v":"Table 22 - Breakdown of the Embedded Export Tariff"}]
[{"$f":"'T23'!A1","v":"Table 23 - Demand Profiles"}]
[{"$f":"'T24'!A1","v":"Table 24 - Generic Annual Load Factors"}]
[{"$f":"'T25'!A1","v":"Table 25 - Generation Contracted TEC Changes"}]
[{"$f":"'T26-29'!A1","v":"Table 26-29 - Revenue Breakdown"}]
[{"$f":"'T30'!A1","v":"Table 30 - Offshore Revenues"}]
[{"$f":"'T31'!A1","v":"Table 31 - Specific Annual Load Factors"}]

{"sheet":"Residuals","index":1,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Residuals and Averages",null,null,"Return to Index"]
[]
["Residual",{"$f":"'T6'!B3","v":"2020/21 July"},{"$f":"'T6'!C3","v":"2020/21 Draft"},{"$f":"'T6'!D3","v":"Change since last forecast"}]
["Generation",{"$f":"'T6'!B4","v":-4.5335001314730201},{"$f":"'T6'!C4","v":-4.7769008965109583},{"$f":"'T6'!D4","v":-0.24340076503793817}]
["Demand",{"$f":"'T1'!C5","v":52.178588060020509},{"$f":"'T1'!D5","v":51.881473},{"$f":"'T1'!E5","v":-0.29711506002050925}]
[]
["Average Tariff",{"$f":"B3","v":"2020/21 July"},{"$f":"C3","v":"2020/21 Draft"},{"$f":"D3","v":"Change since last forecast"}]
["Generation (£/kW)",{"$f":"'T6'!B5","v":5.2210009568422162},{"$f":"'T6'!C5","v":4.9285371697507356},{"$f":"'T6'!D5","v":-0.29246378709148058}," N.B. These generation average tariffs include local tariffs"]
["HH Demand (£/kW)",{"$f":"'T1'!C4","v":51.113948583129542},{"$f":"'T1'!D4","v":50.413547000000001},{"$f":"C9-B9","v":-0.70040158312954048}]
["NHH Demand (p/kWh)",{"$f":"'T1'!C13","v":6.5246298308204711},{"$f":"'T1'!D13","v":6.4258540000000002},-9.8775830820470922E-2]
["Embedded Export (£/kW)",{"$f":"'T1'!C7","v":2.5249595049942495},{"$f":"'T1'!D7","v":2.3729070000000001},-0.15205250499424938]

{"sheet":"T1","index":2,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Table 1 - Summary of Demand Tariffs",null,null,null,"Return to Index"]
[]
[null,"HH Tariffs",{"$f":"'T6'!B3","v":"2020/21 July"},{"$f":"'T6'!C3","v":"2020/21 Draft"},"Change"]
[null,"Average Tariff (£/kW)",51.113948583129542,50.413547000000001,-0.70040158312954048]
[null,"Residual (£/kW)",52.178588060020509,51.881473,-0.29711506002050925]
[null,"EET",{"$f":"C3","v":"2020/21 July"},{"$f":"D3","v":"2020/21 Draft"},"Change"]
[null,"Average Tariff (£/kW)",2.5249595049942495,2.3729070000000001,-0.15205250499424938]
[null,"Phased residual (£/kW)",0,0,0]
[null,"AGIC (£/kW)",3.4268879999999999,3.4164949999999998,-1.0393000000000097E-2]
[null,"Embedded Export Volume (GW)",7.091123506563032,7.23,0.1388764934369684]
[null,"Total Credit (£m)",17.904799698984476,17.156119671380786,-0.74868002760369023]
[null,"NHH Tariffs",{"$f":"C6","v":"2020/21 July"},{"$f":"D6","v":"2020/21 Draft"},"Change"]
[null,"Average (p/kWh)",6.5246298308204711,6.4258540000000002,-9.8775830820470922E-2]

{"sheet":"T2","index":3,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Table 2 - Demand Tariffs",null,null,null,"Return to Index"]
[]
["Zone","Zone Name","HH Demand Tariff (£/kW)","NHH Demand Tariff (p/kWh)","Embedded Export Tariff (£/kW)"]
[1,"Northern Scotland",22.039463000000001,2.9580739999999999,0]
[2,"Southern Scotland",29.676414999999999,3.8063189999999998,0]
[3,"Northern",40.943295999999997,5.1494099999999996,0]
[4,"North West",47.599027,6.1174660000000003,0]
[5,"Yorkshire",48.759563,6.080959,0]
[6,"N Wales & Mersey",49.830329999999996,6.2349439999999996,0.58787100000000003]
[7,"East Midlands",52.314444999999999,6.7113820000000004,3.0719859999999999]
[8,"Midlands",53.575539999999997,6.959651,4.333081]
[9,"Eastern",54.415931,7.3892740000000003,5.1734720000000003]
[10,"South Wales",51.539954000000002,6.0651450000000002,2.2974950000000001]
[11,"South East",57.430714000000002,7.8954709999999997,8.1882549999999998]
[12,"London",60.197138000000002,6.4725250000000001,10.954679]
[13,"Southern",58.701866000000003,7.5980270000000001,9.4594070000000006]
[14,"South Western",57.949506,7.979705,8.7070469999999993]
[]
["Residual charge for demand:",null,51.881473]
["Tariffs include small gen tariff of:",null,0.77748099999999998,9.9887000000000004E-2]

{"sheet":"T3 & Fig 4","index":4,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Table 3 - Change in HH Demand Tariffs",null,null,null,null,"Return to Index"]
[]
["Zone","Zone Name",{"$f":"CONCATENATE('T6'!B3, \" (£/kW)\")","v":"2020/21 July (£/kW)"},{"$f":"CONCATENATE('T6'!C3, \" (£/kW)\")","v":"2020/21 Draft (£/kW)"},"Change (£/kW)","Change in Residual (£/kW)"]
[1,"Northern Scotland",24.098098,22.039463000000001,{"$f":"D4-C4","v":-2.0586349999999989},-0.65213354635746157]
[2,"Southern Scotland",32.442287999999998,29.676414999999999,{"$f":"D5-C5","v":-2.7658729999999991},-0.65213354635746157]
[3,"Northern",42.615678000000003,40.943295999999997,-1.672382000000006,-0.65213354635746157]
[4,"North West",49.649332999999999,47.599027,-2.0503059999999991,-0.65213354635746157]
[5,"Yorkshire",49.885147000000003,48.759563,-1.1255840000000035,-0.65213354635746157]
[6,"N Wales & Mersey",51.270718000000002,49.830329999999996,-1.4403880000000058,-0.65213354635746157]
[7,"East Midlands",53.418264999999998,52.314444999999999,-1.1038199999999989,-0.65213354635746157]
[8,"Midlands",54.712694999999997,53.575539999999997,-1.1371549999999999,-0.65213354635746157]
[9,"Eastern",55.300674000000001,54.415931,-0.88474300000000028,-0.65213354635746157]
[10,"South Wales",50.773870000000002,51.539954000000002,0.76608399999999932,-0.65213354635746157]
[11,"South East",57.672224,57.430714000000002,-0.24150999999999812,-0.65213354635746157]
[12,"London",61.128120000000003,60.197138000000002,-0.9309820000000002,-0.65213354635746157]
[13,"Southern",59.071027000000001,58.701866000000003,-0.3691609999999983,-0.65213354635746157]
[14,"South Western",57.239362999999997,57.949506,0.71014300000000219,-0.65213354635746157]
[]
[]
["Zone","Peak (£/kW)","Year Round (£/kW)","Residual £/kW","Small Gen Discount (£/kW)","2020/21 Draft (£/kW)"]
[1,-2.1816911980665044,-28.437799714589204,51.88147306665762,0.77748099999999998,{"$f":"ROUND(SUM(B21+C21+D21+E21),6)","v":22.039463000000001}]
[2,-2.1467882916375296,-20.8357503473697,51.88147306665762,0.77748099999999998,{"$f":"ROUND(SUM(B22+C22+D22+E22),6)","v":29.676414999999999}]
[3,-3.6192884308827087,-8.0963697831774333,51.88147306665762,0.77748099999999998,40.943295999999997]
[4,-1.6905020185892174,-3.3694252819165991,51.88147306665762,0.77748099999999998,47.599027]
[5,-2.5257935925973745,-1.373597256629165,51.88147306665762,0.77748099999999998,48.759563]
[6,-1.8410137719105926,-0.98761051494839514,51.88147306665762,0.77748099999999998,49.830329999999996]
[7,-2.2445143032399533,1.9000051499386192,51.88147306665762,0.77748099999999998,52.314444999999999]
[8,-1.9271845725519481,2.8437706866408097,51.88147306665762,0.77748099999999998,53.575539999999997]
[9,1.390004908593919,0.36697219078023358,51.88147306665762,0.77748099999999998,54.415931]
[10,-6.027019451686221,4.9080195416158858,51.88147306665762,0.77748099999999998,51.539954000000002]
[11,3.9083843934026974,0.86337577449396297,51.88147306665762,0.77748099999999998,57.430714000000002]
[12,5.7788014503436615,1.7593821463569452,51.88147306665762,0.77748099999999998,60.197138000000002]
[13,1.9753704754688934,4.0675412691681183,51.88147306665762,0.77748099999999998,58.701866000000003]
[14,-0.46628055470744928,5.7568321935352209,51.88147306665762,0.77748099999999998,57.949506]

{"sheet":"T4","index":5,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Table 4 - Embedded Export Tariff",null,null,null,"Return to Index"]
[]
[]
["Zone","Zone Name",{"$f":"'T3 & Fig 4'!C3","v":"2020/21 July (£/kW)"},{"$f":"'T3 & Fig 4'!D3","v":"2020/21 Draft (£/kW)"},"Change (£/kW)"]
[1,"Northern Scotland",0,0,{"$f":"D5-C5","v":0}]
[2,"Southern Scotland",0,0,{"$f":"D6-C6","v":0}]
[3,"Northern",0,0,0]
[4,"North West",0,0,0]
[5,"Yorkshire",3.9960000000000002E-2,0,-3.9960000000000002E-2]
[6,"N Wales & Mersey",1.425532,0.58787100000000003,-0.83766099999999999]
[7,"East Midlands",3.5730789999999999,3.0719859999999999,-0.50109300000000001]
[8,"Midlands",4.8675079999999999,4.333081,-0.53442699999999999]
[9,"Eastern",5.4554879999999999,5.1734720000000003,-0.2820159999999996]
[10,"South Wales",0.92868399999999995,2.2974950000000001,1.368811]
[11,"South East",7.8270369999999998,8.1882549999999998,0.36121800000000004]
[12,"London",11.282933,10.954679,-0.32825399999999938]
[13,"Southern",9.2258399999999998,9.4594070000000006,0.23356700000000075]
[14,"South Western",7.394177,8.7070469999999993,1.3128699999999993]
[]
["Zone","EET Locational £/kW","AGIC £/kW","2020/21 Phased Residual £/kW ","Final Tariff £/kW","EET Revenue £m"]
[1,-30.619490912655706,3.4164949999999998,0,0,0]
[2,-22.982538639007231,3.4164949999999998,0,0,0]
[3,-11.715658214060142,3.4164949999999998,0,0,0]
[4,-5.0599273005058167,3.4164949999999998,0,0,0]
[5,-3.8993908492265392,3.4164949999999998,0,0,0]
[6,-2.8286242868589877,3.4164949999999998,0,0.58787100000000003,0.34096501362178699]
[7,-0.34450915330133403,3.4164949999999998,0,3.0719859999999999,1.6895922156842662]
[8,0.91658611408886159,3.4164949999999998,0,4.333081,1.0399394673813267]
[9,1.7569770993741525,3.4164949999999998,0,5.1734720000000003,3.1558179806182327]
[10,-1.1189999100703352,3.4164949999999998,0,2.2974950000000001,0.87304813417327254]
[11,4.7717601678966606,3.4164949999999998,0,8.1882549999999998,2.702124205405898]
[12,7.5381835967006072,3.4164949999999998,0,10.954679,1.3145614316040728]
[13,6.0429117446370118,3.4164949999999998,0,9.4594070000000006,3.6891686304084343]
[14,5.2905516388277718,3.4164949999999998,0,8.7070469999999993,2.3509025924834983]

{"sheet":"T5 & Fig 7","index":6,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Table 5 - NHH Demand Tariff Changes",null,null,"Return to Index"]
[]
["Zone","Zone Name",{"$f":"CONCATENATE('T6'!B3,\" (p/kWh)\")","v":"2020/21 July (p/kWh)"},{"$f":"CONCATENATE('T6'!C3,\" (p/kWh)\")","v":"2020/21 Draft (p/kWh)"},"Change (p/kWh)"]
[1,"Northern Scotland",3.2562289999999998,2.9580739999999999,{"$f":"D4-C4","v":-0.29815499999999995}]
[2,"Southern Scotland",4.1639239999999997,3.8063189999999998,{"$f":"D5-C5","v":-0.35760499999999995}]
[3,"Northern",5.3066940000000002,5.1494099999999996,-0.15728400000000065]
[4,"North West",6.3746980000000004,6.1174660000000003,-0.25723200000000013]
[5,"Yorkshire",6.1706940000000001,6.080959,-8.973500000000012E-2]
[6,"N Wales & Mersey",6.4004880000000002,6.2349439999999996,-0.16554400000000058]
[7,"East Midlands",6.8283950000000004,6.7113820000000004,-0.11701300000000003]
[8,"Midlands",7.1053470000000001,6.959651,-0.14569600000000005]
[9,"Eastern",7.5536000000000003,7.3892740000000003,-0.16432599999999997]
[10,"South Wales",5.9153279999999997,6.0651450000000002,0.14981700000000053,null,null,null,null,null,null,null,null,null,null,null,null," "]
[11,"South East",8.0041510000000002,7.8954709999999997,-0.10868000000000055]
[12,"London",6.358193,6.4725250000000001,0.1143320000000001]
[13,"Southern",7.6336279999999999,7.5980270000000001,-3.5600999999999772E-2]
[14,"South Western",7.9684210000000002,7.979705,1.128399999999985E-2]

{"sheet":"T6","index":7,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Table 6 - Changes to Average Tariffs",null,null,null,null,"Return to Index"]
[]
["Generation Tariffs (£/kW)","2020/21 July","2020/21 Draft","Change since last forecast"]
["Residual",-4.5335001314730201,-4.7769008965109583,{"$f":"C4-B4","v":-0.24340076503793817}]
["Average Generation Tariff",5.2210009568422162,4.9285371697507356,{"$f":"C5-B5","v":-0.29246378709148058},"N.B. These generation average tariffs include local tariffs"]

{"sheet":"T7","index":8,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,6,32,7],[1,6,1,8],[32,2,32,4]]}
["Table 7 - Generation Wider Tariffs",null,null,null,null,null,null,null,"Return to Index"]
[null,null,null,null,null,null,"Example tariffs for a generator of each technology type"]
[null,null,"System Peak","Shared \nYear Round","Not Shared Year Round","Residual","Conventional Carbon 80%","Conventional Low Carbon 80%","Intermittent 40%"]
["Zone","Zone Name","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)"]
[1,"North Scotland",2.7575590000000001,20.886178999999998,15.020708000000001,-4.7769009999999996,26.706167600000001,29.710309200000001,18.598278600000004]
[2,"East Aberdeenshire",4.9350379999999996,13.275963000000001,15.020708000000001,-4.7769009999999996,22.795473800000003,25.799615400000004,15.554192200000003]
[3,"Western Highlands",2.155259,19.437083000000001,14.825085,-4.7769009999999996,24.788092400000007,27.753109400000003,17.823017200000002]
[4,"Skye and Lochalsh",-4.1898580000000001,19.437083000000001,14.741196,-4.7769009999999996,18.375864200000006,21.324103400000002,17.739128200000003]
[5,"Eastern Grampian and Tayside",3.078284,17.730691,14.289595,-4.7769009999999996,23.917611800000003,26.775530800000002,16.604970400000003]
[6,"Central Grampian",3.776885,16.975370999999999,13.911555,-4.7769009999999996,23.709524800000001,26.4918358,15.924802400000001]
[7,"Argyll",3.602373,13.849315000000001,24.007836999999999,-4.7769009999999996,29.111193600000004,33.912760999999996,24.770662000000002]
[8,"The Trossachs",3.6817139999999999,13.849315000000001,12.279890999999999,-4.7769009999999996,19.808177800000003,22.264156000000003,13.042716000000002]
[9,"Stirlingshire and Fife",2.4492389999999999,11.520782000000001,11.460666,-4.7769009999999996,16.057496400000002,18.349629600000004,11.292077800000001]
[10,"South West Scotlands",2.8650389999999999,12.084807,11.630839999999999,-4.7769009999999996,17.0606556,19.3868236,11.6878618]
[11,"Lothian and Borders",3.9939170000000002,12.084807,6.0346760000000002,-4.7769009999999996,13.712602400000002,14.919537600000002,6.0916978000000013]
[12,"Solway and Cheviot",1.799361,7.6484209999999999,6.4334239999999996,-4.7769009999999996,8.2879359999999984,9.5746208000000017,4.7158913999999994]
[13,"North East England",3.9112770000000001,5.8630449999999996,4.2611889999999999,-4.7769009999999996,7.2337632000000012,8.0860009999999996,1.8295060000000003]
[14,"North Lancashire and The Lakes",1.912857,5.8630449999999996,0.87152099999999999,-4.7769009999999996,2.5236087999999999,2.6979130000000007,-1.5601619999999996]
[15,"South Lancashire, Yorkshire and Humber",4.634233,1.4277,0.13358600000000001,-4.7769009999999996,1.1063608,1.1330780000000011,-4.0722349999999992]
[16,"North Midlands and North Wales",3.3664640000000001,0.35621900000000001,0,-4.7769009999999996,-1.1254617999999996,-1.1254617999999996,-4.6344133999999997]
[17,"South Lincolnshire and North Norfolk",1.773741,0.37311100000000003,0,-4.7769009999999996,-2.7046711999999995,-2.7046711999999995,-4.6276565999999999]
[18,"Mid Wales and The Midlands",1.0293030000000001,1.0336689999999999,0,-4.7769009999999996,-2.9206627999999997,-2.9206627999999997,-4.3634333999999999]
[19,"Anglesey and Snowdon",3.4781049999999998,1.6521490000000001,0,-4.7769009999999996,2.2923200000000143E-2,2.2923200000000143E-2,-4.1160413999999994]
[20,"Pembrokeshire",9.1208539999999996,-4.8216340000000004,0,-4.7769009999999996,0.48664579999999891,0.48664579999999891,-6.7055546000000001]
[21,"South Wales & Gloucester",5.8473300000000004,-4.9435019999999996,0,-4.7769009999999996,-2.884372599999999,-2.884372599999999,-6.7543017999999995]
[22,"Cotswold",2.5459230000000002,2.9038840000000001,-7.8892680000000004,-4.7769009999999996,-6.2192851999999998,-7.797138799999999,-11.504615399999999]
[23,"Central London",-5.7748270000000002,2.9038840000000001,-7.1431550000000001,-4.7769009999999996,-13.943144799999999,-15.371775799999998,-10.758502399999999]
[24,"Essex and Kent",-3.8087070000000001,2.9038840000000001,0,-4.7769009999999996,-6.2625007999999998,-6.2625007999999998,-3.6153473999999992]
[25,"Oxfordshire, Surrey and Sussex",-0.93390499999999999,-2.3675619999999999,0,-4.7769009999999996,-7.6048555999999996,-7.6048555999999996,-5.7239258]
[26,"Somerset and Wessex",-1.7973760000000001,-3.2180740000000001,0,-4.7769009999999996,-9.1487362000000001,-9.1487362000000001,-6.0641305999999995]
[27,"West Devon and Cornwall",-0.26166899999999998,-5.7868409999999999,0,-4.7769009999999996,-9.6680428000000003,-9.6680428000000003,-7.0916373999999998]
[]
[null,null,"Small Generator Discount (£/kW)",null,null,11.776142999999999]

{"sheet":"T8 & Fig 4","index":9,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[[3,0,3,11],[4,2,4,4],[4,8,4,10],[4,11,5,11],[0,0,0,10],[4,5,4,7]]}
["Table 8 - Generation Tariff Changes",null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
["Wider Generation Tariffs (£/kW)"]
[null,null,"Conventional Carbon 80%",null,null,"Conventional Low Carbon 80%",null,null,"Intermittent 40%",null,null,"Change in Residual (£/kW)"]
["Zone","Zone Name",{"$f":"'T4'!C4","v":"2020/21 July (£/kW)"},{"$f":"'T4'!D4","v":"2020/21 Draft (£/kW)"},"Change (£/kW)",{"$f":"C6","v":"2020/21 July (£/kW)"},{"$f":"D6","v":"2020/21 Draft (£/kW)"},"Change (£/kW)",{"$f":"F6","v":"2020/21 July (£/kW)"},{"$f":"G6","v":"2020/21 Draft (£/kW)"},"Change (£/kW)"]
[1,"North Scotland",24.9280808,26.706167600000001,{"$f":"D7-C7","v":1.7780868000000005},27.666245999999997,29.710309200000001,{"$f":"G7-F7","v":2.0440632000000036},17.1569,18.598278600000004,{"$f":"J7-I7","v":1.4413786000000037},-0.24340076503793817]
[2,"East Aberdeenshire",21.157653999999997,22.795473800000003,{"$f":"D8-C8","v":1.6378198000000062},23.895819200000002,25.799615400000004,{"$f":"G8-F8","v":1.9037962000000022},14.0749396,15.554192200000003,{"$f":"J8-I8","v":1.4792526000000024},-0.24340076503793817]
[3,"Western Highlands",23.099250800000004,24.788092400000007,1.6888416000000035,25.802071200000004,27.753109400000003,1.9510381999999993,16.4212156,17.823017200000002,1.4018016000000024,-0.24340076503793817]
[4,"Skye and Lochalsh",28.024185200000002,18.375864200000006,-9.6483209999999957,31.970473200000004,21.324103400000002,-10.646369800000002,22.638553599999998,17.739128200000003,-4.8994253999999948,-0.24340076503793817]
[5,"Eastern Grampian and Tayside",21.7184864,23.917611800000003,2.1991254000000033,24.3005222,26.775530800000002,2.4750086000000024,15.025998599999998,16.604970400000003,1.578971800000005,-0.24340076503793817]
[6,"Central Grampian",21.735209600000001,23.709524800000001,1.9743151999999995,24.240104399999996,26.4918358,2.2517314000000042,14.3266952,15.924802400000001,1.5981072000000012,-0.24340076503793817]
[7,"Argyll",26.9804694,29.111193600000004,2.1307242000000031,31.454984,33.912760999999996,2.4577769999999965,22.954722999999998,24.770662000000002,1.8159390000000037,-0.24340076503793817]
[8,"The Trossachs",18.086011200000002,19.808177800000003,1.7221666000000013,20.277698000000001,22.264156000000003,1.9864580000000025,11.540583999999999,13.042716000000002,1.5021320000000031,-0.24340076503793817]
[9,"Stirlingshire and Fife",14.2827074,16.057496400000002,1.7747890000000019,16.317773599999999,18.349629600000004,2.0318560000000048,9.8501797999999994,11.292077800000001,1.4418980000000019,-0.24340076503793817]
[10,"South West Scotlands",15.458967599999998,17.0606556,1.6016880000000029,17.517709999999997,19.3868236,1.8691136000000022,10.156967999999999,11.6878618,1.5308938000000012,-0.24340076503793817]
[11,"Lothian and Borders",11.918312400000001,13.712602400000002,1.7942900000000002,12.937842,14.919537600000002,1.9816956000000019,4.9609039999999993,6.0916978000000013,1.130793800000002,-0.24340076503793817]
[12,"Solway and Cheviot",7.189677200000002,8.2879359999999984,1.0982587999999964,8.345741799999999,9.5746208000000017,1.2288790000000027,3.9808894000000006,4.7158913999999994,0.73500199999999882,-0.24340076503793817]
[13,"North East England",6.194981799999999,7.2337632000000012,1.0387814000000022,6.9439309999999992,8.0860009999999996,1.1420700000000004,1.2199179999999998,1.8295060000000003,0.60958800000000046,-0.24340076503793817]
[14,"North Lancashire and The Lakes",1.4880451999999993,2.5236087999999999,1.0355636000000006,1.641222,2.6979130000000007,1.0566910000000007,-1.7589439999999996,-1.5601619999999996,0.19878200000000001,-0.24340076503793817]
[15,"South Lancashire, Yorkshire and Humber",0.95013800000000082,1.1063608,0.15622279999999922,0.97727060000000066,1.1330780000000011,0.15580740000000048,-4.0188382000000002,-4.0722349999999992,-5.3396799999998912E-2,-0.24340076503793817]
[16,"North Midlands and North Wales",-1.2802419999999999,-1.1254617999999996,0.15478020000000026,-1.2802419999999999,-1.1254617999999996,0.15478020000000026,-4.6951320000000001,-4.6344133999999997,6.07186000000004E-2,-0.24340076503793817]
[17,"South Lincolnshire and North Norfolk",-2.7888337999999999,-2.7046711999999995,8.416260000000042E-2,-2.7888337999999999,-2.7046711999999995,8.416260000000042E-2,-4.5277963999999997,-4.6276565999999999,-9.9860200000000177E-2,-0.24340076503793817]
[18,"Mid Wales and The Midlands",-3.1651661999999998,-2.9206627999999997,0.24450340000000015,-3.1651661999999998,-2.9206627999999997,0.24450340000000015,-4.2633896,-4.3634333999999999,-0.10004379999999991,-0.24340076503793817]
[19,"Anglesey and Snowdon",6.5479799999999422E-2,2.2923200000000143E-2,-4.2556599999999278E-2,6.5479799999999422E-2,2.2923200000000143E-2,-4.2556599999999278E-2,-4.8410136000000001,-4.1160413999999994,0.72497220000000073,-0.24340076503793817]
[20,"Pembrokeshire",2.0601955999999992,0.48664579999999891,-1.5735498000000003,2.0601955999999992,0.48664579999999891,-1.5735498000000003,-6.2277471999999996,-6.7055546000000001,-0.47780740000000055,-0.24340076503793817]
[21,"South Wales & Gloucester",-1.2072580000000004,-2.884372599999999,-1.6771145999999986,-1.2072580000000004,-2.884372599999999,-1.6771145999999986,-6.2517899999999997,-6.7543017999999995,-0.50251179999999973,-0.24340076503793817]
[22,"Cotswold",-4.5632694000000011,-6.2192851999999998,-1.6560157999999987,-5.9703762000000005,-7.797138799999999,-1.8267625999999986,-10.492157600000001,-11.504615399999999,-1.0124577999999982,-0.24340076503793817]
[23,"Central London",-13.8845448,-13.943144799999999,-5.8599999999998431E-2,-15.2586032,-15.371775799999998,-0.11317259999999862,-10.3269156,-10.758502399999999,-0.43158679999999983,-0.24340076503793817]
[24,"Essex and Kent",-6.3386772000000002,-6.2625007999999998,7.6176400000000477E-2,-6.3386772000000002,-6.2625007999999998,7.6176400000000477E-2,-3.4566236000000004,-3.6153473999999992,-0.15872379999999886,-0.24340076503793817]
[25,"Oxfordshire, Surrey and Sussex",-7.9470134000000003,-7.6048555999999996,0.34215780000000073,-7.9470134000000003,-7.6048555999999996,0.34215780000000073,-5.5779312000000001,-5.7239258,-0.14599459999999986,-0.24340076503793817]
[26,"Somerset and Wessex",-8.2254573999999998,-9.1487362000000001,-0.92327880000000029,-8.2254573999999998,-9.1487362000000001,-0.92327880000000029,-5.7342272000000003,-6.0641305999999995,-0.32990339999999918,-0.24340076503793817]
[27,"West Devon and Cornwall",-8.4881034,-9.6680428000000003,-1.1799394000000003,-8.4881034,-9.6680428000000003,-1.1799394000000003,-6.6948812000000002,-7.0916373999999998,-0.39675619999999956,-0.24340076503793817]
[]
["Figure 4 - Variation in Generation Zonal Tariffs"]

{"sheet":"T9","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[2,0,2,4],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["Table 9 - Local Substation Tariffs",null,null,null,"Return to Index"]
[]
["2020/21 Local Substation Tariff (£/kW)"]
["Substation\nRating","Connection\nType","132kV","275kV","400kV"]
[]
["<1320 MW","No redundancy",0.20327300000000001,0.116285,8.3785999999999999E-2]
["<1320 MW","Redundancy",0.447793,0.27705299999999999,0.20149400000000001]
[">=1320 MW","No redundancy","n/a",0.36460500000000001,0.263683]
[">=1320 MW","Redundancy","n/a",0.59858800000000001,0.43691999999999998]

{"sheet":"T10","index":11,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Table 10 - Onshore Local Circuit Tariffs",null,null,null,null,null,null,"Return to Index"]
[]
["Substation Name","(£/kW)","Substation Name","(£/kW)","Substation Name","(£/kW)"]
["Achruach",4.3470870692634183,"Farr",3.6097814001432824,"Nant",-1.2438788077756828]
["Aigas",0.66216577922577813,"Fallago",0.43890298621434759,"Necton",1.1374560389314685]
["An Suidhe",-0.96988197600885051,"Fernoch",4.4534480895645014,"Rhigos",0.10289327328954377]
["Arecleoch",2.1027882244067491,"Ffestiniogg",0.25614688877058128,"Rocksavage",1.7919978483858272E-2]
["Baglan Bay",0.7703672376888816,"Finlarig",0.3241842432874536,"Saltend",1.7566045226989235E-2]
["Beinneun Wind Farm",1.5206506867239917,"Foyers",0.29656205941710195,"South Humber Bank",0.41883498016071136]
["Black Hill",1.5723178850759416,"Galawhistle",3.5426450091899078,"Spalding",0.28694252345022242]
["BlackCraig Wind Farm",6.3733966258939994,"Glendoe",1.8623088950234197,"Strathbrora",0.10963208437085564]
["BlackLaw Extension",3.7516473789880007,"Glenglass",4.8714100929392465,"Stronelairg",1.0891273483946895]
["Black Law",1.7691197276543882,"Gordonbush",0.2416299274529673,"Strathy Wind",1.8993062620493444]
["Clyde (North)",0.11103168891219967,"Griffin Wind",9.8344147287714918,"Wester Dod",0.48178933281212216]
["Clyde (South)",0.12840277572588232,"Hadyard Hill",2.8023397187156296,"Whitelee",0.10745002152793499]
["Corriegarth",2.9330955345055316,"Harestanes",2.5558939603715105,"Whitelee Extension",0.29871105984766039]
["Corriemoillie",1.6861713448594429,"Hartlepool",0.20799342181017977,"Bhlaraidh Wind Farm",0.65368606857856959]
["Coryton",4.9999150364749924E-2,"Invergarry",0.37049627804280394,"Dorenell",2.1247538987511003]
["Cruachan",1.8475275470586237,"Kilgallioch",1.0655460468186893,"Kype Muir",1.5017112386264417]
["Crystal Rig",0.13727910748017616,"Kilmorack",0.19995055831180777,"Middle Muir",2.0068548393985219]
["Culligran",1.7547548472918741,"Langage",0.66588672547704497,"Aberdeen Bay",2.6397859810549789]
["Deanie",2.8828115348366503,"Lochay",0.37049627804280394,"Aberarder",1.6755695375516726]
["Dersalloch",2.4387875547347719,"Luichart",0.58235785639122928,"New Deer",0.76235790274070048]
["Dinorwig",2.429140186585304,"Mark Hill",0.88646267760546416]
["Dunlaw Extension",1.5269072190115081,"Marchwood",0.38638592978953623]
["Dunhill",1.450144535897758,"Middleton",0.15034401220978391]
["Dumnaglass",1.1475095280179288,"Millennium Wind ",1.8490653853810772]
["Edinbane",6.9306712641356443,"Moffat",0.18934898437310119]
["Ewe Hill",2.4641505237302743,"Mossford",2.9168505288635975]

{"sheet":"T10 A-Z","index":12,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Table 10 - Onshore Local Circuit Tariffs",null,null,null,null,null,null,"Return to Index"]
[]
["Substation Name","(£/kW)","Substation Name","(£/kW)","Substation Name","(£/kW)"]
["Aberarder",{"$f":"IF(ISNA(VLOOKUP(A4,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A4,'T10'!$E$4:$F$29,2,0),VLOOKUP(A4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A4,'T10'!$A$4:$B$29,2,0))","v":1.6755695375516726},"Dunhill",{"$f":"IF(ISNA(VLOOKUP(C4,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C4,'T10'!$E$4:$F$29,2,0),VLOOKUP(C4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C4,'T10'!$A$4:$B$29,2,0))","v":1.450144535897758},"Mark Hill",{"$f":"IF(ISNA(VLOOKUP(E4,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E4,'T10'!$E$4:$F$29,2,0),VLOOKUP(E4,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E4,'T10'!$A$4:$B$29,2,0))","v":0.88646267760546416}]
["Aberdeen Bay",{"$f":"IF(ISNA(VLOOKUP(A5,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A5,'T10'!$E$4:$F$29,2,0),VLOOKUP(A5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A5,'T10'!$A$4:$B$29,2,0))","v":2.6397859810549789},"Dunlaw Extension",{"$f":"IF(ISNA(VLOOKUP(C5,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C5,'T10'!$E$4:$F$29,2,0),VLOOKUP(C5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C5,'T10'!$A$4:$B$29,2,0))","v":1.5269072190115081},"Middle Muir",{"$f":"IF(ISNA(VLOOKUP(E5,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E5,'T10'!$E$4:$F$29,2,0),VLOOKUP(E5,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E5,'T10'!$A$4:$B$29,2,0))","v":2.0068548393985219}]
["Achruach",{"$f":"IF(ISNA(VLOOKUP(A6,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A6,'T10'!$E$4:$F$29,2,0),VLOOKUP(A6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A6,'T10'!$A$4:$B$29,2,0))","v":4.3470870692634183},"Edinbane",{"$f":"IF(ISNA(VLOOKUP(C6,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C6,'T10'!$E$4:$F$29,2,0),VLOOKUP(C6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C6,'T10'!$A$4:$B$29,2,0))","v":6.9306712641356443},"Middleton",{"$f":"IF(ISNA(VLOOKUP(E6,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E6,'T10'!$E$4:$F$29,2,0),VLOOKUP(E6,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E6,'T10'!$A$4:$B$29,2,0))","v":0.15034401220978391}]
["Aigas",{"$f":"IF(ISNA(VLOOKUP(A7,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A7,'T10'!$E$4:$F$29,2,0),VLOOKUP(A7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A7,'T10'!$A$4:$B$29,2,0))","v":0.66216577922577813},"Ewe Hill",{"$f":"IF(ISNA(VLOOKUP(C7,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C7,'T10'!$E$4:$F$29,2,0),VLOOKUP(C7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C7,'T10'!$A$4:$B$29,2,0))","v":2.4641505237302743},"Millennium Wind ",{"$f":"IF(ISNA(VLOOKUP(E7,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E7,'T10'!$E$4:$F$29,2,0),VLOOKUP(E7,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E7,'T10'!$A$4:$B$29,2,0))","v":1.8490653853810772}]
["An Suidhe",{"$f":"IF(ISNA(VLOOKUP(A8,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A8,'T10'!$E$4:$F$29,2,0),VLOOKUP(A8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A8,'T10'!$A$4:$B$29,2,0))","v":-0.96988197600885051},"Fallago",{"$f":"IF(ISNA(VLOOKUP(C8,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C8,'T10'!$E$4:$F$29,2,0),VLOOKUP(C8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C8,'T10'!$A$4:$B$29,2,0))","v":0.43890298621434759},"Moffat",{"$f":"IF(ISNA(VLOOKUP(E8,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E8,'T10'!$E$4:$F$29,2,0),VLOOKUP(E8,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E8,'T10'!$A$4:$B$29,2,0))","v":0.18934898437310119}]
["Arecleoch",{"$f":"IF(ISNA(VLOOKUP(A9,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A9,'T10'!$E$4:$F$29,2,0),VLOOKUP(A9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A9,'T10'!$A$4:$B$29,2,0))","v":2.1027882244067491},"Farr",{"$f":"IF(ISNA(VLOOKUP(C9,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C9,'T10'!$E$4:$F$29,2,0),VLOOKUP(C9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C9,'T10'!$A$4:$B$29,2,0))","v":3.6097814001432824},"Mossford",{"$f":"IF(ISNA(VLOOKUP(E9,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E9,'T10'!$E$4:$F$29,2,0),VLOOKUP(E9,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E9,'T10'!$A$4:$B$29,2,0))","v":2.9168505288635975}]
["Baglan Bay",{"$f":"IF(ISNA(VLOOKUP(A10,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A10,'T10'!$E$4:$F$29,2,0),VLOOKUP(A10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A10,'T10'!$A$4:$B$29,2,0))","v":0.7703672376888816},"Fernoch",{"$f":"IF(ISNA(VLOOKUP(C10,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C10,'T10'!$E$4:$F$29,2,0),VLOOKUP(C10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C10,'T10'!$A$4:$B$29,2,0))","v":4.4534480895645014},"Nant",{"$f":"IF(ISNA(VLOOKUP(E10,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E10,'T10'!$E$4:$F$29,2,0),VLOOKUP(E10,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E10,'T10'!$A$4:$B$29,2,0))","v":-1.2438788077756828}]
["Beinneun Wind Farm",{"$f":"IF(ISNA(VLOOKUP(A11,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A11,'T10'!$E$4:$F$29,2,0),VLOOKUP(A11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A11,'T10'!$A$4:$B$29,2,0))","v":1.5206506867239917},"Ffestiniogg",{"$f":"IF(ISNA(VLOOKUP(C11,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C11,'T10'!$E$4:$F$29,2,0),VLOOKUP(C11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C11,'T10'!$A$4:$B$29,2,0))","v":0.25614688877058128},"Necton",{"$f":"IF(ISNA(VLOOKUP(E11,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E11,'T10'!$E$4:$F$29,2,0),VLOOKUP(E11,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E11,'T10'!$A$4:$B$29,2,0))","v":1.1374560389314685}]
["Bhlaraidh Wind Farm",{"$f":"IF(ISNA(VLOOKUP(A12,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A12,'T10'!$E$4:$F$29,2,0),VLOOKUP(A12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A12,'T10'!$A$4:$B$29,2,0))","v":0.65368606857856959},"Finlarig",{"$f":"IF(ISNA(VLOOKUP(C12,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C12,'T10'!$E$4:$F$29,2,0),VLOOKUP(C12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C12,'T10'!$A$4:$B$29,2,0))","v":0.3241842432874536},"New Deer",{"$f":"IF(ISNA(VLOOKUP(E12,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E12,'T10'!$E$4:$F$29,2,0),VLOOKUP(E12,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E12,'T10'!$A$4:$B$29,2,0))","v":0.76235790274070048}]
["Black Hill",{"$f":"IF(ISNA(VLOOKUP(A13,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A13,'T10'!$E$4:$F$29,2,0),VLOOKUP(A13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A13,'T10'!$A$4:$B$29,2,0))","v":1.5723178850759416},"Foyers",{"$f":"IF(ISNA(VLOOKUP(C13,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C13,'T10'!$E$4:$F$29,2,0),VLOOKUP(C13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C13,'T10'!$A$4:$B$29,2,0))","v":0.29656205941710195},"Rhigos",{"$f":"IF(ISNA(VLOOKUP(E13,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E13,'T10'!$E$4:$F$29,2,0),VLOOKUP(E13,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E13,'T10'!$A$4:$B$29,2,0))","v":0.10289327328954377}]
["Black Law",{"$f":"IF(ISNA(VLOOKUP(A14,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A14,'T10'!$E$4:$F$29,2,0),VLOOKUP(A14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A14,'T10'!$A$4:$B$29,2,0))","v":1.7691197276543882},"Galawhistle",{"$f":"IF(ISNA(VLOOKUP(C14,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C14,'T10'!$E$4:$F$29,2,0),VLOOKUP(C14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C14,'T10'!$A$4:$B$29,2,0))","v":3.5426450091899078},"Rocksavage",{"$f":"IF(ISNA(VLOOKUP(E14,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E14,'T10'!$E$4:$F$29,2,0),VLOOKUP(E14,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E14,'T10'!$A$4:$B$29,2,0))","v":1.7919978483858272E-2}]
["BlackCraig Wind Farm",{"$f":"IF(ISNA(VLOOKUP(A15,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A15,'T10'!$E$4:$F$29,2,0),VLOOKUP(A15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A15,'T10'!$A$4:$B$29,2,0))","v":6.3733966258939994},"Glendoe",{"$f":"IF(ISNA(VLOOKUP(C15,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C15,'T10'!$E$4:$F$29,2,0),VLOOKUP(C15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C15,'T10'!$A$4:$B$29,2,0))","v":1.8623088950234197},"Saltend",{"$f":"IF(ISNA(VLOOKUP(E15,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E15,'T10'!$E$4:$F$29,2,0),VLOOKUP(E15,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E15,'T10'!$A$4:$B$29,2,0))","v":1.7566045226989235E-2}]
["BlackLaw Extension",{"$f":"IF(ISNA(VLOOKUP(A16,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A16,'T10'!$E$4:$F$29,2,0),VLOOKUP(A16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A16,'T10'!$A$4:$B$29,2,0))","v":3.7516473789880007},"Glenglass",{"$f":"IF(ISNA(VLOOKUP(C16,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C16,'T10'!$E$4:$F$29,2,0),VLOOKUP(C16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C16,'T10'!$A$4:$B$29,2,0))","v":4.8714100929392465},"South Humber Bank",{"$f":"IF(ISNA(VLOOKUP(E16,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E16,'T10'!$E$4:$F$29,2,0),VLOOKUP(E16,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E16,'T10'!$A$4:$B$29,2,0))","v":0.41883498016071136}]
["Clyde (North)",{"$f":"IF(ISNA(VLOOKUP(A17,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A17,'T10'!$E$4:$F$29,2,0),VLOOKUP(A17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A17,'T10'!$A$4:$B$29,2,0))","v":0.11103168891219967},"Gordonbush",{"$f":"IF(ISNA(VLOOKUP(C17,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C17,'T10'!$E$4:$F$29,2,0),VLOOKUP(C17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C17,'T10'!$A$4:$B$29,2,0))","v":0.2416299274529673},"Spalding",{"$f":"IF(ISNA(VLOOKUP(E17,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E17,'T10'!$E$4:$F$29,2,0),VLOOKUP(E17,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E17,'T10'!$A$4:$B$29,2,0))","v":0.28694252345022242}]
["Clyde (South)",{"$f":"IF(ISNA(VLOOKUP(A18,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A18,'T10'!$E$4:$F$29,2,0),VLOOKUP(A18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A18,'T10'!$A$4:$B$29,2,0))","v":0.12840277572588232},"Griffin Wind",{"$f":"IF(ISNA(VLOOKUP(C18,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C18,'T10'!$E$4:$F$29,2,0),VLOOKUP(C18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C18,'T10'!$A$4:$B$29,2,0))","v":9.8344147287714918},"Strathbrora",{"$f":"IF(ISNA(VLOOKUP(E18,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E18,'T10'!$E$4:$F$29,2,0),VLOOKUP(E18,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E18,'T10'!$A$4:$B$29,2,0))","v":0.10963208437085564}]
["Corriegarth",{"$f":"IF(ISNA(VLOOKUP(A19,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A19,'T10'!$E$4:$F$29,2,0),VLOOKUP(A19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A19,'T10'!$A$4:$B$29,2,0))","v":2.9330955345055316},"Hadyard Hill",{"$f":"IF(ISNA(VLOOKUP(C19,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C19,'T10'!$E$4:$F$29,2,0),VLOOKUP(C19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C19,'T10'!$A$4:$B$29,2,0))","v":2.8023397187156296},"Strathy Wind",{"$f":"IF(ISNA(VLOOKUP(E19,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E19,'T10'!$E$4:$F$29,2,0),VLOOKUP(E19,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E19,'T10'!$A$4:$B$29,2,0))","v":1.8993062620493444}]
["Corriemoillie",{"$f":"IF(ISNA(VLOOKUP(A20,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A20,'T10'!$E$4:$F$29,2,0),VLOOKUP(A20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A20,'T10'!$A$4:$B$29,2,0))","v":1.6861713448594429},"Harestanes",{"$f":"IF(ISNA(VLOOKUP(C20,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C20,'T10'!$E$4:$F$29,2,0),VLOOKUP(C20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C20,'T10'!$A$4:$B$29,2,0))","v":2.5558939603715105},"Stronelairg",{"$f":"IF(ISNA(VLOOKUP(E20,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E20,'T10'!$E$4:$F$29,2,0),VLOOKUP(E20,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E20,'T10'!$A$4:$B$29,2,0))","v":1.0891273483946895}]
["Coryton",{"$f":"IF(ISNA(VLOOKUP(A21,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A21,'T10'!$E$4:$F$29,2,0),VLOOKUP(A21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A21,'T10'!$A$4:$B$29,2,0))","v":4.9999150364749924E-2},"Hartlepool",{"$f":"IF(ISNA(VLOOKUP(C21,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C21,'T10'!$E$4:$F$29,2,0),VLOOKUP(C21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C21,'T10'!$A$4:$B$29,2,0))","v":0.20799342181017977},"Wester Dod",{"$f":"IF(ISNA(VLOOKUP(E21,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E21,'T10'!$E$4:$F$29,2,0),VLOOKUP(E21,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E21,'T10'!$A$4:$B$29,2,0))","v":0.48178933281212216}]
["Cruachan",{"$f":"IF(ISNA(VLOOKUP(A22,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A22,'T10'!$E$4:$F$29,2,0),VLOOKUP(A22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A22,'T10'!$A$4:$B$29,2,0))","v":1.8475275470586237},"Invergarry",{"$f":"IF(ISNA(VLOOKUP(C22,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C22,'T10'!$E$4:$F$29,2,0),VLOOKUP(C22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C22,'T10'!$A$4:$B$29,2,0))","v":0.37049627804280394},"Whitelee",{"$f":"IF(ISNA(VLOOKUP(E22,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E22,'T10'!$E$4:$F$29,2,0),VLOOKUP(E22,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E22,'T10'!$A$4:$B$29,2,0))","v":0.10745002152793499}]
["Crystal Rig",{"$f":"IF(ISNA(VLOOKUP(A23,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A23,'T10'!$E$4:$F$29,2,0),VLOOKUP(A23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A23,'T10'!$A$4:$B$29,2,0))","v":0.13727910748017616},"Kilgallioch",{"$f":"IF(ISNA(VLOOKUP(C23,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C23,'T10'!$E$4:$F$29,2,0),VLOOKUP(C23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C23,'T10'!$A$4:$B$29,2,0))","v":1.0655460468186893},"Whitelee Extension",{"$f":"IF(ISNA(VLOOKUP(E23,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(E23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E23,'T10'!$E$4:$F$29,2,0),VLOOKUP(E23,'T10'!$C$4:$D$29,2,0)),VLOOKUP(E23,'T10'!$A$4:$B$29,2,0))","v":0.29871105984766039}]
["Culligran",{"$f":"IF(ISNA(VLOOKUP(A24,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A24,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A24,'T10'!$E$4:$F$29,2,0),VLOOKUP(A24,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A24,'T10'!$A$4:$B$29,2,0))","v":1.7547548472918741},"Kilmorack",{"$f":"IF(ISNA(VLOOKUP(C24,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C24,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C24,'T10'!$E$4:$F$29,2,0),VLOOKUP(C24,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C24,'T10'!$A$4:$B$29,2,0))","v":0.19995055831180777}]
["Deanie",{"$f":"IF(ISNA(VLOOKUP(A25,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A25,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A25,'T10'!$E$4:$F$29,2,0),VLOOKUP(A25,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A25,'T10'!$A$4:$B$29,2,0))","v":2.8828115348366503},"Kype Muir",{"$f":"IF(ISNA(VLOOKUP(C25,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C25,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C25,'T10'!$E$4:$F$29,2,0),VLOOKUP(C25,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C25,'T10'!$A$4:$B$29,2,0))","v":1.5017112386264417}]
["Dersalloch",{"$f":"IF(ISNA(VLOOKUP(A26,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A26,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A26,'T10'!$E$4:$F$29,2,0),VLOOKUP(A26,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A26,'T10'!$A$4:$B$29,2,0))","v":2.4387875547347719},"Langage",{"$f":"IF(ISNA(VLOOKUP(C26,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C26,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C26,'T10'!$E$4:$F$29,2,0),VLOOKUP(C26,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C26,'T10'!$A$4:$B$29,2,0))","v":0.66588672547704497}]
["Dinorwig",{"$f":"IF(ISNA(VLOOKUP(A27,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A27,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A27,'T10'!$E$4:$F$29,2,0),VLOOKUP(A27,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A27,'T10'!$A$4:$B$29,2,0))","v":2.429140186585304},"Lochay",{"$f":"IF(ISNA(VLOOKUP(C27,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C27,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C27,'T10'!$E$4:$F$29,2,0),VLOOKUP(C27,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C27,'T10'!$A$4:$B$29,2,0))","v":0.37049627804280394}]
["Dorenell",{"$f":"IF(ISNA(VLOOKUP(A28,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A28,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A28,'T10'!$E$4:$F$29,2,0),VLOOKUP(A28,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A28,'T10'!$A$4:$B$29,2,0))","v":2.1247538987511003},"Luichart",{"$f":"IF(ISNA(VLOOKUP(C28,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C28,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C28,'T10'!$E$4:$F$29,2,0),VLOOKUP(C28,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C28,'T10'!$A$4:$B$29,2,0))","v":0.58235785639122928}]
["Dumnaglass",{"$f":"IF(ISNA(VLOOKUP(A29,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(A29,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A29,'T10'!$E$4:$F$29,2,0),VLOOKUP(A29,'T10'!$C$4:$D$29,2,0)),VLOOKUP(A29,'T10'!$A$4:$B$29,2,0))","v":1.1475095280179288},"Marchwood",{"$f":"IF(ISNA(VLOOKUP(C29,'T10'!$A$4:$B$29,2,0)),IF(ISNA(VLOOKUP(C29,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C29,'T10'!$E$4:$F$29,2,0),VLOOKUP(C29,'T10'!$C$4:$D$29,2,0)),VLOOKUP(C29,'T10'!$A$4:$B$29,2,0))","v":0.38638592978953623}]

{"sheet":"T12","index":13,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,2,3]]}
["Table 12 - Offshore Local Tariffs",null,null,"Return to Index"]
[]
["Offshore Generator","Tariff Component (£/kW)"]
[null,"Substation","Circuit","ETUoS"]
["Barrow",8.1692739999999997,42.741635000000002,1.0613330000000001]
["Burbo Bank",10.580601,20.257999000000002,0]
["Dudgeon",15.326966000000001,23.898895,0]
["Greater Gabbard",15.338329999999999,35.245970999999997,0]
["Gunfleet",17.680076,16.231694000000001,3.0337969999999999]
["Gwynt Y Mor",18.654651000000001,18.377137999999999,0]
["Humber Gateway",15.005644,33.857734999999998,0]
["Lincs",15.268405,59.779294999999998,0]
["London Array",10.412718,35.465138000000003,0]
["Ormonde",25.255009000000001,47.047714999999997,0.37493100000000001]
["Race Bank",9.6249850000000006,26.420532000000001,0]
["Robin Rigg",-0.46718399999999999,30.946915000000001,9.5918740000000007]
["Robin Rigg West",-0.46718399999999999,30.946915000000001,9.5918740000000007]
["Sheringham Shoal",24.430847,28.651661000000001,0.622803]
["Thanet",18.591504,34.642617999999999,0.83396999999999999]
["Walney 1",21.79627,43.407215000000001,0]
["Walney 2",21.637751000000002,43.789634,0]
["West of Duddon Sands",8.4237230000000007,41.565849999999998,0]
["Westermost Rough",17.737528999999999,30.004308000000002,0]

{"sheet":"T11","index":14,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Table 11 - CMP203: Circuits subject to one-off charges",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":"T13","index":15,"n_rows":6,"n_cols":6,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Table 13 - Contracted and Modelled TEC",null,null,null,"Return to Index"]
[]
["Generation (GW)","2019/20 Final Tariffs","2020/21\nMarch","2020/21 July ","2020/21 Draft ","2020/21 Final"]
["Contracted TEC",80.599999999999994,90.8,84.3,84.9]
["Modelled Best View TEC",80.599999999999994,82.6,80.7,84.9]
["Chargeable TEC",73.3,74.099999999999994,71.8,76]

{"sheet":"T14","index":16,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table 14 - Interconnectors",null,null,null,null,null,"Return to Index"]
[]
["Interconnector","Site","Interconnected\nSystem","Generation\nZone","Transport Model (Generation MW) Peak","Transport Model (Generation MW) Year Round","Charging Base (Generation MW)"]
["IFA Interconnector","Sellindge 400kV","France",24,0,2000,0]
["ElecLink","Sellindge 400kV","France",24,0,1000,0]
["BritNed","Grain 400kV","Netherlands",24,0,1200,0]
["Belgium Interconnector (Nemo)","Richborough 400kV","Belgium",24,0,1020,0]
["East - West","Connah's Quay 400kV","Republic of Ireland",16,0,505,0]
["IFA2 Interconnector","Chilling 400KV Substation","France",26,0,1100,0]
["Moyle","Auchencrosh 275kV","Northern Ireland",10,0,637,0]
["NS Link","Blyth","Norway",13,0,1400,0]

{"sheet":"T15","index":17,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,2,2,5]]}
["Table 15 - Allowed Revenues",null,null,null,null,null,"Return to Index"]
[]
["£m Nominal","2019/20 TNUoS Revenue","2020/21 TNUoS Revenue"]
[null,"Jan 2019 Final",{"$f":"'T26-29'!D5","v":"March Forecast"},{"$f":"'T26-29'!E5","v":"July Forecast"},{"$f":"'T26-29'!F5","v":"Nov Draft"},{"$f":"'T26-29'!G5","v":"Jan Final"}]
["National Grid Electricity Transmission"]
["Price controlled revenue",1728.4504300805447,1782.3887580335536,{"$f":"'T26-29'!E23","v":1777.6878000192089},{"$f":"'T26-29'!F23","v":1705.2631045928731}]
["Less income from connections",30.84607860999995,31,{"$f":"'T26-29'!E24+'T26-29'!E25","v":31},{"$f":"'T26-29'!F24+'T26-29'!F25","v":31.279286929999998}]
["NGET Income from TNUoS",{"$f":"+B6-B7","v":1697.6043514705448},1751.3887580335536,1746.6878000192089,1673.9838176628732]
[]
["Scottish Power Transmission"]
["Price controlled revenue",392.24328000000008,381.61660531629644,{"$f":"'T26-29'!I23","v":379.687493983482},{"$f":"'T26-29'!J23","v":380.42280010516617}]
["Less income from connections",12.914487627416879,12.876633917271036,{"$f":"'T26-29'!I24","v":12.876633917271036},{"$f":"'T26-29'!J24","v":12.374433916392881}]
["SPT Income from TNUoS",{"$f":"+B11-B12","v":379.32879237258322},368.73997139902542,366.81086006621098,368.04836618877329]
[]
["SHE Transmission"]
["Price controlled revenue",352.822,361.64019999999994,{"$f":"'T26-29'!M23","v":360.03939999999994},{"$f":"'T26-29'!N23","v":369.35092761661809}]
["Less income from connections",3.4,3.4,{"$f":"'T26-29'!M24","v":3.4},{"$f":"'T26-29'!N24","v":3.4418754871116639}]
["SHE Income from TNUoS",{"$f":"+B16-B17","v":349.42200000000003},358.24019999999996,356.63939999999997,365.90905212950645]
[]
["National Grid Electricity System Operator"]
["Other Pass-through from TNUoS",28.798550481383145,41.444550481383146,{"$f":"'T26-29'!T6+'T26-29'!T7+'T26-29'!T9+'T26-29'!T11","v":41.67291258373838},{"$f":"'T26-29'!U6+'T26-29'!U7+'T26-29'!U9+'T26-29'!U11","v":43.929687011542597}]
[]
["Offshore (offset by IFA contribution)",382.21970575851975,431.00630530679871,{"$f":"'T26-29'!T10+'T26-29'!T8","v":427.44776219502495},{"$f":"'T26-29'!U10+'T26-29'!U8","v":433.91386815193584}]
["Total to Collect from TNUoS",{"$f":"+B23+B22+B21+B18+B13+B8","v":2837.3734000830309},{"$f":"+C23+C22+C21+C18+C13+C8","v":2950.8197852207609},{"$f":"+D23+D22+D21+D18+D13+D8","v":2939.2587348641832},{"$f":"'T26-29'!U17","v":2885.7847911446315}]

{"sheet":"T16","index":18,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Table 16 - Generation and Demand Revenue Proportions",null,null,null,null,"Return to Index"]
[]
[null,null,{"$f":"'T13'!C3","v":"2020/21\nMarch"},{"$f":"'T13'!D3","v":"2020/21 July "},{"$f":"'T13'!E3","v":"2020/21 Draft "},{"$f":"'T13'!F3","v":"2020/21 Final"}]
["CAPEC","Limit on generation tariff (€/MWh)",2.5,2.5,{"$f":"D4","v":2.5}]
["y","Error Margin",0.15999999999999998,{"$f":"C5","v":0.15999999999999998},{"$f":"D5","v":0.15999999999999998}]
["ER","Exchange Rate (€/£)",1.1192171907836179,{"$f":"C6","v":1.1192171907836179},{"$f":"D6","v":1.1192171907836179}]
["MAR","Total Revenue (£m)",2950.8197852207604,{"$f":"'T15'!D24","v":2939.2587348641832},{"$f":"'T15'!E24","v":2885.7847911446315}]
["GO","Generation Output (TWh)",221.22220148653577,199.82092902362245,{"$f":"D8","v":199.82092902362245}]
["G","% of revenue from generation",0.14066658552718692,{"$f":"'T18'!D4","v":0.12755843342537185},{"$f":"'T18'!E4","v":0.12992177824641785}]
["D","% of revenue from demand",0.85933341447281308,{"$f":"1-D9","v":0.87244156657462812},{"$f":"'T18'!E5","v":0.87007822175358218}]
["G.R","Revenue recovered from generation (£m)",415.08174369307142,{"$f":"D9*D7","v":374.9272396511156},{"$f":"E9*E7","v":374.92629170197807}]
["D.R","Revenue recovered from demand (£m)",2535.7380415276889,{"$f":"D10*D7","v":2564.3314952130677},{"$f":"E10*E7","v":2510.8584994426537}]

{"sheet":"T17","index":19,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Table 17 - Charging Bases",null,null,null,"Return to Index"]
[]
["Charging Bases",{"$f":"'T13'!C3","v":"2020/21\nMarch"},{"$f":"'T13'!D3","v":"2020/21 July "},{"$f":"'T13'!E3","v":"2020/21 Draft "},{"$f":"'T13'!F3","v":"2020/21 Final"}]
["Generation (GW)",74.110039999999998,71.811189999999982,76.07253]
["NHH Demand (4pm-7pm TWh)",24.125076702721522,24.310000000000002,25.126417524999997]
["Net Charging"]
["Total Average Net Triad (GW)",43.15603875443346,43.17,43.17]
["HH  Demand Average Net Triad (GW)",12.07332997680372,11.988689999999998,10.888697739999998]
["Gross charging"]
["Total Average Gross Triad (GW)",50.24716226099649,50.400000000000006,50.400000000000006]
["HH Demand Average Gross Triad (GW)",19.164453483366749,19.218689999999999,18.118697739999998]
["Embedded Generation Export (GW)",7.091123506563032,7.23,7.23]

{"sheet":"T18","index":20,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Table 18 - Residual Calculation",null,null,null,null,"Return to Index"]
[]
[null,"Component",{"$f":"'T13'!C3","v":"2020/21\nMarch"},{"$f":"'T13'!D3","v":"2020/21 July "},{"$f":"'T13'!E3","v":"2020/21 Draft "},{"$f":"'T13'!F3","v":"2020/21 Final"}]
["G","Proportion of revenue recovered from generation (%)",0.14066658552718692,0.12755843342537185,0.12992177824641785]
["D","Proportion of revenue recovered from demand (%)",0.85933341447281308,0.87244156657462812,0.87007822175358218]
["R","Total TNUoS revenue (£m)",2950.8197852207604,2939.2513033748482,2885.7847911446315]
["Generation Residual"]
["RG","Generator residual tariff (£/kW)",-3.95702390939518,-4.533500131473021,-4.7769008965109565]
["ZG","Revenue recovered from the wider locational element of generator tariffs (£m)",331.70838628096976,326.38584372691435,356.92895617806658]
["O","Revenue recovered from offshore local tariffs (£m)",339.11619357094662,337.44682711624478,343.50024057304881]
["LG","Revenue recovered from onshore local substation tariffs (£m)",19.392984873580001,18.789658009070013,19.989526741680002]
["SG","Revenue recovered from onshore local circuit tariffs (£m)",18.119379173808188,17.860002155982887,17.898504966039301]
["BG","Generator charging base (GW)",74.110039999999998,71.811189999999982,76.07253]
["Gross Demand Residual"]
["RD","Demand residual tariff (£/kW)",52.178588060020502,52.533606613015088,51.881473066657612]
["ZD","Revenue recovered from the locational element of demand tariffs (£m)",-68.183139574871063,-66.168059035526568,-86.811623445509383]
["EE","Amount to be paid to Embedded Export Tariffs (£m)",17.904799698984476,17.20070258756385,17.156119671380786]
["BD","Demand Gross charging base (GW)",50.24716226099649,50.4,50.4]

{"sheet":"T19","index":21,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,0,2,2]]}
["Table 19 - Small Generator Discount"]
[]
["Small Generator Discount calculation"]
["Generator Residual (£/kW)","G",-4.7769008965109583]
["Demand Residual (£/kW)","D",51.88147306665762]
["Small Generator Discount (£/kW)","T = (G + D)/4",11.776142999999999]
["Forecast Small Generator Volume (kW)","V",3228640.0000000009]
["2019/20 Final SGD cost (£)","V x T",38020926.335520007]
["Prior year reconcilation (£)","R",-1164104.1499999999]
["Total SGD Cost (£)","C = (V x T) - R",39185030.485520005]
["Total System Triad Demand (kW)","TD",50400000]
["Total HH Triad Demand (kW)","HHD",18118697.739999998]
["Total NHH Consumption (kWh)","NHHD",25126417524.999996]
["Increase in HH Demand tariff (£/kW)","HHT = C/TD",0.77748076360158735]
["Total Cost to HH Customers (£)","HHC = HHT * HHD",14086938.954361554]
["Increase in NHH Demand tariff (p/kWh)","NHHT = (C - HHC)/NHHD",9.9887266086327822E-2]
["Total Cost to NHH Customers (£)","NHHC = NHHT * NHHD",25098091.531158451]

{"sheet":"T20","index":22,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Table 20 - 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 2021, if approved"]
[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 2021, if approved"]
[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 2021, if approved"]
[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","September 2020, If approved"]
[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.","Implemented, No impact on charges "]
[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 2020, no immediate impact on charges"]
[null,"CMP306","Align annual connection charge rate of return at CUSC 14.3.21 to price control cost of capital"," Potentially reduce the 2021/22 TNUoS revenue by less than £20m due to a one-off adjustment","April 2021 if approved"]
[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,"CMP315","Review of the expansion constant ","Review how the expansion constant is determined such that it best reflects the costs involved","If approved, implemention fom the first complete charging year"]
[null,"CMP316","TNUoS Arrangements for Co-located Generation Sites ","Develop a cost-reflective TNUoS arrangement for generation sites with multiple technology types","April 2021, if approved"]
[null,"CMP317","Identification and exclusion of Assets Required for Connection when setting TNUoS charges ","Removal of revenue linked to “generator only spurs” from the calculation of generation revenue cap under the EU rules.","TBC, phased implementation if approved"]
[null,"CMP324 & \nCMP325","Generation Re-zoning","Revise TNUoS generation zoning methodology"," April 2021, if approved"]
[null,"Future CMP","Implementation of TCR Decision - TDR","Establish NHH locational methodology, allocate residual between HH/NHH, create charging 'bands'"," April 2021, if approved"]
[null,"Future CMP","Implementation of TCR Decision - TGR","Removing TGR subject to compliance with cap/collar"," April 2021, if approved"]

{"sheet":"T21","index":23,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,0,5,1]]}
["Table 21 - Demand HH Locational Tariffs",null,null,null,null,null,"Return to Index"]
[]
[]
[]
["Demand Zone",null,{"$f":"'T18'!D3","v":"2020/21 July "},"2019/20 April",{"$f":"'T18'!E3","v":"2020/21 Draft "},"2019/20 June (£/kW)","Changes"]
[null,null,"Peak (£/kW)","Year Round (£/kW)","Peak (£/kW)","Year Round (£/kW)","Peak (£/kW)","Year Round (£/kW)"]
[1,"Northern Scotland",-2.2247134215141786,-26.949461307350472,-2.1816911980665044,-28.437799714589204,4.3022223447674257E-2,-1.4883384072387322]
[2,"Southern Scotland",-2.0487233443035544,-18.781261581670751,-2.1467882916375296,-20.8357503473697,-9.8064947333975194E-2,-2.0544887656989488]
[3,"Northern",-3.4179469595922209,-7.2386474104997074,-3.6192884308827087,-8.0963697831774333,-0.20134147129048774,-0.85772237267772589]
[4,"North West",-0.99344734489258368,-2.6294922184250655,-1.6905020185892174,-3.3694252819165991,-0.69705467369663376,-0.73993306349153354]
[5,"Yorkshire",-2.5214224307260129,-0.86570310789348992,-2.5257935925973745,-1.373597256629165,-4.3711618713615508E-3,-0.50789414873567507]
[6,"N Wales & Mersey",-1.8966264463438207,-0.10492783833019188,-1.8410137719105926,-0.98761051494839514,5.5612674433228149E-2,-0.88268267661820321]
[7,"East Midlands",-2.1128834210040695,2.2588760943259816,-2.2445143032399533,1.9000051499386192,-0.13163088223588382,-0.35887094438736233]
[8,"Midlands",-1.7452255001463581,3.1856475075778778,-1.9271845725519481,2.8437706866408097,-0.18195907240558995,-0.34187682093706817]
[9,"Eastern",1.4989032523693135,0.52949843027800092,1.390004908593919,0.36697219078023358,-0.10889834377539453,-0.16252623949776734]
[10,"South Wales",-6.7733992261785145,4.2749971003521345,-6.027019451686221,4.9080195416158858,0.74637977449229354,0.63302244126375129]
[11,"South East",3.9856620597145289,0.41428906409132554,3.9083843934026974,0.86337577449396297,-7.7277666311831528E-2,0.44908671040263742]
[12,"London",5.8855751315809064,1.9702721694782301,5.7788014503436615,1.7593821463569452,-0.10677368123724484,-0.21089002312128491]
[13,"Southern",1.6927995766453954,4.1059547469854092,1.9753704754688934,4.0675412691681183,0.28257089882349806,-3.8413477817290875E-2]
[14,"South Western",-1.2431748591838081,5.2102656783842782,-0.46628055470744928,5.7568321935352209,0.77689430447635877,0.54656651515094268]

{"sheet":"T22","index":24,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,0,3,1],[2,2,2,4],[2,5,2,7],[2,8,2,10]]}
["Table 22 - Breakdown of the Embedded Export Tariff",null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
["Demand Zone",null,"2020/21 July",null,null,"2020/21 Draft",null,null,"Changes"]
[null,null,"Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)","Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)","Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)"]
[1,"Northern Scotland",-29.174174728864649,3.4270860000000001,0,-30.619490912655706,3.4164949999999998,0,{"$f":"F5-C5","v":-1.4453161837910571},{"$f":"G5-D5","v":-1.0591000000000239E-2},0]
[2,"Southern Scotland",-20.829984925974305,3.4270860000000001,0,-22.982538639007231,3.4164949999999998,0,{"$f":"F6-C6","v":-2.1525537130329262},{"$f":"G6-D6","v":-1.0591000000000239E-2},{"$f":"H6-E6","v":0}]
[3,"Northern",-10.656594370091929,3.4270860000000001,0,-11.715658214060142,3.4164949999999998,0,-1.0590638439682127,-1.0591000000000239E-2,0]
[4,"North West",-3.6229395633176491,3.4270860000000001,0,-5.0599273005058167,3.4164949999999998,0,-1.4369877371881676,-1.0591000000000239E-2,0]
[5,"Yorkshire",-3.3871255386195029,3.4270860000000001,0,-3.8993908492265392,3.4164949999999998,0,-0.51226531060703628,-1.0591000000000239E-2,0]
[6,"N Wales & Mersey",-2.0015542846740124,3.4270860000000001,0,-2.8286242868589877,3.4164949999999998,0,-0.82707000218497528,-1.0591000000000239E-2,0]
[7,"East Midlands",0.14599267332191213,3.4270860000000001,0,-0.34450915330133403,3.4164949999999998,0,-0.49050182662324615,-1.0591000000000239E-2,0]
[8,"Midlands",1.4404220074315197,3.4270860000000001,0,0.91658611408886159,3.4164949999999998,0,-0.52383589334265812,-1.0591000000000239E-2,0]
[9,"Eastern",2.0284016826473144,3.4270860000000001,0,1.7569770993741525,3.4164949999999998,0,-0.27142458327316188,-1.0591000000000239E-2,0]
[10,"South Wales",-2.49840212582638,3.4270860000000001,0,-1.1189999100703352,3.4164949999999998,0,1.3794022157560448,-1.0591000000000239E-2,0]
[11,"South East",4.3999511238058542,3.4270860000000001,0,4.7717601678966606,3.4164949999999998,0,0.3718090440908064,-1.0591000000000239E-2,0]
[12,"London",7.8558473010591365,3.4270860000000001,0,7.5381835967006072,3.4164949999999998,0,-0.31766370435852931,-1.0591000000000239E-2,0]
[13,"Southern",5.7987543236308046,3.4270860000000001,0,6.0429117446370118,3.4164949999999998,0,0.24415742100620719,-1.0591000000000239E-2,0]
[14,"South Western",3.9670908192004699,3.4270860000000001,0,5.2905516388277718,3.4164949999999998,0,1.3234608196273019,-1.0591000000000239E-2,0]

{"sheet":"T23","index":25,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,0,18,1],[2,0,3,0],[2,1,3,1],[2,2,2,6],[2,7,2,11]]}
["Table 23 - Demand Profiles",null,null,null,null,null,null,"Return to Index"]
[]
["Zone","Zone Name","2020/21 July",null,null,null,null,"2020/21 Draft"]
[null,null,"Locational Model Demand (MW)","GROSS Tariff model Peak Demand (MW)","GROSS Tariff Model HH Demand (MW)","Tariff model NHH Demand (TWh)","Tariff model Embedded Export (MW)","Locational Model Demand (MW)","GROSS Tariff model Peak Demand (MW)","GROSS Tariff Model HH Demand (MW)","Tariff model NHH Demand (TWh)","Tariff model Embedded Export (MW)"]
[1,"Northern Scotland",362.4734783003999,1470,441.41,0.76,1330,266.12454000000002,1470,416.14111459853189,0.78396292555975933,1330]
[2,"Southern Scotland",2643.9817336536357,3360,1229.3800000000001,1.66,870,2398.9954409999996,3360,1159.011580351339,1.7161040013352449,870]
[3,"Northern",2648.876743477872,2510,1041.3900000000001,1.18,470,2031,2510,981.78685876961663,1.2155985985422018,470]
[4,"North West",3168.9334884833547,3950,1459.11,1.94,380,2869,3950,1375.5941659039252,2.0030922732591225,380]
[5,"Yorkshire",4387.6584007241499,3770,1581.76,1.77,710,3984,3770,1491.2308163944331,1.8281020333130364,710]
[6,"N Wales & Mersey",2393.690698448037,2570,1035.1199999999999,1.23,580,2788,2570,975.87137246813097,1.274585619554172,580]
[7,"East Midlands",5295.7500000000009,4590,1777.9,2.2000000000000002,550,5279,4590,1676.1396968149263,2.2713699044785209,550]
[8,"Midlands",4409.8199999999988,4170,1585.22,1.99,240,4433,4170,1494.4853605303247,2.0592835000974561,240]
[9,"Eastern",6097.2814177782457,6340,2088.5,3.11,610,5601,6340,1968.9646687663362,3.2163959907504638,610]
[10,"South Wales",1666.2224024423549,1780,802.83,0.84,380,1604,1780,756.87984558639721,0.870643135071964,380]
[11,"South East",3813.0953070643036,3830,1162.67,1.92,330,3194,3830,1096.1280382935006,1.9868004181200176,330]
[12,"London",5379.5749162800776,4120,2232.34,1.82,120,5056,4120,2104.5728522134837,1.8792216471598735,120]
[13,"Southern",6219.6765523836166,5390,2042.68,2.59,390,7178,5390,1925.7689253900271,2.6761765435234901,390]
[14,"South Western",2244.3945319500863,2550,738.38,1.3,270,2151,2550,696.12244391902641,1.3450809342346726,270]
["Total",null,50731.42967098613,50400,19218.689999999999,24.310000000000002,7230,48833.119980999996,50400,18118.69774,25.126417524999997,7230]

{"sheet":"T24","index":26,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Table 24 - Generic Annual Load Factors",null,null,null,"Return to Index"]
[]
[]
["Technology","Generic ALF"]
["Gas_Oil",3.9350000000000001E-3]
["Pumped_Storage",0.102893]
["Tidal",0.189]
["Biomass",0.39838699999999999]
["Wave",0.31]
["Onshore_Wind",0.35665999999999998]
["CCGT_CHP",0.50946999999999998]
["Hydro",0.41788599999999998]
["Offshore_Wind",0.48320400000000002]
["Coal",0.27737200000000001]
["Nuclear",0.77564500000000003]

{"sheet":"T25","index":27,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Table 25 - Generation Contracted TEC Changes",null,null,null,"Return to Index"]
[]
[]
["Power Station","MW Change","Node","Generation Zone"]
["Aikengall II Windfarm",-76.2,"WDOD10",11]
["Aikengall IIa Wind Farm",81.2,"WDOD10",11]
["Bad a Cheo Wind Farm",-3.25,"MYBS11",1]
["BP Grangemouth (correction)",-120,"GRMO20",9]
["Bramford",-49.9,"BRFO40",18]
["Enfield",27,"BRIM2A_LPN",24]
["Ffestiniog",360,"FFES20",16]
["Halsary Wind Farm",28.5,"SPIT10",1]
["Keadby II",41,"KEAD40",16]
["Spalding Energy Expansion (correction)",299.99,"SPLN40",17]

{"sheet":"T26-29","index":28,"n_rows":51,"n_cols":22,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,18,3,21],[2,2,4,2],[2,1,4,1],[2,3,3,6],[2,11,3,14],[2,7,3,10]]}
["Table 26-29 - Revenue Breakdown",null,null,null,null,null,null,"Return to Index"]
[]
["2020/21 Revenue"," ","Licence Term","National Grid Electricity Transmission",null,null,null,"Scottish Power Transmission",null,null,null,"SHE Transmission",null,null,null," ",null,null,"NGESO TNUoS Other Pass-Through"]
["Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
["Regulatory Year",null,null,"March Forecast","July Forecast","Nov Draft","Jan Final","March Forecast","July Forecast","Nov Draft","Jan Final","March Forecast","July Forecast","Nov Draft","Jan Final",null,null,"Term","March Forecast","July Forecast","Nov Draft","Jan Final"]
["Opening Base Revenue Allowance (2009/10 prices)","A1","PUt",{"$f":"E6","v":1571.5840000000001},1571.5840000000001,1571.5840000000001,null,254.238,{"$f":"H6","v":254.238},254.238,null,122.5,{"$f":"L6","v":122.5},122.52500000000001,null,"Office of National Statistics",null,"Embedded Offshore Pass-Through (OFETt)",{"$f":"T6","v":0.57547792038461543},0.57547792038461543,{"$f":"T6","v":0.57547792038461543}]
["Price Control Financial Model Iteration Adjustment","A2","MODt",{"$f":"E7","v":-338.32713218022036},-338.32713218022036,-379.17045431211432,null,-7.4388786104693168,{"$f":"H7","v":-7.4388786104693168},-6.28883979922972,null,79.155000000000001,{"$f":"L7-0.655","v":78.5},85.003,null,"Bank of England Base Rate",null,"Network Innovation Competition (NICFt)",{"$f":"T7","v":31.586269999999999},31.586269999999999,{"$f":"T7","v":31.586269999999999}]
["RPI True Up","A3","TRUt",1.0480226900009375,1.0480226900009375,-1.0496543324481777,null,0.67463381064206174,{"$f":"H8","v":0.67463381064206174},-0.22588230416254368,null,-0.9,{"$f":"L8","v":-0.9},-0.20872748968839916,null,"From Licence",null,"Interconnectors Cap&Floor Revenue Adjustment (TICFt)",-10.8,-10.8,-12.3]
["RPI Forecast","A4","RPIFt",1.3990060424104891,1.3939999999999999,1.387,null,1.4019999999999999,{"$f":"E9","v":1.3939999999999999},1.387,null,1.397,{"$f":"E9","v":1.3939999999999999},{"$f":"F9","v":1.387},null,"Forecast",null,"ESO Network Innovation Allowance (NIAt)",3,3.2111646633537734,2.9743590911579858]
["Base Revenue [A=(A1+A2+A3)*A4]","A","BRt",{"$f":"SUM(D6:D8)*D9","v":1726.8000000000002},{"$f":"SUM(E6:E8)*E9","v":1720.621017370634},{"$f":"SUM(F6:F8)*F9","v":1652.4217173099919},null,{"$f":"SUM(H6:H8)*H9","v":346.95820479064218},{"$f":"SUM(I6:I8)*I9","v":344.97841474904078},{"$f":"SUM(J6:J8)*J9","v":343.59218644259494},null,{"$f":"SUM(L6:L8)*L9","v":280.45473499999997},{"$f":"SUM(M6:M8)*M9","v":278.93939999999998},{"$f":"SUM(N6:N8)*N9","v":287.55183097180225},null,"Forecast",null,"Offshore Transmission Revenue (OFTOt)",441.80630530679872,438.24776219502496,446.21386815193586]
["Pass-Through Business Rates & Licence fee","B1+B3","RBt+LFt",{"$f":"E11","v":26.320983117200591},26.320983117200591,40.263594202085663,null,4.246468800100307,{"$f":"H11","v":4.246468800100307},4.3242092401888748,null,26,{"$f":"L11","v":26},25.909180045232343,null,"Using HM Treasury Forecast",null,"Financial facility (FINt)",6.3,6.3,{"$f":"-1*F22","v":8.7935800000000004}]
["Temporary Physical Disconnection","B2","TPDt",{"$f":"E12","v":0},0,1.5658627982154105,null,0,{"$f":"H12","v":0},0,null,0,{"$f":"L12","v":0},6.78070449E-3,null,null,null,"Site Specific Charges Discrepancy (DISt)",null,null,0]
["Inter TSO Compensation","B4","ITCt",0,0,-2.6876104025125356,null,null,null,null,null,null,null,null,null,"Forecast",null,"Termination Sums (TSt)",null,null,0]
["Pass-Through Items [B=B1+B2+B3+B4+B5+B6+B7+B8+B9+B10]","B","PTt",{"$f":"SUM(D11:D13)","v":26.320983117200591},{"$f":"SUM(E11:E13)","v":26.320983117200591},{"$f":"SUM(F11:F13)","v":39.141846597788543},null,{"$f":"SUM(H11:H13)","v":4.246468800100307},{"$f":"SUM(I11:I13)","v":4.246468800100307},{"$f":"SUM(J11:J13)","v":4.3242092401888748},null,{"$f":"SUM(L11:L13)","v":26},{"$f":"SUM(M11:M13)","v":26},{"$f":"SUM(N11:N13)","v":25.915960749722345},null,"Forecast",null,"NGET revenue pas-through (NGETTOt)",{"$f":"D26","v":1751.3962162103708},{"$f":"E26","v":1746.6878000192089},{"$f":"F26","v":1673.983817662873}]
["Financial Incentive for Timely Connections Output","C5","-CONADJt",null,null,null,null,null,null,0,null,null,null,0,null,null,null,"SPT revenue pass-through (TSPt)",{"$f":"H26","v":368.74065010781243},{"$f":"I26","v":366.81086006621098},{"$f":"J26","v":368.04836618877329}]
["Reliability Incentive Adjustment, stakeholder Satisfaction Adjustment and SF6 Gas Emission Adjustment","C1+C2+C3","RIt+SSOt+SFIt",{"$f":"E17","v":15.891135045648799},{"$f":"E17","v":15.891135045648799},17.412491407936074,null,2.550966837053954,{"$f":"H16+0.05","v":2.6009668370539538},5.1948750337435401,null,1.9,{"$f":"L16","v":1.9},2.7990648684207704,null,"Forecast",null,"SHETL revenue pass-through (TSHt)",{"$f":"L26","v":358.15473499999996},{"$f":"M26","v":356.63939999999997},{"$f":"N26","v":365.90905212950645}]
["Outputs Incentive Revenue [C=C1+C2+C3]","C","OIPt",{"$f":"E17","v":15.891135045648799},15.891135045648799,{"$f":"F16","v":17.412491407936074},null,{"$f":"H16","v":2.550966837053954},{"$f":"I16","v":2.6009668370539538},{"$f":"SUM(J15:J16)","v":5.1948750337435401},null,{"$f":"L16","v":1.9},{"$f":"M16","v":1.9},{"$f":"N16","v":2.7990648684207704},null,"Forecast",null,"Total",{"$f":"SUM(S6:S16)","v":2950.7596545453666},{"$f":"SUM(T6:T16)","v":2939.2587348641832},{"$f":"SUM(U6:U16)","v":2885.7847911446315}]
["Network Innovation Allowance","D","NIAt",6.3,7.7705664382043231,7.4251754528727654,null,1.08,{"$f":"H18","v":1.08},1.08,null,0.9,{"$f":"L18","v":0.9},0.9,null,"Forecast"]
["Future Environmental Discretionary Rewards","F","EDRt",0,0,0.40271664388,null,0.50350612500000003,{"$f":"H19","v":0.50350612500000003},0,null,0,{"$f":"L19","v":0},0,null," "]
["Transmission Investment for Renewable Generation","G","TIRGt",0,0,{"$f":"E20","v":0},null,26.277809376,26.277809376,33.005540224000001,null,82.3,82.3,82.381529147911095,null,"Forecast"]
["Correction Factor","-K","-K",13.384098047521213,13.384098047521213,-2.7472628195963029,null,3.2809628700081444E-4,3.2809628700081444E-4,-6.7740108353611284,null,-30,-30,-30.197458121238295,null," "]
["Financial Facility","FINt",null,{"$f":"-S11","v":-6.3},{"$f":"-T11","v":-6.3},{"$f":"-6.34*F9","v":-8.7935800000000004}]
["Maximum Revenue [M= A+B+C+D+E+F+G+H+I+K]","M","TOt",{"$f":"D10+D14+D17+D18+D19+D20+D21+D22","v":1782.3962162103708},{"$f":"E10+E14+E17+E18+E19+E20+E21+E22","v":1777.6878000192089},{"$f":"F10+F14+F17+F18+F19+F20+F21+F22","v":1705.2631045928731},null,{"$f":"H10+H14+H17+H18+H19+H20+H21","v":381.61728402508345},{"$f":"I10+I14+I17+I18+I19+I20+I21","v":379.687493983482},{"$f":"J10+J14+J17+J18+J19+J20+J21","v":380.42280010516617},null,{"$f":"L10+L14+L17+L18+L19+L20+L21","v":361.55473499999994},{"$f":"M10+M14+M17+M18+M19+M20+M21","v":360.03939999999994},{"$f":"N10+N14+N17+N18+N19+N20+N21","v":369.35092761661809},null,"Forecast"]
["Pre-vesting connection charges","S1"," ",30.3,30.3,{"$f":"30684968.88/1000000","v":30.68496888},null,12.876633917271036,{"$f":"H24","v":12.876633917271036},12.374433916392881,null,3.4,{"$f":"L24","v":3.4},3.4418754871116639,null,"Forecast"]
["Rental Site","S2",null,0.7,0.7,{"$f":"594318.05/1000000","v":0.59431805000000004}]
["TNUoS Collected Revenue [T=M-B5-P]","T"," ",{"$f":"D23-D24-D25","v":1751.3962162103708},{"$f":"E23-E24-E25","v":1746.6878000192089},{"$f":"F23-F24-F25","v":1673.983817662873},null,{"$f":"H23-H24","v":368.74065010781243},{"$f":"I23-I24","v":366.81086006621098},{"$f":"J23-J24","v":368.04836618877329},null,{"$f":"L23-L24","v":358.15473499999996},{"$f":"M23-M24","v":356.63939999999997},{"$f":"N23-N24","v":365.90905212950645},null,"Forecast"]
[]
[]
[]
[]
[]
[]
["Notes"]
["All monies are  nominal 'money of the day' prices unless stated otherwise",null,null,null,null,null,null,null,"Total",{"$f":"E26+I26+M26+SUM(T6:T11)","v":2939.2587348641832}]
["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 listed separately, 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."]
[]
["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":"T30","index":29,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[2,1,2,7],[22,6,23,6],[20,5,21,5],[3,8,4,8],[14,1,17,1],[17,2,19,2],[18,3,19,3]]}
["Table 30 - Offshore Revenues",null,null,null,null,null,null,null,"Return to Index"]
[]
["Offshore Transmission Revenue Forecast (£m)","2019-11-26"]
[null,null,null,null,null,null,null,null,"Notes"]
["Regulatory Year","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
["Barrow",5.4759483870350794,5.6051191659779338,5.6562830188883408,5.8724963671592052,6.250052539232863,6.4376795312597705,6.5679294901075584,"Current revenues plus indexation"]
["Gunfleet",6.8531524225899307,7.0144590179136701,7.0805945993165489,7.4324222805755404,7.8017526906474828,8.07750330830571,8.1820908639429835,"Current revenues plus indexation"]
["Walney 1",12.491059506303356,12.786364558839976,12.901841570954671,13.136098252828528,13.607167459943749,14.664797654796391,15.117864864695616,"Current revenues plus indexation"]
["Robin Rigg",7.7094720644957526,7.8914406617198356,7.9933083655200443,8.3673065626659167,8.7488529744949677,9.1256414429245591,9.2055806411027952,"Current revenues plus indexation"]
["Walney 2",12.926960730569261,13.232210748352349,12.515897408645721,12.299313160867388,16.325806709079423,14.546011968069125,14.931115110552026,"Current revenues plus indexation"]
["Sheringham Shoal",18.92412411049645,19.498933866515603,19.727664616616543,20.025312344572047,20.742778333926285,21.420541259079798,22.925443811398701,"Current revenues plus indexation"]
["Ormonde",11.570501887309904,11.843091171267096,11.952150078673732,12.15604428015874,12.5936963237531,13.944087232595104,13.836934397685775,"Current revenues plus indexation"]
["Greater Gabbard",25.999519895629486,26.619250228001508,26.871432565306392,27.309232602224004,28.387567597857235,29.315573022344434,31.588198929861395,"Current revenues plus indexation"]
["London Array",37.572952823693697,39.21209850266176,39.498702717387403,39.518883339410344,41.77261773651108,43.290408952810004,44.180120272579856,"Current revenues plus indexation"]
["Thanet",78.856681666789868,17.517052725652213,15.699844477620001,19.512192800879649,18.623202111696155,19.181206555378026,19.671436161535379,"Current revenues plus indexation"]
["Lincs",null,25.563393838820964,26.687042138144108,27.188145543100443,28.169364454148401,29.216443614680689,29.518616523725235,"Current revenues plus indexation"]
["Gwynt y mor",null,26.283585134974199,23.646116595083996,29.342874473513998,32.730809292973404,33.98287134592244,19.790514703873725,"Current revenues plus indexation"]
["West of Duddon Sands",null,35.289999599240495,21.27389291267081,22.045387978983488,22.572650063642349,23.578973631812271,22.147377383602482,"Current revenues plus indexation"]
["Humber Gateway",null,null,29.284541507176115,9.7498990869565194,12.145415107061377,12.47812447894448,12.37029579031433,"Current revenues plus indexation"]
["Westermost Rough",null,null,null,11.576692607080746,13.197339934782658,13.564033876782693,13.888990372670808,"Current revenues plus indexation"]
["Burbo Bank",null,null,null,null,34.275926251984941,13.060165093969466,12.761505559601542,"Current revenues plus indexation"]
["Dudgeon",null,null,null,null,null,18.69643662868048,19.51131785433569,"Current revenues plus indexation"]
["Race Bank",null,null,null,null,null,66.016206160164288,26.689737836909956,"Current revenues plus indexation"]
["Forecast to asset transfer to OFTO in 2019/20",null,null,null,null,null,null,37.571184430133002,"National Grid Forecast"]
["Forecast to asset transfer to OFTO in 2020/21",null,null,null,null,null,null,65.757613153306934,"National Grid Forecast"]
["Offshore Transmission Pass-Through (B7)",{"$f":"SUM(B6:B25)","v":218.38037349491282},248.35699921993759,260.78931257200446,265.53230168097656,317.94499958173537,{"$f":"SUM(G6:G25)","v":390.59670575851976},446.2138681519358," "]
[]
[]
["Notes:"]
["Figures for historic years represent National Grid's forecast of OFTO revenues at the time final tariffs were calculated for each charging year rather than our current best view."]
["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 OFTO Maximum Revenue"]

{"sheet":"T31","index":30,"n_rows":163,"n_cols":13,"rows_kept":163,"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 31 - Specific Annual Load Factors",null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[]
["Power Station","Technology","Yearly Load Factor Source",null,null,null,null,"Yearly Load Factor Value",null,null,null,null,"Specific ALF"]
[null,null,2014,2015,2016,2017,2018,2014,2015,2016,2017,2018]
["ABERDEEN","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.44774474764397909,0.47138400000000003]
["ABERTHAW","Coal","Actual","Actual","Actual","Actual","Actual",0.59004330923389103,0.54261128391407498,0.50833521943176097,5.0742028560084002E-2,4.1986837545023969E-2,0.36723]
["ACHRUACH","Onshore_Wind","Generic","Partial","Actual","Actual","Actual",0,0.33646357776295172,0.36714027556546602,0.44346390039290601,0.4220045582457258,0.41087000000000001]
["AFTON","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.34873836324926727,0.37371288584474888,0.35970400000000002]
["AIKENGALL II","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.33508247086118254,0.22445943737769081,0.30540099999999998]
["AN SUIDHE","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.36942157479099302,0.35490004883714898,0.34093801902193099,0.41232310667896799,0.36294531786026923,0.36242200000000002]
["ARECLEOCH","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.29729821857726502,0.36861218962707298,0.197246025594809,0.351728172314348,0.30682650704958742,0.31861800000000001]
["BAD A CHEO","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.21553836670179136,0.30961899999999998]
["BAGLAN BAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.37919411976374801,0.29122807938016398,0.55203024845311399,0.24289057598769101,0.17738995578552047,0.30443799999999999]
["BARROW","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.47023147767630602,0.47179137573365698,0.44258400177574803,0.47041739599188198,0.39029169330289198,0.46107799999999999]
["BARRY","CCGT_CHP","Actual","Actual","Partial","Actual","Actual",4.00253553283169E-3,2.1726858795488899E-2,0.24346810070366304,5.4067842222869896E-3,3.6796269309239294E-4,1.0378999999999999E-2]
["BEATRICE","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.51853796728081103,0.49498199999999998]
["BEAULY CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.371167481389517,0.35009377714184697,0.304872009743754,0.21993679137922001,0.34507201068427312,0.33334599999999998]
["BEINNEUN","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.30962259491185495,0.25821378974487902,0.37920176993004062,0.31567899999999999]
["BHLARAIDH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.3343385073251417,0.46320944740402498,0.40195548473702009,0.39983400000000002]
["BLACK LAW","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.26788123500503003,0.26903507340001898,0.23462257952170901,0.21213706756442999,0.26365768322885225,0.25538699999999998]
["BLACKCRAIG WINDFARM","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.36020811088668908,0.40366615739182221,0.37351099999999998]
["BLACKLAW EXTENSION","Onshore_Wind","Generic","Partial","Actual","Actual","Actual",0,0.33463518219555971,0.13109509959632101,0.30487027968036501,0.33991593987823437,0.258627]
["BRIMSDOWN","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.11122891513340501,0.16446307094672999,0.45061451646297801,0.27616835465350498,0.34175698712658853,0.26079599999999997]
["BURBO BANK EXT","Offshore_Wind","Generic","Actual","Actual","Actual","Actual",0,0.16778070946818099,0.25023333288390298,0.49385001842663501,0.42522015379498795,0.389768]
["CARRAIG GHEAL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.489276742108398,0.456253571216441,0.40421056680563799,0.45537137184832199,0.45747172920389118,0.45636599999999999]
["CARRINGTON","CCGT_CHP","Generic","Partial","Actual","Actual","Actual",0,0.3873179456354211,0.58011467672738204,0.588066414019771,0.65427489148978868,0.60748500000000005]
["CLUNIE","Hydro","Actual","Actual","Actual","Actual","Actual",0.43248848709835902,0.47971062125601699,0.32829734596531501,0.32169911552151798,0.3685003265858891,0.37642900000000001]
["CLYDE (NORTH)","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.36888200338329902,0.414119955832082,0.26885827469840801,0.39261850077119598,0.41488989093525003,0.39187300000000003]
["CLYDE (SOUTH)","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.29411498571286998,0.399615108709797,0.34875075158115898,0.39163405708471899,0.38729567273603904,0.37589299999999998]
["CONNAHS QUAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.18373886208722101,0.28271331694979002,0.37458810965521799,0.20084575565813001,0.19054597197405865,0.22470200000000001]
["CONON CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.55528666747692201,0.58986017229552101,0.486782110595463,0.50854726848313003,0.5079405500231774,0.52392499999999997]
["CORBY","CCGT_CHP","Actual","Actual","Generic","Partial","Actual",9.6755250856876099E-2,4.5411090613629801E-2,0,0.44650291195937886,1.865010561495804E-2,5.3605E-2]
["CORRIEGARTH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.2256446215719359,0.41201308318443502,0.44748420521474425,0.36171399999999998]
["CORRIEMOILLIE","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.32231556767602521,0.30421041816870897,0.30798490747416485,0.311504]
["CORYTON","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.17512277825342501,0.26399989725637502,0.63038258875570796,0.16402197017694101,0.23477729566210045,0.224633]
["COTTAM","Coal","Actual","Actual","Actual","Actual","Actual",0.51442571974885798,0.34415738035063798,0.14938710884703199,0.21658024514840199,0.14431891061643834,0.236708]
["COTTAM DEVELOPMENT CENTRE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.31313200682041498,0.28238223679831898,0.67248224669094303,0.56300656789377601,0.7752697291057411,0.51620699999999997]
["COUR","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.38324651608781651,0.55427298140104797,0.5561069718231435,0.49787500000000001]
["COWES","Gas_Oil","Actual","Actual","Actual","Actual","Actual",3.1354939414300299E-3,4.91223919730298E-3,5.3193958798981996E-3,6.94162998615058E-3,3.9504484670580561E-4,4.4559999999999999E-3]
["CRUACHAN","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",9.0515564030718101E-2,8.8672791180245097E-2,7.1914205064342096E-2,9.6225170454545497E-2,6.5778182337069321E-2,8.3700999999999998E-2]
["CRYSTAL RIG II","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.47595772367811501,0.48383573641799299,0.40267936437032598,0.52580234597313202,0.48726707613658921,0.482354]
["CRYSTAL RIG III","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.39950324776240453,0.51902032459797798,0.49531357951161409,0.471279]
["DAMHEAD CREEK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.67464099449785897,0.64898267657740205,0.68111906733032701,0.63510756785501599,0.45245310431379221,0.65290999999999999]
["DEESIDE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.13901820499179901,0.174579468789407,0.27109004171057199,0.20816400035813401,0,0.17392099999999999]
["DERSALLOCH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.33772827680984346,0.39857562868109397,0.35205181986632256,0.36278500000000002]
["DIDCOT B","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.25534496906760901,0.41138874162700501,0.50135842185888901,0.441233777213139,0.50993762706660373,0.45132699999999998]
["DIDCOT GTS","Gas_Oil","Actual","Actual","Actual","Actual","Actual",2.84283027319559E-3,4.8611452983037999E-3,4.5171427134897701E-4,6.3372002139125798E-3,7.1149014311114771E-3,4.6800000000000001E-3]
["DINORWIG","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",0.15064992945149899,0.14635290296391601,0.15959556169383099,0.14946748554311201,0.12502672260551723,0.14882300000000001]
["DORENELL","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.39711594105437936,0.370145]
["DRAX","Coal","Actual","Actual","Actual","Actual","Actual",0.82214882916342302,0.76202974091981301,0.62270490335673701,0.55889599091784803,0.50959298889192828,0.64787700000000004]
["DUDGEON","Offshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.42479123656399509,0.46978164326484001,0.47252467237442924,0.45569900000000002]
["DUNGENESS B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.54691735244298501,0.70761712753741102,0.79340330167886197,0.68208599259612801,0.39894543124184606,0.64554]
["DUNLAW EXTENSION","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.30079745596868901,0.29120287841912801,0.26554948390314997,0.31084012125398103,0.28460390238287098,0.29220099999999999]
["DUNMAGLASS","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.38971283211726665,0.756935856893034,0.51522792431749731,0.55395899999999998]
["EDINBANE WIND","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.31245787009463399,0.355936875786455,0.32500929510511201,0.34592910517724501,0.34993766406370636,0.34029199999999998]
["EGGBOROUGH","Coal","Actual","Actual","Partial","Actual","Actual",0.45742090994680601,0.27015724542514002,0.40028347224945743,7.1714846409298497E-2,1.7488865284594535E-4,0.26643099999999997]
["ERROCHTY","Hydro","Actual","Actual","Actual","Actual","Actual",0.25358466666666701,0.28150746812386201,0.16177510502283099,0.13608132115677299,0.1794916301369863,0.19828399999999999]
["EWE HILL","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.33331440986692951,0.33184895796745101,0.32912091090036294,0.331428]
["FALLAGO","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.44726670709665101,0.55799188708004499,0.43217618673896502,0.494158411022324,0.47923213311770679,0.47355199999999997]
["FARR WINDFARM","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.38571157186817601,0.40996274723806098,0.34176565291840399,0.38304598471312301,0.39569259355767322,0.38815]
["FASNAKYLE G1 & G3","Hydro","Actual","Actual","Actual","Actual","Actual",0.57483445006948597,0.53157307505741702,0.30976839884852098,0.38167328022632502,0.43655377953146718,0.44993300000000003]
["FAWLEY CHP","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.72848387954453497,0.57697838489428499,0.632006259753772,0.760792769204092,0.68289945306629674,0.68113000000000001]
["FFESTINIOG","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",4.3250886288686001E-2,3.4113434780408798E-2,5.6748704020801601E-2,4.2117838977676299E-2,2.9504081684424151E-2,3.9827000000000001E-2]
["FIDDLERS FERRY","Coal","Actual","Actual","Actual","Actual","Actual",0.45243520014799399,0.27459099161581302,8.2478041080199002E-2,0.139908421362331,5.7753400571168539E-2,0.165659]
["FINLARIG","Hydro","Actual","Actual","Actual","Actual","Actual",0.59409224436142305,0.65134884362753098,0.49640155666251601,0.52641482634564896,0.64138724920437251,0.58729799999999999]
["FOYERS","Pumped_Storage","Actual","Actual","Actual","Actual","Actual",0.12304765791476401,0.15432328969338199,0.113046172374429,0.145333159436834,0.14927812024353121,0.13922000000000001]
["FREASDAIL","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.32560000103742975,0.38970883726192102,0.40460733164671525,0.373305]
["GALAWHISTLE","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.34976463860960666,0.42445535743829199,0.47444322637482628,0.41622100000000001]
["GALLOPER","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.54759309559813796,0.53804639623681316,0.52294799999999997]
["GARRY CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.64382752042778102,0.60277189387402896,0.61049780401345799,0.60000964011055002,0.54201171292958428,0.60442600000000002]
["GLANDFORD BRIGG","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",5.4007747827367796E-3,1.81907428106199E-2,2.7682205617822E-2,1.84180838060975E-2,1.0295040588533739E-2,1.5635E-2]
["GLEN APP","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.25137326719852493,0.248393296746932,0.22086982401656313,0.24021200000000001]
["GLENDOE","Hydro","Actual","Actual","Actual","Actual","Actual",0.32349442821817398,0.348531586003127,0.23860458746417801,0.240105310790244,0.31607580297192173,0.29322500000000001]
["GLENMORISTON","Hydro","Actual","Actual","Actual","Actual","Actual",0.48748697044647399,0.50692112078779605,0.346708965943683,0.44395957635717898,0.37828274645826016,0.43657600000000002]
["GORDONBUSH","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.47798074853229,0.47716060206869598,0.50412572080887097,0.34176195694716299,0.38622658838878016,0.44712299999999999]
["GRAIN","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.44003087697299798,0.39789525285981697,0.53822697901710603,0.397755364544297,0.50292769329637099,0.44695099999999999]
["GRANGEMOUTH","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.62616791286149198,0.59827419171220397,0.51455779109588995,0.58978594939117202,0.63565922754946724,0.60474300000000003]
["GREAT YARMOUTH","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.186633121089126,0.598956855899615,0.63512032949997199,0.501520629404138,0.36591052973472493,0.48879600000000001]
["GREATER GABBARD","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.42132704178082198,0.50246784858834204,0.43113151301369901,0.46493850981735102,0.39973529703196348,0.43913200000000002]
["GRIFFIN WIND","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.31315162916370198,0.310283896707019,0.25822831413394698,0.28896986809802699,0.27368359081818927,0.29097899999999999]
["GUNFLEET SANDS I","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.47013226582747403,0.50465008382700005,0.45794015019586098,0.47301896188426201,0.39807995438360733,0.46703]
["GUNFLEET SANDS II","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.44721115689212398,0.49052130827356599,0.43989288670091298,0.46992754530536501,0.39645290560787672,0.45234400000000002]
["GWYNT Y MOR","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.61618518157837898,0.63127610364584397,0.448323335998282,0.504030505306031,0.42833066122539898,0.52284600000000003]
["HADYARD HILL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.27763546423135499,0.36652655843457499,0.31436362732595802,0.340375022282559,0.31273504783322137,0.32249100000000003]
["HARESTANES","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.28635514423425401,0.27809293828130799,0.22546389403880401,0.29012459543378999,0.23847288675799086,0.26763999999999999]
["HARTLEPOOL","Nuclear","Actual","Actual","Actual","Actual","Actual",0.56280333026901697,0.53866646784165795,0.78039047981145004,0.80621774296058402,0.85448870288613321,0.71647099999999997]
["HEYSHAM","Nuclear","Actual","Actual","Actual","Actual","Actual",0.68825209852353597,0.72734398547746304,0.79616878170588201,0.85161689582172095,0.77351182144216135,0.76567499999999999]
["HINKLEY POINT B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.70141130281830399,0.67641227236746504,0.71226459331399705,0.834643153267142,0.79846247702907991,0.73737900000000001]
["HORNSEA 1B","Offshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.39492936849315069,0.45377899999999999]
["HUMBER GATEWAY","Offshore_Wind","Partial","Actual","Actual","Actual","Actual",0.43934259907638029,0.62963062489650701,0.59719514476961399,0.54991295973432897,0.46835106268161059,0.59224600000000005]
["HUNTERSTON","Nuclear","Actual","Actual","Actual","Actual","Actual",0.79136830459257002,0.82178591270143997,0.83293933870734604,0.79864447069802602,0.24081254208075922,0.80393300000000001]
["IMMINGHAM","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.56831612756896199,0.69468623295527698,0.71955030591358005,0.64317510881300999,0.72998010127763913,0.68580399999999997]
["INDIAN QUEENS","Gas_Oil","Actual","Actual","Actual","Actual","Actual",8.7568493150684903E-4,7.22710122300286E-4,8.4737442922374403E-4,7.4029109589041097E-4,2.8769243313763864E-4,7.6999999999999996E-4]
["J G PEARS","Biomass","Generic","Generic","Generic","Generic","Actual",0,0,0,0,0.36313469441517388,0.38663599999999998]
["KEADBY","CCGT_CHP","Generic","Partial","Actual","Actual","Actual",0,0.35185791673461503,0.28607587136916801,0.38695736550848198,0.40368734494541719,0.35890699999999998]
["KEITH HILL","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.36985799560252186,0.23849287163876204,0.32167000000000001]
["KILBRAUR","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.543549614939004,0.50380721053204003,0.46534190349621801,0.56750149253731297,0.49769907653513257,0.515019]
["KILGALLIOCH","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.25273920687061607,0.25325405952094798,0.43344177030761838,0.31314500000000001]
["KILLIN CASCADE","Hydro","Actual","Actual","Actual","Actual","Actual",0.44820519222271299,0.53234830189787896,0.27496182979820299,0.34923094896155599,0.40476438356164385,0.40073399999999998]
["KILLINGHOLME (POWERGEN)","Gas_Oil","Generic","Generic","Generic","Partial","Actual",0,0,0,5.4893880767405067E-3,6.1393906012176562E-3,5.1879999999999999E-3]
["KINGS LYNN A","CCGT_CHP","Actual","Generic","Generic","Generic","Actual",1.15308334486417E-7,0,0,0,4.2536863133862055E-3,0.171241]
["KYPE MUIR","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.2777735653525899,0.33036500000000002]
["LANGAGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.34862899921794199,0.16531039232557401,0.44541262456166902,0.42336801193269302,0.2455906111405434,0.339196]
["LINCS WIND FARM","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.438178385844749,0.491306424778235,0.445192400203339,0.51091140393122103,0.46741154840896121,0.46797]
["LITTLE BARFORD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.49664404387264,0.39982893621080101,0.648596694742687,0.66306726983833197,0.63234188510428235,0.59252800000000005]
["LOCHLUICHART","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.202103088809477,0.29266281084184698,0.31689689299186002,0.343321940970154,0.32847506121368536,0.31267800000000001]
["LONDON ARRAY","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.64088023646444903,0.66868203335068099,0.53624547655287402,0.50551464032035898,0.36853872490396461,0.56088000000000005]
["LYNEMOUTH","Biomass","Generic","Generic","Generic","Actual","Actual",0,0,0,1.07832272496656E-2,0.85649492412711592,0.42188799999999999]
["MARCHWOOD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.66402085743277495,0.55087936395108394,0.75424782174409399,0.67369242493051396,0.72273686445304741,0.68681700000000001]
["MARK HILL","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.26794246790729698,0.34022684469189302,0.21965297880589299,0.31091456664082001,0.28666647281812702,0.28850799999999999]
["MEDWAY","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.28096225684931497,0.34179949796591003,0.35150475724536401,0.36726104075420102,0.27428975709005066,0.32475599999999999]
["MIDDLE MUIR","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.29366895514370128,0.33566299999999999]
["MILLENNIUM","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.53263637161924804,0.48403756830601102,0.44976350544432703,0.53648756585879898,0.54121550755180892,0.51772099999999999]
["MINNYGAP","Onshore_Wind","Generic","Generic","Generic","Actual","Actual",0,0,0,0.30996197260274,0.32427870776255707,0.33029999999999998]
["NANT","Hydro","Actual","Actual","Actual","Actual","Actual",0.36404047184170502,0.37378785670916798,0.30635013698630098,0.34902575342465703,0.34028140030441401,0.35111599999999998]
["ORMONDE","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.42871113394216198,0.47198584168184599,0.41218757229832598,0.37716158295281599,0.40864640410958902,0.41651500000000002]
["PEMBROKE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.67534601032848096,0.64559626876473897,0.77647842086793295,0.70286596891281095,0.70526296173437075,0.694492]
["PEN Y CYMOEDD","Onshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.26944647543301026,0.36094778398622102,0.33200915244732837,0.320801]
["PETERBOROUGH","CCGT_CHP","Actual","Partial","Actual","Actual","Actual",1.0929220948653401E-2,4.1031739247611623E-2,1.7913749883515101E-2,4.3488631068865904E-3,4.1358433510390452E-3,1.1063999999999999E-2]
["PETERHEAD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",4.8577519977168896E-3,0.23381269296448101,0.42229194520547902,0.65780801080042794,0.61574686053711014,0.42394999999999999]
["POGBIE","Onshore_Wind","Generic","Generic","Generic","Generic","Partial",0,0,0,0,0.29076882410578386,0.33469599999999999]
["RACE BANK","Offshore_Wind","Generic","Generic","Partial","Actual","Actual",0,0,0.45306214474534423,0.38197767608929001,0.47131976502202283,0.43545299999999998]
["RAMPION","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.40988478922460053,0.35489146432648405,0.415993]
["RATCLIFFE-ON-SOAR","Coal","Actual","Actual","Actual","Actual","Actual",0.56176677811066,0.196813985540261,0.15465655751594601,0.193779864730829,0.16853559836330403,0.18637599999999999]
["ROBIN RIGG EAST","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.553208902868771,0.51970033088817602,0.50509602690093303,0.42559880757395302,0.34422933417708951,0.48346499999999998]
["ROBIN RIGG WEST","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.53414963519952396,0.56088136161598101,0.51538305290847697,0.473990817947191,0.40949441383760177,0.50784099999999999]
["ROCKSAVAGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",4.4251747561869302E-2,0.198061320667206,0.58680632039573799,0.29812207692090897,0.35621397979029257,0.284132]
["RYE HOUSE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",5.3701021809241002E-2,7.7905599978345896E-2,0.156538393045311,0.13473585656352799,8.6392733020404247E-2,9.9678000000000003E-2]
["SALTEND","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.67951750726442595,0.55622808960506698,0.77401942963885395,0.70159584142797904,0.71326582938978822,0.69812600000000002]
["SANQUHAR","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.35209786478956556,0.50984388888888887,0.40620099999999998]
["SEABANK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.25695602811882501,0.27213631809566802,0.41681524906936601,0.554605918403973,0.32675276535082848,0.33856799999999998]
["SELLAFIELD","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.18971908307556301,0.28678966155473301,0.19858754308440099,0.136007126233613,8.8320469877743404E-2,0.17477100000000001]
["SEVERN POWER","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.246354070641955,0.183226499383907,0.64424587201181804,0.55691995366639901,0.39561556191243619,0.39962999999999999]
["SHERINGHAM SHOAL","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.46228559650648698,0.53618380316303904,0.46971540552294,0.54307147568311898,0.50759400159454959,0.504498]
["SHOREHAM","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.102239023700805,0.48951352730072001,0.68986288948684504,0.64299415035877405,0.12098266552511416,0.41782999999999998]
["SIZEWELL B","Nuclear","Actual","Actual","Actual","Actual","Actual",0.84792408129511598,0.98782564327603695,0.81635853057032604,0.73370826104752496,0.98017992613044502,0.88148800000000005]
["SLOY G2 & G3","Hydro","Actual","Actual","Actual","Actual","Actual",0.15594133847031999,0.139438866120219,8.1781719463470307E-2,0.120303067922374,9.824600028538813E-2,0.119329]
["SOUTH HUMBER BANK","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.344672563207363,0.486753363016934,0.55341943091493295,0.34617422602390102,0.31056903114389417,0.39253300000000002]
["SPALDING","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.39309199486301399,0.479407452858504,0.60974755059153196,0.529683071035699,0.38185001362652765,0.46739399999999998]
["STAYTHORPE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.56614805229633003,0.69442160164170097,0.65779093798529298,0.52070147359312802,0.60323271394987599,0.60905699999999996]
["STRATHY NORTH & SOUTH","Onshore_Wind","Generic","Partial","Actual","Actual","Actual",0,0.49633997511837152,0.36198723621109402,0.40231283938618001,0.34071078982271763,0.36833700000000003]
["STRONELAIRG","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.37536585793425781,0.484637780577371,0.405555]
["SUTTON BRIDGE","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.17202490786737401,0.13199924048831199,0.38018402537340901,0.29187766389227099,0.22355977437550364,0.229154]
["TAYLORS LANE","Gas_Oil","Actual","Actual","Actual","Actual","Actual",6.4048230593607297E-4,1.70770719489982E-3,8.0470684297311006E-3,1.1712294174622899E-2,1.132937753678336E-3,3.6289999999999998E-3]
["THANET","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.35593473325723002,0.41343358492714,0.337132357686454,0.38506919672755002,0.35837322298325719,0.36645899999999998]
["TODDLEBURN","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.33721112517371699,0.35082324829730199,0.31343541956191101,0.38015814638343198,0.3470617431010522,0.34503200000000001]
["TORNESS","Nuclear","Actual","Actual","Actual","Actual","Actual",0.914945432098766,0.85772513492545299,0.97994229362797602,0.864413034242422,0.85463158757990865,0.87902800000000003]
["USKMOUTH","Coal","Partial","Actual","Actual","Actual","Actual",0.46942842721361921,0.25518398664338499,0.24330435053400001,9.9967738733373001E-4,1.0777843954734961E-4,0.16649600000000001]
["WALNEY 4","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.45203323748346913,0.50333784142797833,0.47952499999999998]
["WALNEY I","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.52055501154097095,0.50753480541544105,0.47461680716543703,0.55947165437302404,0.41614977670731096,0.50090199999999996]
["WALNEY II","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.58235492184755899,0.35798761609519802,0.54972707737467996,0.62828977495107696,0.48729173628882533,0.53979100000000002]
["WALNEY III","Offshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.50176221518800135,0.50771574027950739,0.49756099999999998]
["WEST BURTON","Coal","Actual","Actual","Actual","Actual","Actual",0.61536402029860804,0.32732506774452902,0.10107107477140199,0.11819860497342299,6.3689842595592822E-2,0.182198]
["WEST BURTON B","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.468420860137581,0.59347685253559601,0.54287794643958998,0.63242001277420501,0.62806739373199461,0.58814100000000002]
["WEST OF DUDDON SANDS","Offshore_Wind","Actual","Actual","Actual","Actual","Actual",0.40050571852064398,0.48753974712471099,0.48769068050873798,0.554034060699514,0.48920894833727802,0.48814600000000002]
["WESTERMOST ROUGH","Offshore_Wind","Partial","Actual","Actual","Actual","Actual",0.26289956433901318,0.54801391276822597,0.58106107250250605,0.63474022663993801,0.52550109788052735,0.58793799999999996]
["WHITELEE","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.29810464668014103,0.31877331773119499,0.27289283778725898,0.29633575829029102,0.30729609364473387,0.30057899999999999]
["WHITELEE EXTENSION","Onshore_Wind","Actual","Actual","Actual","Actual","Actual",0.27778665935186397,0.26765484906361098,0.23525274249678599,0.25166449827104698,0.26664741543644987,0.26198900000000003]
["WHITESIDE HILL","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.38370428708589049,0.55084738711314052,0.43040400000000001]
["WILTON","CCGT_CHP","Actual","Actual","Actual","Actual","Actual",0.215866700106084,0.16137916965649199,0.14412988600667101,0.155749761164545,0.21451455277049125,0.17721400000000001]
["WINDY STANDARD II","Onshore_Wind","Generic","Generic","Generic","Partial","Actual",0,0,0,0.43298134876232403,0.49450936258677652,0.42804999999999999]