{"text_format":"1","workbook":"xlsx","n_sheets":55,"sheets":["Index","T1","T2","T3","T4","T5","T6","T7","T8 & F1","T9 & F2","T10 & F3","T11","T12","T13","T14","T15","T16","T17","T18","T19 & F4","T20 & F5","T21 & F6","T22","T23 & F7","T24","T25","T26","T27","T28","T29","T30","T31","S1","S2","S3","S4","S5","S6","S6B","S7","S8","T32","T33","T34","T35","T36","T37","T38","T39","T40","T41","T42","T43","T44 - T47","T48"],"not_rendered":{"charts":12,"images":1,"macros":1,"external_links":8,"defined_names":598,"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":58,"n_cols":1,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["TNUoS Five-Year View 2021/22 to 2025/26 - Tables and Figures"]
["List of tables"]
[]
["Column1"]
["Table 1 - Assumptions"]
["Table 2 - Summary of Average Generation Tariffs"]
["Table 3 - Generation wider tariffs in 2021/22"]
["Table 4 - Generation wider tariffs in 2022/23"]
["Table 5 - Generation wider tariffs in 2023/24"]
["Table 6 - Generation wider tariffs in 2024/25"]
["Table 7 - Generation wider tariffs in 2025/26"]
["Table 8 - Comparison of Conventional Carbon (80%) tariffs"]
["Table 9 - Comparison of Conventional Low Carbon 80% tariffs"]
["Table 10 - Comparison of Intermittent (40%) tariffs"]
["Table 11 – Local substation tariffs for 2021/22"]
["Table 12 – Onshore local circuit tariffs "]
["Table 13 - CMP203: Circuits subject to one-off charges"]
["Table 14 – Offshore local tariffs for 2021/22"]
["Table 15 – HH, NHH and EET Summary"]
["Table 16 – Non-locational banded charges"]
["Table 17 - HH, NHH and EET Summary (2021/22 Forecast variation)"]
["Table 18 - Gross HH demand tariffs (peak and year round) by demand zone (5-year view)"]
["Table 19 - HH demand tariffs (2021/22 Forecast variation)"]
["Table 20 - Embedded Export Tariffs 2021/22 to 2025/26"]
["Table 21 - Embedded Export Tariff (2021/22 Forecast variation)"]
["Table 22 – NHH demand tariff changes"]
["Table 23 - Non-half hourly demand tariffs (2021/22 Forecast variation)"]
["Table 24  - Generation contracted, modelled and chargeable TEC"]
["Table 25 – Interconnectors"]
["Table 26 – Expansion constant and inflation indices"]
["Table 27 – Allowed revenues"]
["Table 28 - Error margin calculation"]
["Table 29 –  Generation and demand revenue proportions"]
["Table 30 – Demand charging base and system peak"]
["Table 31 - Residual Calculation"]
["Table 32 - Summary of in flight CUSC modification proposals"]
["Table 33 – Elements of the demand location tariff for 2021/22"]
["Table 34 – Elements of the demand location tariff for 2022/23"]
["Table 35 – Elements of the demand location tariff for 2023/24"]
["Table 36 – Elements of the demand location tariff for 2024/25"]
["Table 37 – Elements of the demand location tariff for 2025/26"]
["Table 38 - Demand HH locational tariffs (2021/22 Forecast variation)"]
["Table 39 - Breakdown of EET (2021/22 Forecast Variation)"]
["Table 40 - Demand Profiles (2021/22 Forecast Variation)"]
["Table 41 - Generic Annual Load Factors"]
["Table 42 - Contracted generation TEC"]
["Table 43 - Contracted TEC by generation zone"]
["Tables 44- 47 Revenue breakdown"]
["Table 48 - Offshore Transmission Revenues"]
["Table S1 – The effect of phased implementation of TGR"]
["Table S2 – The effect of including congestion management"]
["Table S3 – The effect of TO base revenue inflation by CPIH (as opposed to RPI)"]
["Table S4 - Indicative generation wider tariffs under 14 generation zones (2021/22 tariffs)"]
["Table S5 - Generation wider tariffs under 14 generation zones (2025/26 tariffs)"]
["Table S6 - Generation wider tariffs under 48 generation zones (2021/22 tariffs)"]
["Table S6B - Generation wider tariffs under 48 generation zones (2025/26 tariffs)"]
["Table S7 - Generation zone 1 tariffs with remote island links in the wider network (2025/26 model)"]
["Table S8 -  Indicative wider tariffs for the three remote islands generation zones (2025/26 model)"]

{"sheet":"T1","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Table 1 - Assumptions",null,null,"Return to Index"]
[]
[]
[" Component","Description","Assumptions for 2021/22 onwards"]
["Maximum Allowed Revenue ","The MAR for onshore TOs in the new price control period will be determined during the negotiations up to the start of the price control period. ","Our assumption in these tariffs is based on current onshore TOs’ MAR forecast under relevant SO-TO Code (STC) procedures."]
["Generation zones ","There are currently 27 generation zones. At the start of the next price control, there is a requirement to rezone to ensure the spread of nodal prices within a zone is +/- £1/kW, while maintaining stability of generation tariffs. Please note that CMP324/325 has been raised to review the generation zoning criteria which would determine the number of zones.","Our assumption in these tariffs is that the number of generation zones remains at 27. In the Sensitivity Analysis section, we have also included alternative generation tariffs under alternative zoning criteria (14 zones and 48 zones)[1].  "]
["Expansion Constant and Factors","The expansion constant and expansion factors need to be recalculated by the start of RIIO-2, based on TOs’ business plans and costs of investments. The expansion constant represents the cost of moving 1MW, 1km using 400kV OHL line. The expansion factors represent how many times more expensive moving 1MW, 1km is using different voltages and types of circuit.","The collation of data from the TO’s is ongoing and the further information towards the calculation of the expansion constant is required. Our assumptions for this forecast are based on the RIIO-1 parameter value uplifted by RPI. "]
["Locational Onshore Security Factor ","This is also called the “global” security factor. The value is currently 1.8. This will be recalculated by the start of RIIO-2 period. ","In this forecast, we have recalculated the global security factor, and the preliminary finding is that the value remains as 1.8. "]
["Local Substation Tariffs","Local Substation are to be recalculated in preparation for the start of the price control based on TO asset costs.","Local substation tariffs are still under review as part of the parameter refresh for the upcoming price control. Data is still being collated and the expectation is that the new tariffs will be available in our next forecast. Therefore for the 5 year view will be based on the previous tariffs set for RIIO-1, uplifted by inflation. "]
["Offshore Local tariffs ","The elements for the offshore tariffs will be recalculated in preparation for the start of the price control, based on updated forecasts of OFTO revenue, and adjusting for differences in actual OFTO revenue to forecast revenue in RIIO-T1.","The offshore tariffs have been recalculated to adjust for differences in actual OFTO revenue to forecast revenue in RIIO-T1. "]
["Avoided GSP Infrastructure Credit (AGIC)","The AGIC is a component of the Embedded Export Tariff, paid to ‘exporting demand’ at the time of Triad. It will be recalculated based on up to 20 schemes from the RIIO-2 price-control period. ","The AGIC has been updated for this five-year view as part of the RIIO-2 parameter refresh. The updated value is based on updated scheme data provided  to us by the TO’s  as well as inflated historical schemes. This value will be the new base for the upcoming price control period and will be inflated by RPI.as per the CUSC."]

{"sheet":"T2","index":2,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,4,2,7]]}
["Table 2 - Summary of Average Generation Tariffs",null,null,null,null,null,null,"Return to Index"]
[]
[null,"Generation Tariffs \n(£/kW)","March ","August","Five-year View"]
[null,null,"2021/22","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Residual",-0.36597057434887625,-0.23275133955530214,-0.89949403084958313,-1.5984126669302769,-3.0524361693093254,-3.2632348867579393]
[null,"Average Generation Tariff*",10.690215614566338,10.740460713124222,11.162781619063443,11.07713986609132,10.986967669681066,11.962771861153387]
[null,"*N.B These generation tariffs include local tariffs"]

{"sheet":"T3","index":3,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,6,4,6],[3,5,4,5],[3,4,4,4],[3,3,4,3]]}
["Table 3 - Generation wider tariffs in 2021/22",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",4.3420649999999998,20.090101000000001,18.866291,-0.23275100000000001,35.274427600000003,39.047685800000004,26.669580400000001]
[null,2,"East Aberdeenshire",3.2518400000000001,10.650928,18.866291,-0.23275100000000001,26.632864200000004,30.406122400000001,22.893911200000002]
[null,3,"Western Highlands",3.9799199999999999,18.288499000000002,18.205231000000001,-0.23275100000000001,32.942152999999998,36.583199200000003,25.287879600000004]
[null,4,"Skye and Lochalsh",-2.4954429999999999,18.288499000000002,18.1084,-0.23275100000000001,26.389325200000002,30.0110052,25.191048600000002]
[null,5,"Eastern Grampian and Tayside",4.4509910000000001,13.378695,15.525705,-0.23275100000000001,27.341760000000001,30.446901,20.644432000000002]
[null,6,"Central Grampian",4.4461089999999999,14.400194000000001,16.644874999999999,-0.23275100000000001,29.0494132,32.378388199999996,22.172201600000001]
[null,7,"Argyll",3.6754549999999999,12.382619999999999,26.117508000000001,-0.23275100000000001,34.242806400000006,39.466307999999998,30.837804999999999]
[null,8,"The Trossachs",3.8277260000000002,12.382619999999999,14.391109,-0.23275100000000001,25.013958199999998,27.89218,19.111405999999999]
[null,9,"Stirlingshire and Fife",2.6480269999999999,10.835846,13.137368,-0.23275100000000001,21.593847199999999,24.221320800000001,17.238955400000002]
[null,10,"South West Scotland",3.0053209999999999,11.165296,13.379006,-0.23275100000000001,22.408011600000002,25.0838128,17.612373399999999]
[null,11,"Lothian and Borders",2.9055010000000001,11.165296,6.5904870000000004,-0.23275100000000001,16.877376400000003,18.195473799999998,10.8238544]
[null,12,"Solway and Cheviot",2.423044,7.3135459999999997,7.4028650000000003,-0.23275100000000001,13.963421800000003,15.4439948,10.0955324]
[null,13,"North East England",3.6114929999999998,5.5746719999999996,4.5498430000000001,-0.23275100000000001,11.478353999999998,12.388322599999999,6.546960799999999]
[null,14,"North Lancashire and The Lakes",2.4850669999999999,5.5746719999999996,1.2161869999999999,-0.23275100000000001,7.6850031999999997,7.9282405999999988,3.2133048]
[null,15,"South Lancashire, Yorkshire and Humber",4.018904,1.8851910000000001,0.35205199999999998,-0.23275100000000001,5.5759473999999996,5.6463577999999996,0.87337739999999997]
[null,16,"North Midlands and North Wales",3.3848210000000001,0.269928,0,-0.23275100000000001,3.3680124,3.3680124,-0.12477980000000001]
[null,17,"South Lincolnshire and North Norfolk",1.810333,0.52810500000000005,0,-0.23275100000000001,2.0000659999999999,2.0000659999999999,-2.1508999999999973E-2]
[null,18,"Mid Wales and The Midlands",1.273927,0.85305699999999995,0,-0.23275100000000001,1.7236216,1.7236216,0.10847179999999998]
[null,19,"Anglesey and Snowdon",5.6103350000000001,-6.8322999999999995E-2,0,-0.23275100000000001,5.3229255999999996,5.3229255999999996,-0.26008019999999998]
[null,20,"Pembrokeshire",9.4736879999999992,-4.907724,0,-0.23275100000000001,5.3147577999999989,5.3147577999999989,-2.1958405999999999]
[null,21,"South Wales & Gloucester",6.0505959999999996,-5.0233639999999999,0,-0.23275100000000001,1.7991537999999996,1.7991537999999996,-2.2420966]
[null,22,"Cotswold",2.6178629999999998,3.8205979999999999,-8.8823830000000008,-0.23275100000000001,-1.6643160000000008,-3.4407926000000013,-7.5868948000000014]
[null,23,"Central London",-4.2376829999999996,3.8205979999999999,-5.9335490000000002,-0.23275100000000001,-6.1607948000000006,-7.3475046000000006,-4.6380608000000008]
[null,24,"Essex and Kent",-4.1025770000000001,3.8205979999999999,0,-0.23275100000000001,-1.2788496,-1.2788496,1.2954882000000001]
[null,25,"Oxfordshire, Surrey and Sussex",-1.1246,-2.157597,0,-0.23275100000000001,-3.0834286,-3.0834286,-1.0957897999999999]
[null,26,"Somerset and Wessex",-1.9311560000000001,-3.1516139999999999,0,-0.23275100000000001,-4.6851982000000003,-4.6851982000000003,-1.4933966000000001]
[null,27,"West Devon and Cornwall",-0.36185400000000001,-5.7839410000000004,0,-0.23275100000000001,-5.2217578000000007,-5.2217578000000007,-2.5463274]

{"sheet":"T4","index":4,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table 4 - Generation wider tariffs in 2022/23",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",4.7062080000000002,20.831403000000002,20.650808999999999,-0.89949400000000002,36.992483600000007,41.122645400000003,28.083876199999999]
[null,2,"East Aberdeenshire",3.8763990000000002,9.8816500000000005,20.650808999999999,-0.89949400000000002,27.402872200000001,31.533033999999997,23.703975]
[null,3,"Western Highlands",4.387804,17.671199999999999,19.317001000000001,-0.89949400000000002,33.078870800000011,36.942271000000005,25.485987000000002]
[null,4,"Skye and Lochalsh",-2.2446069999999998,17.671199999999999,19.225691000000001,-0.89949400000000002,26.3734118,30.21855,25.394677000000001]
[null,5,"Eastern Grampian and Tayside",4.7261249999999997,13.126446,16.586126,-0.89949400000000002,27.5966886,30.9139138,20.937210400000001]
[null,6,"Central Grampian",4.9380800000000002,13.965354,17.551499,-0.89949400000000002,29.252068399999999,32.762368200000004,22.2381466]
[null,7,"Argyll",4.3328110000000004,11.971909999999999,27.094379,-0.89949400000000002,34.686348200000005,40.105224,30.983649]
[null,8,"The Trossachs",4.4461019999999998,11.971909999999999,15.214779,-0.89949400000000002,25.295959200000002,28.338914999999997,19.104049]
[null,9,"Stirlingshire and Fife",3.0018669999999998,10.643552,14.081619999999999,-0.89949400000000002,21.882510600000003,24.698834600000001,17.439546799999999]
[null,10,"South West Scotland",4.0096670000000003,10.952197999999999,14.320346000000001,-0.89949400000000002,23.328208200000002,26.192277399999998,17.801731199999999]
[null,11,"Lothian and Borders",3.0344350000000002,10.952197999999999,7.7283179999999998,-0.89949400000000002,17.079353799999996,18.625017400000001,11.2097032]
[null,12,"Solway and Cheviot",2.4954260000000001,7.4271060000000002,8.0896469999999994,-0.89949400000000002,14.0093344,15.627263799999998,10.160995399999999]
[null,13,"North East England",3.7715679999999998,5.7747700000000002,5.0060520000000004,-0.89949400000000002,11.4967316,12.497942,6.4164660000000007]
[null,14,"North Lancashire and The Lakes",2.5857380000000001,5.7747700000000002,1.601173,-0.89949400000000002,7.5869983999999997,7.9072330000000006,3.0115870000000005]
[null,15,"South Lancashire, Yorkshire and Humber",4.1073919999999999,2.09823,0.39557999999999999,-0.89949400000000002,5.2029459999999998,5.2820619999999998,0.33537799999999995]
[null,16,"North Midlands and North Wales",3.3857080000000002,0.54906699999999997,0,-0.89949400000000002,2.9254676000000002,2.9254676000000002,-0.6798672]
[null,17,"South Lincolnshire and North Norfolk",1.7667839999999999,0.64941499999999996,0,-0.89949400000000002,1.3868219999999998,1.3868219999999998,-0.63972800000000007]
[null,18,"Mid Wales and The Midlands",1.167098,0.97495100000000001,0,-0.89949400000000002,1.0475648,1.0475648,-0.50951360000000001]
[null,19,"Anglesey and Snowdon",5.831537,0.26327099999999998,0,-0.89949400000000002,5.1426598000000006,5.1426598000000006,-0.79418560000000005]
[null,20,"Pembrokeshire",9.656231,-4.959365,0,-0.89949400000000002,4.7892450000000002,4.7892450000000002,-2.8832399999999998]
[null,21,"South Wales & Gloucester",6.155996,-5.0879839999999996,0,-0.89949400000000002,1.1861148000000001,1.1861148000000001,-2.9346876000000002]
[null,22,"Cotswold",2.6442269999999999,3.9764490000000001,-9.1136370000000007,-0.89949400000000002,-2.3650174000000002,-4.1877447999999999,-8.4225514000000015]
[null,23,"Central London",-4.4142599999999996,3.9764490000000001,-6.0792520000000003,-0.89949400000000002,-6.9959964000000001,-8.2118468,-5.3881664000000002]
[null,24,"Essex and Kent",-4.2648000000000001,3.9764490000000001,0,-0.89949400000000002,-1.9831348,-1.9831348,0.69108560000000008]
[null,25,"Oxfordshire, Surrey and Sussex",-1.1183639999999999,-2.2435149999999999,0,-0.89949400000000002,-3.8126699999999998,-3.8126699999999998,-1.7968999999999999]
[null,26,"Somerset and Wessex",-2.0533980000000001,-3.3473449999999998,0,-0.89949400000000002,-5.6307679999999998,-5.6307679999999998,-2.238432]
[null,27,"West Devon and Cornwall",-0.14204700000000001,-6.3844120000000002,0,-0.89949400000000002,-6.1490705999999999,-6.1490705999999999,-3.4532588000000004]

{"sheet":"T5","index":5,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table 5 - Generation wider tariffs in 2023/24",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",4.6422100000000004,20.132936999999998,22.815048000000001,-1.5984130000000001,37.402185000000003,41.965194599999997,29.269809799999997]
[null,2,"East Aberdeenshire",3.7299600000000002,9.4825400000000002,22.815048000000001,-1.5984130000000001,27.969617400000004,32.532626999999998,25.009651000000002]
[null,3,"Western Highlands",4.2705320000000002,17.063148999999999,21.480509999999999,-1.5984130000000001,33.507046199999998,37.803148200000003,26.707356599999997]
[null,4,"Skye and Lochalsh",-0.55127199999999998,17.063148999999999,23.418530000000001,-1.5984130000000001,30.2356582,34.919364199999997,28.645376599999999]
[null,5,"Eastern Grampian and Tayside",4.59551,12.553349000000001,18.713502999999999,-1.5984130000000001,28.010578600000002,31.753279200000001,22.1364296]
[null,6,"Central Grampian",4.7747669999999998,13.369498,19.663025999999999,-1.5984130000000001,29.602373199999999,33.5349784,23.412412199999999]
[null,7,"Argyll",4.1077789999999998,11.276119,31.274863,-1.5984130000000001,36.5501516,42.805124200000002,34.186897600000002]
[null,8,"The Trossachs",4.2565,11.276119,17.182641,-1.5984130000000001,25.425094999999999,28.8616232,20.094675599999999]
[null,9,"Stirlingshire and Fife",2.8845730000000001,10.083024999999999,16.141069999999999,-1.5984130000000001,22.265435999999998,25.493649999999995,18.575866999999999]
[null,10,"South West Scotland",3.580495,10.151159,16.195048,-1.5984130000000001,23.0590476,26.298057199999999,18.657098599999998]
[null,11,"Lothian and Borders",2.98386,10.151159,10.069784,-1.5984130000000001,17.562201399999999,19.576158200000002,12.5318346]
[null,12,"Solway and Cheviot",2.2351909999999999,7.12188,9.3265820000000001,-1.5984130000000001,13.795547599999999,15.660864,10.576920999999999]
[null,13,"North East England",3.2480570000000002,5.6608890000000001,5.8698259999999998,-1.5984130000000001,10.874216000000001,12.048181199999998,6.5357685999999999]
[null,14,"North Lancashire and The Lakes",2.5133519999999998,5.6608890000000001,2.209889,-1.5984130000000001,7.2115613999999999,7.6535392,2.8758316000000006]
[null,15,"South Lancashire, Yorkshire and Humber",3.564028,2.398838,0.86161200000000004,-1.5984130000000001,4.5739749999999999,4.7462974000000004,0.22273419999999988]
[null,16,"North Midlands and North Wales",3.175351,0.59471700000000005,0,-1.5984130000000001,2.0527116000000003,2.0527116000000003,-1.3605262]
[null,17,"South Lincolnshire and North Norfolk",0.22149099999999999,2.2986279999999999,0,-1.5984130000000001,0.46198040000000007,0.46198040000000007,-0.67896180000000006]
[null,18,"Mid Wales and The Midlands",0.58981600000000001,2.3701680000000001,0,-1.5984130000000001,0.88753740000000003,0.88753740000000003,-0.65034579999999997]
[null,19,"Anglesey and Snowdon",6.785952,-0.43357299999999999,0,-1.5984130000000001,4.8406805999999998,4.8406805999999998,-1.7718422]
[null,20,"Pembrokeshire",10.219977999999999,-4.9585210000000002,0,-1.5984130000000001,4.6547481999999993,4.6547481999999993,-3.5818213999999999]
[null,21,"South Wales & Gloucester",6.6261530000000004,-5.0756329999999998,0,-1.5984130000000001,0.96723359999999992,0.96723359999999992,-3.6286662000000005]
[null,22,"Cotswold",3.017531,4.0128810000000001,-9.1323209999999992,-1.5984130000000001,-2.6764339999999995,-4.5028981999999989,-9.1255816000000003]
[null,23,"Central London",-6.2819190000000003,4.0128810000000001,-8.6159309999999998,-1.5984130000000001,-11.562772000000001,-13.2859582,-8.6091916000000008]
[null,24,"Essex and Kent",-4.0553910000000002,4.0128810000000001,0,-1.5984130000000001,-2.4434991999999998,-2.4434991999999998,6.739400000000062E-3]
[null,25,"Oxfordshire, Surrey and Sussex",-1.127945,-2.2102080000000002,0,-1.5984130000000001,-4.4945244000000004,-4.4945244000000004,-2.4824961999999999]
[null,26,"Somerset and Wessex",-1.568899,-3.5538810000000001,0,-1.5984130000000001,-6.0104168000000007,-6.0104168000000007,-3.0199654000000002]
[null,27,"West Devon and Cornwall",1.3469E-2,-6.4737749999999998,0,-1.5984130000000001,-6.7639640000000005,-6.7639640000000005,-4.1879230000000005]

{"sheet":"T6","index":6,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,1,4,2]]}
["Table 6 - Generation wider tariffs in 2024/25",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",3.6421640000000002,21.304738,32.912534999999998,-3.0524360000000001,43.963546400000006,50.546053400000005,38.381994200000001]
[null,2,"East Aberdeenshire",1.698588,1.907017,32.912534999999998,-3.0524360000000001,26.501793600000003,33.084300599999999,30.622905799999998]
[null,3,"Western Highlands",3.4333650000000002,15.350738,25.661469,-3.0524360000000001,33.190694600000008,38.3229884,28.749328200000001]
[null,4,"Skye and Lochalsh",-1.5267489999999999,15.350738,27.692516000000001,-3.0524360000000001,29.855418200000003,35.393921400000004,30.780375200000002]
[null,5,"Eastern Grampian and Tayside",5.2604100000000003,12.443308999999999,21.600743000000001,-3.0524360000000001,29.443215600000002,33.763364199999998,23.5256306]
[null,6,"Central Grampian",4.304481,12.665956,22.046769999999999,-3.0524360000000001,29.022225800000001,33.431579799999994,24.060716399999997]
[null,7,"Argyll",3.2343470000000001,11.259478,35.471336999999998,-3.0524360000000001,37.566563000000002,44.660830399999995,36.9226922]
[null,8,"The Trossachs",3.2808709999999999,11.259478,19.199009,-3.0524360000000001,24.595224600000002,28.435026399999998,20.650364199999999]
[null,9,"Stirlingshire and Fife",2.1337540000000002,10.332426999999999,17.769237,-3.0524360000000001,21.562649199999999,25.116496599999998,18.849771799999999]
[null,10,"South West Scotland",2.0428099999999998,10.31072,17.738367,-3.0524360000000001,21.429643600000002,24.977316999999999,18.810219]
[null,11,"Lothian and Borders",2.6378569999999999,10.31072,11.093322000000001,-3.0524360000000001,16.708654600000003,18.927319000000001,12.165174]
[null,12,"Solway and Cheviot",1.8592690000000001,7.5697850000000004,10.011831000000001,-3.0524360000000001,12.872125800000001,14.874492000000004,9.9873090000000015]
[null,13,"North East England",2.6477560000000002,6.1284020000000003,5.8949090000000002,-3.0524360000000001,9.2139688,10.392950600000001,5.2938337999999998]
[null,14,"North Lancashire and The Lakes",1.8260350000000001,6.1284020000000003,2.9017680000000001,-3.0524360000000001,5.9977350000000005,6.578088600000001,2.3006928000000002]
[null,15,"South Lancashire, Yorkshire and Humber",3.2077520000000002,3.3272699999999999,0.59259700000000004,-3.0524360000000001,3.2912096000000002,3.4097290000000005,-1.1289310000000001]
[null,16,"North Midlands and North Wales",2.4230900000000002,2.0633560000000002,-4.5531000000000002E-2,-3.0524360000000001,0.98491399999999985,0.97580780000000011,-2.2726245999999999]
[null,17,"South Lincolnshire and North Norfolk",2.5080999999999999E-2,2.852042,-1.1788E-2,-3.0524360000000001,-0.75515180000000015,-0.7575094,-1.9234072]
[null,18,"Mid Wales and The Midlands",1.2363,3.2289099999999999,-8.2909999999999998E-3,-3.0524360000000001,0.7603591999999999,0.75870100000000029,-1.769163]
[null,19,"Anglesey and Snowdon",2.911346,3.6194459999999999,-4.5531000000000002E-2,-3.0524360000000001,2.7180420000000005,2.708935799999999,-1.6501886000000001]
[null,20,"Pembrokeshire",10.00816,-5.2634939999999997,0,-3.0524360000000001,2.7449288000000003,2.7449288000000003,-5.1578336]
[null,21,"South Wales & Gloucester",6.1333880000000001,-5.7290390000000002,0,-3.0524360000000001,-1.5022792000000003,-1.5022792000000003,-5.3440516000000002]
[null,22,"Cotswold",3.2478739999999999,3.5612520000000001,-9.6081389999999995,-3.0524360000000001,-4.6420716000000013,-6.5636993999999991,-11.236074199999999]
[null,23,"Central London",-3.5703550000000002,3.5612520000000001,-6.7182529999999998,-3.0524360000000001,-9.1483918000000006,-10.492042399999999,-8.3461882000000003]
[null,24,"Essex and Kent",-2.5604010000000001,3.5612520000000001,0,-3.0524360000000001,-2.7638354000000001,-2.7638354000000001,-1.6279352]
[null,25,"Oxfordshire, Surrey and Sussex",-0.76455899999999999,-3.0977869999999998,0,-3.0524360000000001,-6.2952246000000001,-6.2952246000000001,-4.2915508000000004]
[null,26,"Somerset and Wessex",-1.507727,-4.470129,0,-3.0524360000000001,-8.1362662000000014,-8.1362662000000014,-4.8404876000000003]
[null,27,"West Devon and Cornwall",-0.74376699999999996,-8.353923,0,-3.0524360000000001,-10.479341400000001,-10.479341400000001,-6.3940052000000005]

{"sheet":"T7","index":7,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table 7 - Generation wider tariffs in 2025/26",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"North Scotland",3.0951930000000001,22.574888000000001,32.289040999999997,-3.2632349999999999,43.723101200000002,50.180909399999997,38.055761199999999]
[null,2,"East Aberdeenshire",3.5762900000000002,3.018119,32.289040999999997,-3.2632349999999999,28.558782999999998,35.016591199999993,30.233053599999998]
[null,3,"Western Highlands",3.264373,17.435972,25.140861000000001,-3.2632349999999999,34.062604399999998,39.090776599999998,28.852014799999999]
[null,4,"Skye and Lochalsh",3.3472919999999999,17.435972,31.660782000000001,-3.2632349999999999,39.36146020000001,45.693616599999999,35.371935799999996]
[null,5,"Eastern Grampian and Tayside",6.3033489999999999,13.664783999999999,21.459311,-3.2632349999999999,31.139389999999999,35.431252199999996,23.661989599999998]
[null,6,"Central Grampian",5.3357460000000003,13.733689,21.560925000000001,-3.2632349999999999,30.308202200000004,34.620387200000003,23.791165599999999]
[null,7,"Argyll",5.2367879999999998,11.948683000000001,35.231194000000002,-3.2632349999999999,39.717454600000003,46.763693400000001,36.747432199999999]
[null,8,"The Trossachs",4.3130750000000004,11.948683000000001,18.901484,-3.2632349999999999,25.729973600000001,29.510270400000003,20.4177222]
[null,9,"Stirlingshire and Fife",3.1868979999999998,10.792452000000001,17.494382000000002,-3.2632349999999999,22.553130200000005,26.052006599999999,18.548127800000003]
[null,10,"South West Scotland",3.2735219999999998,10.876730999999999,17.590399999999999,-3.2632349999999999,22.783991800000003,26.3020718,18.677857400000001]
[null,11,"Lothian and Borders",3.5300289999999999,10.876730999999999,10.3423,-3.2632349999999999,17.242018800000004,19.310478799999999,11.4297574]
[null,12,"Solway and Cheviot",2.8881389999999998,7.8608820000000001,10.427308999999999,-3.2632349999999999,14.255456799999999,16.340918599999995,10.308426799999999]
[null,13,"North East England",3.739236,5.977309,5.6760460000000004,-3.2632349999999999,9.7986850000000008,10.933894199999999,4.8037346000000003]
[null,14,"North Lancashire and The Lakes",2.581054,5.977309,3.162757,-3.2632349999999999,6.6298718000000019,7.2624232000000006,2.2904456]
[null,15,"South Lancashire, Yorkshire and Humber",4.7685760000000004,2.6815899999999999,8.1877000000000005E-2,-3.2632349999999999,3.7161146000000009,3.7324900000000003,-2.1087220000000002]
[null,16,"North Midlands and North Wales",3.3904700000000001,2.4438870000000001,-4.2042000000000003E-2,-3.2632349999999999,2.0487110000000008,2.0403026000000004,-2.3277221999999997]
[null,17,"South Lincolnshire and North Norfolk",0.210896,2.5317229999999999,-3.7918E-2,-3.2632349999999999,-1.0572949999999999,-1.0648785999999997,-2.2884637999999997]
[null,18,"Mid Wales and The Midlands",1.074678,3.2439640000000001,-2.7836E-2,-3.2632349999999999,0.38434540000000039,0.37877820000000018,-1.9934853999999997]
[null,19,"Anglesey and Snowdon",3.3947600000000002,3.9257949999999999,-4.2042000000000003E-2,-3.2632349999999999,3.2385274000000006,3.2301190000000002,-1.7349589999999997]
[null,20,"Pembrokeshire",9.5502420000000008,-5.5988499999999997,0,-3.2632349999999999,1.8079270000000012,1.8079270000000012,-5.5027749999999997]
[null,21,"South Wales & Gloucester",5.4526250000000003,-6.0540029999999998,0,-3.2632349999999999,-2.6538123999999996,-2.6538123999999996,-5.6848361999999995]
[null,22,"Cotswold",2.6590880000000001,3.8650190000000002,-10.168283000000001,-3.2632349999999999,-5.6467582000000007,-7.6804147999999994,-11.885510399999999]
[null,23,"Central London",-5.8741510000000003,3.8650190000000002,-1.847942,-3.2632349999999999,-7.5237243999999999,-7.8933127999999995,-3.5651693999999994]
[null,24,"Essex and Kent",-3.5265569999999999,3.8650190000000002,0,-3.2632349999999999,-3.6977767999999993,-3.6977767999999993,-1.7172273999999996]
[null,25,"Oxfordshire, Surrey and Sussex",-0.945766,-2.6396739999999999,0,-3.2632349999999999,-6.3207401999999995,-6.3207401999999995,-4.3191046000000002]
[null,26,"Somerset and Wessex",-1.9878389999999999,-4.3630279999999999,0,-3.2632349999999999,-8.7414963999999991,-8.7414963999999991,-5.0084461999999998]
[null,27,"West Devon and Cornwall",-1.1710849999999999,-8.4678109999999993,0,-3.2632349999999999,-11.208568799999998,-11.208568799999998,-6.6503593999999993]

{"sheet":"T8 & F1","index":8,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table 8 - Comparison of Conventional Carbon (80%) tariffs",null,null,null,null,null,null,"Return to Index",null,"Figure 1 – Wider tariffs for a Conventional Carbon 80% generator"]
[]
[]
[null,"Wider Tariffs for a Conventional Carbon 80% Generator",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",35.274427600000003,36.992483600000007,37.402185000000003,43.963546400000006,43.723101200000002,null,null,"`"]
[null,2,"East Aberdeenshire",26.632864200000004,27.402872200000001,27.969617400000004,26.501793600000003,28.558782999999998]
[null,3,"Western Highlands",32.942152999999998,33.078870800000011,33.507046199999998,33.190694600000008,34.062604399999998]
[null,4,"Skye and Lochalsh",26.389325200000002,26.3734118,30.2356582,29.855418200000003,39.36146020000001]
[null,5,"Eastern Grampian and Tayside",27.341760000000001,27.5966886,28.010578600000002,29.443215600000002,31.139389999999999]
[null,6,"Central Grampian",29.0494132,29.252068399999999,29.602373199999999,29.022225800000001,30.308202200000004]
[null,7,"Argyll",34.242806400000006,34.686348200000005,36.5501516,37.566563000000002,39.717454600000003]
[null,8,"The Trossachs",25.013958199999998,25.295959200000002,25.425094999999999,24.595224600000002,25.729973600000001]
[null,9,"Stirlingshire and Fife",21.593847199999999,21.882510600000003,22.265435999999998,21.562649199999999,22.553130200000005]
[null,10,"South West Scotland",22.408011600000002,23.328208200000002,23.0590476,21.429643600000002,22.783991800000003]
[null,11,"Lothian and Borders",16.877376400000003,17.079353799999996,17.562201399999999,16.708654600000003,17.242018800000004]
[null,12,"Solway and Cheviot",13.963421800000003,14.0093344,13.795547599999999,12.872125800000001,14.255456799999999]
[null,13,"North East England",11.478353999999998,11.4967316,10.874216000000001,9.2139688,9.7986850000000008]
[null,14,"North Lancashire and The Lakes",7.6850031999999997,7.5869983999999997,7.2115613999999999,5.9977350000000005,6.6298718000000019]
[null,15,"South Lancashire, Yorkshire and Humber",5.5759473999999996,5.2029459999999998,4.5739749999999999,3.2912096000000002,3.7161146000000009]
[null,16,"North Midlands and North Wales",3.3680124,2.9254676000000002,2.0527116000000003,0.98491399999999985,2.0487110000000008]
[null,17,"South Lincolnshire and North Norfolk",2.0000659999999999,1.3868219999999998,0.46198040000000007,-0.75515180000000015,-1.0572949999999999]
[null,18,"Mid Wales and The Midlands",1.7236216,1.0475648,0.88753740000000003,0.7603591999999999,0.38434540000000039]
[null,19,"Anglesey and Snowdon",5.3229255999999996,5.1426598000000006,4.8406805999999998,2.7180420000000005,3.2385274000000006]
[null,20,"Pembrokeshire",5.3147577999999989,4.7892450000000002,4.6547481999999993,2.7449288000000003,1.8079270000000012]
[null,21,"South Wales & Gloucester",1.7991537999999996,1.1861148000000001,0.96723359999999992,-1.5022792000000003,-2.6538123999999996]
[null,22,"Cotswold",-1.6643160000000008,-2.3650174000000002,-2.6764339999999995,-4.6420716000000013,-5.6467582000000007]
[null,23,"Central London",-6.1607948000000006,-6.9959964000000001,-11.562772000000001,-9.1483918000000006,-7.5237243999999999]
[null,24,"Essex and Kent",-1.2788496,-1.9831348,-2.4434991999999998,-2.7638354000000001,-3.6977767999999993]
[null,25,"Oxfordshire, Surrey and Sussex",-3.0834286,-3.8126699999999998,-4.4945244000000004,-6.2952246000000001,-6.3207401999999995]
[null,26,"Somerset and Wessex",-4.6851982000000003,-5.6307679999999998,-6.0104168000000007,-8.1362662000000014,-8.7414963999999991]
[null,27,"West Devon and Cornwall",-5.2217578000000007,-6.1490705999999999,-6.7639640000000005,-10.479341400000001,-11.208568799999998]

{"sheet":"T9 & F2","index":9,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table 9 - Comparison of Conventional Low Carbon 80% tariffs",null,null,null,null,null,null,"Return to Index",null,"Figure 2 - Wider tariffs for a Conventional Low Carbon 80% generator"]
[]
[]
[null,"Wider Tariffs for a Conventional Low Carbon 80% Generator",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",39.047685800000004,41.122645400000003,41.965194599999997,50.546053400000005,50.180909399999997]
[null,2,"East Aberdeenshire",30.406122400000001,31.533033999999997,32.532626999999998,33.084300599999999,35.016591199999993]
[null,3,"Western Highlands",36.583199200000003,36.942271000000005,37.803148200000003,38.3229884,39.090776599999998]
[null,4,"Skye and Lochalsh",30.0110052,30.21855,34.919364199999997,35.393921400000004,45.693616599999999]
[null,5,"Eastern Grampian and Tayside",30.446901,30.9139138,31.753279200000001,33.763364199999998,35.431252199999996]
[null,6,"Central Grampian",32.378388199999996,32.762368200000004,33.5349784,33.431579799999994,34.620387200000003]
[null,7,"Argyll",39.466307999999998,40.105224,42.805124200000002,44.660830399999995,46.763693400000001]
[null,8,"The Trossachs",27.89218,28.338914999999997,28.8616232,28.435026399999998,29.510270400000003]
[null,9,"Stirlingshire and Fife",24.221320800000001,24.698834600000001,25.493649999999995,25.116496599999998,26.052006599999999]
[null,10,"South West Scotland",25.0838128,26.192277399999998,26.298057199999999,24.977316999999999,26.3020718]
[null,11,"Lothian and Borders",18.195473799999998,18.625017400000001,19.576158200000002,18.927319000000001,19.310478799999999]
[null,12,"Solway and Cheviot",15.4439948,15.627263799999998,15.660864,14.874492000000004,16.340918599999995]
[null,13,"North East England",12.388322599999999,12.497942,12.048181199999998,10.392950600000001,10.933894199999999]
[null,14,"North Lancashire and The Lakes",7.9282405999999988,7.9072330000000006,7.6535392,6.578088600000001,7.2624232000000006]
[null,15,"South Lancashire, Yorkshire and Humber",5.6463577999999996,5.2820619999999998,4.7462974000000004,3.4097290000000005,3.7324900000000003]
[null,16,"North Midlands and North Wales",3.3680124,2.9254676000000002,2.0527116000000003,0.97580780000000011,2.0403026000000004]
[null,17,"South Lincolnshire and North Norfolk",2.0000659999999999,1.3868219999999998,0.46198040000000007,-0.7575094,-1.0648785999999997]
[null,18,"Mid Wales and The Midlands",1.7236216,1.0475648,0.88753740000000003,0.75870100000000029,0.37877820000000018]
[null,19,"Anglesey and Snowdon",5.3229255999999996,5.1426598000000006,4.8406805999999998,2.708935799999999,3.2301190000000002]
[null,20,"Pembrokeshire",5.3147577999999989,4.7892450000000002,4.6547481999999993,2.7449288000000003,1.8079270000000012]
[null,21,"South Wales & Gloucester",1.7991537999999996,1.1861148000000001,0.96723359999999992,-1.5022792000000003,-2.6538123999999996]
[null,22,"Cotswold",-3.4407926000000013,-4.1877447999999999,-4.5028981999999989,-6.5636993999999991,-7.6804147999999994]
[null,23,"Central London",-7.3475046000000006,-8.2118468,-13.2859582,-10.492042399999999,-7.8933127999999995]
[null,24,"Essex and Kent",-1.2788496,-1.9831348,-2.4434991999999998,-2.7638354000000001,-3.6977767999999993]
[null,25,"Oxfordshire, Surrey and Sussex",-3.0834286,-3.8126699999999998,-4.4945244000000004,-6.2952246000000001,-6.3207401999999995]
[null,26,"Somerset and Wessex",-4.6851982000000003,-5.6307679999999998,-6.0104168000000007,-8.1362662000000014,-8.7414963999999991]
[null,27,"West Devon and Cornwall",-5.2217578000000007,-6.1490705999999999,-6.7639640000000005,-10.479341400000001,-11.208568799999998]

{"sheet":"T10 & F3","index":10,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table 10 - Comparison of Intermittent (40%) tariffs",null,null,null,null,null,null,"Return to Index",null,"Figure 3 - Wider tariffs for an Intermittent 40% load factor generator"]
[]
[]
[null,"Wider Tariffs for an Intermittent 40% Generator",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Zone","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"North Scotland",26.669580400000001,28.083876199999999,29.269809799999997,38.381994200000001,38.055761199999999]
[null,2,"East Aberdeenshire",22.893911200000002,23.703975,25.009651000000002,30.622905799999998,30.233053599999998]
[null,3,"Western Highlands",25.287879600000004,25.485987000000002,26.707356599999997,28.749328200000001,28.852014799999999]
[null,4,"Skye and Lochalsh",25.191048600000002,25.394677000000001,28.645376599999999,30.780375200000002,35.371935799999996]
[null,5,"Eastern Grampian and Tayside",20.644432000000002,20.937210400000001,22.1364296,23.5256306,23.661989599999998]
[null,6,"Central Grampian",22.172201600000001,22.2381466,23.412412199999999,24.060716399999997,23.791165599999999]
[null,7,"Argyll",30.837804999999999,30.983649,34.186897600000002,36.9226922,36.747432199999999]
[null,8,"The Trossachs",19.111405999999999,19.104049,20.094675599999999,20.650364199999999,20.4177222]
[null,9,"Stirlingshire and Fife",17.238955400000002,17.439546799999999,18.575866999999999,18.849771799999999,18.548127800000003]
[null,10,"South West Scotland",17.612373399999999,17.801731199999999,18.657098599999998,18.810219,18.677857400000001]
[null,11,"Lothian and Borders",10.8238544,11.2097032,12.5318346,12.165174,11.4297574]
[null,12,"Solway and Cheviot",10.0955324,10.160995399999999,10.576920999999999,9.9873090000000015,10.308426799999999]
[null,13,"North East England",6.546960799999999,6.4164660000000007,6.5357685999999999,5.2938337999999998,4.8037346000000003]
[null,14,"North Lancashire and The Lakes",3.2133048,3.0115870000000005,2.8758316000000006,2.3006928000000002,2.2904456]
[null,15,"South Lancashire, Yorkshire and Humber",0.87337739999999997,0.33537799999999995,0.22273419999999988,-1.1289310000000001,-2.1087220000000002]
[null,16,"North Midlands and North Wales",-0.12477980000000001,-0.6798672,-1.3605262,-2.2726245999999999,-2.3277221999999997]
[null,17,"South Lincolnshire and North Norfolk",-2.1508999999999973E-2,-0.63972800000000007,-0.67896180000000006,-1.9234072,-2.2884637999999997]
[null,18,"Mid Wales and The Midlands",0.10847179999999998,-0.50951360000000001,-0.65034579999999997,-1.769163,-1.9934853999999997]
[null,19,"Anglesey and Snowdon",-0.26008019999999998,-0.79418560000000005,-1.7718422,-1.6501886000000001,-1.7349589999999997]
[null,20,"Pembrokeshire",-2.1958405999999999,-2.8832399999999998,-3.5818213999999999,-5.1578336,-5.5027749999999997]
[null,21,"South Wales & Gloucester",-2.2420966,-2.9346876000000002,-3.6286662000000005,-5.3440516000000002,-5.6848361999999995]
[null,22,"Cotswold",-7.5868948000000014,-8.4225514000000015,-9.1255816000000003,-11.236074199999999,-11.885510399999999]
[null,23,"Central London",-4.6380608000000008,-5.3881664000000002,-8.6091916000000008,-8.3461882000000003,-3.5651693999999994]
[null,24,"Essex and Kent",1.2954882000000001,0.69108560000000008,6.739400000000062E-3,-1.6279352,-1.7172273999999996]
[null,25,"Oxfordshire, Surrey and Sussex",-1.0957897999999999,-1.7968999999999999,-2.4824961999999999,-4.2915508000000004,-4.3191046000000002]
[null,26,"Somerset and Wessex",-1.4933966000000001,-2.238432,-3.0199654000000002,-4.8404876000000003,-5.0084461999999998]
[null,27,"West Devon and Cornwall",-2.5463274,-3.4532588000000004,-4.1879230000000005,-6.3940052000000005,-6.6503593999999993]

{"sheet":"T11","index":11,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,3,5]]}
["Table 11 – Local substation tariffs for 2021/22",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Substation Rating","Connection Type","Local Substation Tariff (£/kW)"]
[null,null,null,"132kV","275kV","400kV"]
[null,"<1320 MW","No redundancy",0.20585100000000001,0.11776,8.4848999999999994E-2]
[null,"<1320 MW","Redundancy",0.45347300000000001,0.28056700000000001,0.20405100000000001]
[null,">=1320 MW","No redundancy","-",0.36923,0.26702799999999999]
[null,">=1320 MW","Redundancy","-",0.60618099999999997,0.44246200000000002]

{"sheet":"T12","index":12,"n_rows":99,"n_cols":23,"rows_kept":99,"cut":false,"hidden":false,"merged":[[3,21,3,22],[3,12,3,13],[3,18,3,19],[3,1,4,1],[3,9,3,10],[3,15,3,16],[4,9,4,10],[4,12,4,13],[4,15,4,16],[4,18,4,19],[4,21,4,22]]}
["Table 12 – Onshore local circuit tariffs ",null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Connection Point","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,"2021/22",0,null,"2022/23",null,null,"2023/24",0,null,"2024/25",null,null,"2025/26",0]
[null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)",null,null,"(£/kW)"]
[null,"Aberarder",1.6968243227542281,1.73827596267414,1.7904386678791664,1.8441518279155438,1.898429201514771,null,null,"Achruach",-2.6202523900860117,null,"Achruach",-2.683967181276846,null,"Achruach",-2.7640562873079406,null,"Achruach",-2.847272402601118,null,"Achruach",-2.9311587452734562]
[null,"Aberdeen Bay",2.6732719586587645,2.738577190999179,2.820757234768251,2.9053799518112986,2.9908915624634527,null,null,"Aigas",0.67056542548963483,null,"Aigas",0.68694663607661088,null,"Aigas",0.70756073627628358,null,"Aigas",0.72878755836457121,null,"Aigas",0.75023735115334422]
[null,"Achruach",-2.6202523900860117,-2.683967181276846,-2.7640562873079406,-2.847272402601118,-2.9311587452734562,null,null,"An Suidhe",-0.98222774182167671,null,"An Suidhe",-1.0059264524615379,null,"An Suidhe",-1.0356645285410739,null,"An Suidhe",-1.0670242451990701,null,"An Suidhe",-1.0985148834339629]
[null,"Aigas",0.67056542548963483,0.68694663607661088,0.70756073627628358,0.72878755836457121,0.75023735115334422,null,null,"Arecleoch",2.1294623259791221,null,"Arecleoch",2.1814828589098592,null,"Arecleoch",2.2469454492709837,null,"Arecleoch",2.3143538127491117,null,"Arecleoch",2.3824702468918297]
[null,"An Suidhe",-0.98222774182167671,-1.0059264524615379,-1.0356645285410739,-1.0670242451990701,-1.0985148834339629,null,null,"Baglan Bay",0.7801638107220048,null,"Baglan Bay",0.79922257861105028,null,"Baglan Bay",-0.15840000066921509,null,"Baglan Bay",-0.16313876629022553,null,"Baglan Bay",-0.16793522556234869]
[null,"Arecleoch",2.1294623259791221,2.1814828589098592,2.2469454492709837,2.3143538127491117,2.3824702468918297,null,null,"Beinneun Wind Farm",1.5399352864577069,null,"Beinneun Wind Farm",1.5775494682482252,null,"Beinneun Wind Farm",1.6248863914066662,null,"Beinneun Wind Farm",1.6736298800507605,null,"Beinneun Wind Farm",1.7228845046633885]
[null,"Baglan Bay",0.7801638107220048,0.79922257861105028,-0.15840000066921509,-0.16313876629022553,-0.16793522556234869,null,null,"Black Hill",1.5922629116286804,null,"Black Hill",1.6311602258559637,null,"Black Hill",1.6801085699799025,null,"Black Hill",1.7305118270793747,null,"Black Hill",1.7814445298723032]
[null,"Beinneun Wind Farm",1.5399352864577069,1.5775494682482252,1.6248863914066662,1.6736298800507605,1.7228845046633885,null,null,"BlackCraig Wind Farm",6.4542438681349923,null,"BlackCraig Wind Farm",6.6119142817362047,null,"BlackCraig Wind Farm",6.8103265838821168,null,"BlackCraig Wind Farm",7.0146363813985806,null,"BlackCraig Wind Farm",7.2210922890806861]
[null,"Beaw Field","","","",64.543198788107077,67.433697288134439,null,null,"BlackLaw Extension",3.799237441595988,null,"BlackLaw Extension",3.892048830664053,null,"BlackLaw Extension",4.0088425965314451,null,"BlackLaw Extension",4.1291078744273877,null,"BlackLaw Extension",4.2506364423789416]
[null,"Bhlaraidh Wind Farm",0.66197814877348649,0.67814958118982005,0.69849969673424417,0.71945468763627007,0.7406297938707127,null,null,"Black Law",1.7915612073818377,null,"Black Law",1.8353271701082225,null,"Black Law",1.8904022169850374,null,"Black Law",1.9471142834945909,null,"Black Law",2.0044220646684883]
[null,"Black Hill",1.5922629116286804,1.6311602258559637,1.6801085699799025,1.7305118270793747,1.7814445298723032,null,null,"Clyde (North)",0.11244013818608342,null,"Clyde (North)",0.1151869329238375,null,"Clyde (North)",0.11864349687259823,null,"Clyde (North)",0.12220280177877618,null,"Clyde (North)",0.1257994943214488]
[null,"Black Law",1.7915612073818377,1.8353271701082225,1.8904022169850374,1.9471142834945909,2.0044220646684883,null,null,"Clyde (South)",0.13003157916035801,null,"Clyde (South)",0.13320811436514737,null,"Clyde (South)",0.13720546331879574,null,"Clyde (South)",0.1413216272183587,null,"Clyde (South)",0.14548102811044994]
[null,"BlackCraig Wind Farm",6.4542438681349923,6.6119142817362047,6.8103265838821168,7.0146363813985806,7.2210922890806861,null,null,"Corriegarth",2.9703021762875137,null,"Corriegarth",3.0428635455546447,null,"Corriegarth",3.1341747052980562,null,"Corriegarth",3.2281999464569959,null,"Corriegarth",3.3232128471816145]
[null,"BlackLaw Extension",3.799237441595988,3.892048830664053,4.0088425965314451,4.1291078744273877,4.2506364423789416,null,null,"Corriemoillie",1.7075293869745243,null,"Corriemoillie",1.7490678371264408,null,"Corriemoillie",1.8015392287790097,null,"Corriemoillie",1.8555676764861195,null,"Corriemoillie",1.9101586493027689]
[null,"Branxton","","",0.40232843629087112,0.41604093964159805,0.42887417417080564,null,null,"Coryton",5.0975203542841692E-2,null,"Coryton",5.2438894255270457E-2,null,"Coryton",5.391424453391068E-2,null,"Coryton",5.5626905236815676E-2,null,"Coryton",5.7288517794953725E-2]
[null,"Clash Gour","","","",1.2271061630780966,0.25492802426371336,null,null,"Cruachan",1.8710497072533052,null,"Cruachan",1.9168135499279662,null,"Cruachan",1.974372837921609,null,"Cruachan",2.0336793071317136,null,"Cruachan",2.0935329959839648]
[null,"Clyde (North)",0.11244013818608342,0.1151869329238375,0.11864349687259823,0.12220280177877618,0.1257994943214488,null,null,"Crystal Rig",0.14032131506746034,null,"Crystal Rig",0.14444037235249188,null,"Crystal Rig",0.15085113175073672,null,"Crystal Rig",0.15613768593696664,null,"Crystal Rig",0.16099701952574277]
[null,"Clyde (South)",0.13003157916035801,0.13320811436514737,0.13720546331879574,0.1413216272183587,0.14548102811044994,null,null,"Culligran",1.7770141069205916,null,"Culligran",1.8204246992281798,null,"Culligran",1.8750525482997955,null,"Culligran",1.9313041247487885,null,"Culligran",1.9881465787842609]
[null,"Corriegarth",2.9703021762875137,3.0428635455546447,3.1341747052980562,3.2281999464569959,3.3232128471816145,null,null,"Deanie",2.9193803185124003,null,"Deanie",2.99069772016058,null,"Deanie",3.0804434722068064,null,"Deanie",3.1728567763730098,null,"Deanie",3.2662408080027143]
[null,"Corriemoillie",1.7075293869745243,1.7490678371264408,1.8015392287790097,1.8555676764861195,1.9101586493027689,null,null,"Dersalloch",2.4697238450341867,null,"Dersalloch",2.5300566102787458,null,"Dersalloch",2.6059793060692105,null,"Dersalloch",2.684158685251286,null,"Dersalloch",2.7631592759584382]
[null,"Coryton",5.0975203542841692E-2,5.2438894255270457E-2,5.391424453391068E-2,5.5626905236815676E-2,5.7288517794953725E-2,null,null,"Dinorwig",2.4599540989510014,null,"Dinorwig",2.5200481995375221,null,"Dinorwig",2.595670559943799,null,"Dinorwig",2.6735406767421193,null,"Dinorwig",2.7522287565128014]
[null,"Costa Head","","","",47.31840127639029,48.710890081487108,null,null,"Dunlaw Extension",1.5481766299944613,null,"Dunlaw Extension",1.5869710252842082,null,"Dunlaw Extension",1.6352118533396705,null,"Dunlaw Extension",1.685246867657723,null,"Dunlaw Extension",1.7348564444399128]
[null,"Creag Riabhach","",3.5233156843264282,3.629044395608275,3.737915727476524,3.847930665157659,null,null,"Dunhill",1.468539779981868,null,"Dunhill",1.5044146677658132,null,"Dunhill",1.5495595932584942,null,"Dunhill",1.5960463810563195,null,"Dunhill",1.6430214751862913]
[null,"Cruachan",1.8710497072533052,1.9168135499279662,1.974372837921609,2.0336793071317136,2.0935329959839648,null,null,"Dumnaglass",1.1620658135013389,null,"Dumnaglass",1.1904538634712414,null,"Dumnaglass",1.2261773592071565,null,"Dumnaglass",1.2629626799833733,null,"Dumnaglass",1.300134400980351]
[null,"Crystal Rig",0.14032131506746034,0.14444037235249188,0.15085113175073672,0.15613768593696664,0.16099701952574277,null,null,"Edinbane",7.0185998155460174,null,"Edinbane",7.1900685873287777,null,"Edinbane",7.4061269057696109,null,"Edinbane",7.6283151897171129,null,"Edinbane",1.0582557181699415]
[null,"Culligran",1.7770141069205916,1.8204246992281798,1.8750525482997955,1.9313041247487885,1.9881465787842609,null,null,"Ewe Hill",2.4954085461010926,null,"Ewe Hill",2.5563687616749511,null,"Ewe Hill",2.6330810403774874,null,"Ewe Hill",2.7120734715888117,null,"Ewe Hill",2.7918956547831151]
[null,"Deanie",2.9193803185124003,2.99069772016058,3.0804434722068064,3.1728567763730098,3.2662408080027143,null,null,"Farr",3.6555718770937857,null,"Farr",3.7448736669836808,null,"Farr",3.8572509565024338,null,"Farr",3.9729684851975051,null,"Farr",4.0899015334990514]
[null,"Dersalloch",2.4697238450341867,2.5300566102787458,2.6059793060692105,2.684158685251286,2.7631592759584382,null,null,"Fallago",0.44680013503043792,null,"Fallago",0.45896539121035657,null,"Fallago",0.47636831766345233,null,"Fallago",0.49204324387871501,null,"Fallago",0.50700993862381016]
[null,"Dinorwig",2.4599540989510014,2.5200481995375221,2.595670559943799,2.6735406767421193,2.7522287565128014,null,null,"Fernoch",4.5099625642398404,null,"Fernoch",4.6201380728693335,null,"Fernoch",4.7587815760550676,null,"Fernoch",4.9015462133035594,null,"Fernoch",5.0458108139049749]
[null,"Dorenell",2.1517066373358777,2.2042705754808507,2.2704169864592476,2.3385294960530256,2.4073574728002307,null,null,"Ffestiniogg",0.25939614043045378,null,"Ffestiniogg",0.26573291629201506,null,"Ffestiniogg",0.2737071091552058,null,"Ffestiniogg",0.28191832242986192,null,"Ffestiniogg",0.29021578789846664]
[null,"Dumnaglass",1.1620658135013389,1.1904538634712414,1.2261773592071565,1.2629626799833733,1.300134400980351,null,null,"Finlarig",0.32829655632651511,null,"Finlarig",0.33631649714025019,null,"Finlarig",0.34640878321715385,null,"Finlarig",0.35680104671366841,null,"Finlarig",0.36730247258323118]
[null,"Dunhill",1.468539779981868,1.5044146677658132,1.5495595932584942,1.5960463810563195,1.6430214751862913,null,null,"Foyers",0.30032398199379556,null,"Foyers",0.30766058213205627,null,"Foyers",0.31689295293713288,null,"Foyers",0.32639974152524731,null,"Foyers",0.33600639128438475]
[null,"Dunlaw Extension",1.5481766299944613,1.5869710252842082,1.6352118533396705,1.685246867657723,1.7348564444399128,null,null,"Galawhistle",3.5875838535838294,null,"Galawhistle",3.6752247673113541,null,"Galawhistle",3.7855120118087879,null,"Galawhistle",3.8990773721630481,null,"Galawhistle",4.0138356453256279]
[null,"Edinbane",7.0185998155460174,7.1900685873287777,7.4061269057696109,7.6283151897171129,1.0582557181699415,null,null,"Glendoe",1.8859324896623966,null,"Glendoe",1.9320038439130576,null,"Glendoe",1.9899799933444622,null,"Glendoe",2.0496793931447912,null,"Glendoe",2.1100058871439913]
[null,"Elchies","","","",1.9444721287466804,2.0017021455965214,null,null,"Glenglass",4.9332044696204314,null,"Glenglass",5.0537174847769473,null,"Glenglass",5.2053709512048005,null,"Glenglass",5.3615320797410071,null,"Glenglass",5.519333555384847]
[null,"Energy Isle","","","",69.300546077622656,72.331063589244195,null,null,"Gordonbush",8.9748248058896737E-2,null,"Gordonbush",0.11207427835811865,null,"Gordonbush",0.12752909810874211,null,"Gordonbush",0.16049162938576558,null,"Gordonbush",0.20685933473428567]
[null,"Enoch Hill","","",0.66966162439278332,0.84952630169921106,0.87452969662673852,null,null,"Griffin Wind",9.958451514550255,null,"Griffin Wind",10.200745891394616,null,"Griffin Wind",10.506630752189283,null,"Griffin Wind",10.822444261557161,null,"Griffin Wind",11.140324699836274]
[null,"Ewe Hill",2.4954085461010926,2.5563687616749511,2.6330810403774874,2.7120734715888117,2.7918956547831151,null,null,"Hadyard Hill",2.8378877084892555,null,"Hadyard Hill",2.9072143310794569,null,"Hadyard Hill",2.9944548886067093,null,"Hadyard Hill",3.0842885352649101,null,"Hadyard Hill",3.1750658121584343]
[null,"Fallago",0.44680013503043792,0.45896539121035657,0.47636831766345233,0.49204324387871501,0.50700993862381016,null,null,"Harestanes",2.5910554449222287,null,"Harestanes",2.6553942401296866,null,"Harestanes",2.7347603552864004,null,"Harestanes",2.8180393511929944,null,"Harestanes",2.9013817554917596]
[null,"Farr",3.6555718770937857,3.7448736669836808,3.8572509565024338,3.9729684851975051,4.0899015334990514,null,null,"Hartlepool",0.21109696942732645,null,"Hartlepool",0.21675115732006286,null,"Hartlepool",0.27958663510847875,null,"Hartlepool",0.28822202311083528,null,"Hartlepool",0.29681728242713151]
[null,"Fernoch",4.5099625642398404,4.6201380728693335,4.7587815760550676,4.9015462133035594,5.0458108139049749,null,null,"Invergarry",0.37519606437315983,null,"Invergarry",0.3843617110174285,null,"Invergarry",0.39589575224817553,null,"Invergarry",0.4077726248156216,null,"Invergarry",0.41977425438083471]
[null,"Ffestiniogg",0.25939614043045378,0.26573291629201506,0.2737071091552058,0.28191832242986192,0.29021578789846664,null,null,"Kilgallioch",1.0790626164632156,null,"Kilgallioch",1.1054229853174722,null,"Kilgallioch",1.138594849019289,null,"Kilgallioch",1.1727526944898674,null,"Kilgallioch",1.2072693406655124]
[null,"Finlarig",0.32829655632651511,0.33631649714025019,0.34640878321715385,0.35680104671366841,0.36730247258323118,null,null,"Kilmorack",0.2024869532944116,null,"Kilmorack",0.20743349735550537,null,"Kilmorack",0.21365822381122737,null,"Kilmorack",0.22006797052556334,null,"Kilmorack",0.22654504647594373]
[null,"Foyers",0.30032398199379556,0.30766058213205627,0.31689295293713288,0.32639974152524731,0.33600639128438475,null,null,"Langage",-0.34727432860254914,null,"Langage",-0.3558377874738749,null,"Langage",-0.36646130356424034,null,"Langage",-0.37736083299589135,null,"Langage",-0.38828417654139935]
[null,"Galawhistle",3.5875838535838294,3.6752247673113541,3.7855120118087879,3.8990773721630481,4.0138356453256279,null,null,"Lochay",0.37519606437315983,null,"Lochay",0.3843617110174285,null,"Lochay",0.39589575224817553,null,"Lochay",0.40777262481562077,null,"Lochay",0.41977425438083538]
[null,"Gills Bay","","","",2.8062353952636307,2.8888289673602769,null,null,"Luichart",0.58971390212521402,null,"Luichart",0.60394529146150733,null,"Luichart",0.62205350312666752,null,"Luichart",0.64069737906421587,null,"Luichart",0.65953209363270482]
[null,"Glen Kyllachy",-0.46899508046644978,-0.48045213877178561,-0.49486969031021938,-0.50971578101952597,-0.52471781797604422,null,null,"Mark Hill",0.89770755487275877,null,"Mark Hill",0.91963760963386298,null,"Mark Hill",0.94723437019251744,null,"Mark Hill",0.97565140129829253,null,"Mark Hill",1.0043669304696274]
[null,"Glendoe",1.8859324896623966,1.9320038439130576,1.9899799933444622,2.0496793931447912,2.1100058871439913,null,null,"Marchwood",0.39126916154223518,null,"Marchwood",0.40067427528906263,null,"Marchwood",0.41270364635920304,null,"Marchwood",-0.25675718180338236,null,"Marchwood",-0.26431224379322854]
[null,"Glenglass",4.9332044696204314,5.0537174847769473,5.2053709512048005,5.3615320797410071,5.519333555384847,null,null,"Middleton",0.15306852375541871,null,"Middleton",0.157837114524013,null,"Middleton",0.16090605329349916,null,"Middleton",-6.1636007146626728E-3,null,"Middleton",-5.8279079851220458E-3]
[null,"Glenshero","","","",6.8322646438161425E-2,7.0333529571468156E-2,null,null,"Millennium Wind ",1.8725159619488649,null,"Millennium Wind ",1.9182547410945199,null,"Millennium Wind ",1.9758156500244388,null,"Millennium Wind ",2.035087016427064,null,"Millennium Wind ",2.0949801056900679]
[null,"GLMU PS","","","",0.74493159097452333,0.76685653753107297,null,null,"Moffat",0.19449058373867031,null,"Moffat",0.20028381100586204,null,"Moffat",0.20597623780117932,null,"Moffat",0.21339171018321654,null,"Moffat",0.22007370563417339]
[null,"Gordonbush",8.9748248058896737E-2,0.11207427835811865,0.12752909810874211,0.16049162938576558,0.20685933473428567,null,null,"Mossford",2.9538198727617653,null,"Mossford",3.0258038933594325,null,"Mossford",3.1165879626051658,null,"Mossford",3.210067872327067,null,"Mossford",3.3045247130495063]
[null,"Griffin Wind",9.958451514550255,10.200745891394616,10.506630752189283,10.822444261557161,11.140324699836274,null,null,"Nant",2.5731235947106632,null,"Nant",-1.2905013470285402,null,"Nant",-1.3292300894099305,null,"Nant",-1.3691104910879972,null,"Nant",-1.4094107911733473]
[null,"Hadyard Hill",2.8378877084892555,2.9072143310794569,2.9944548886067093,3.0842885352649101,3.1750658121584343,null,null,"Necton",-0.36206383291273864,null,"Necton",-0.37020293138273686,null,"Necton",1.2152924830765406,null,"Necton",0.52764340159638179,null,"Necton",0.54300132913824739]
[null,"Harestanes",2.5910554449222287,2.6553942401296866,2.7347603552864004,2.8180393511929944,2.9013817554917596,null,null,"Rhigos",0.10603138280759712,null,"Rhigos",0.10865639046615878,null,"Rhigos",0.11192978982825019,null,"Rhigos",0.11530374934202857,null,"Rhigos",0.11870426098842636]
[null,"Hartlepool",0.21109696942732645,0.21675115732006286,0.27958663510847875,0.28822202311083528,0.29681728242713151,null,null,"Rocksavage",1.81474886143713E-2,null,"Rocksavage",1.8590630146391601E-2,null,"Rocksavage",1.9148233018282258E-2,null,"Rocksavage",1.9722807340538235E-2,null,"Rocksavage",2.0303063679787427E-2]
[null,"Hesta Head","","","",57.026127413397475,58.704335577584651,null,null,"Saltend",1.7788908121220276E-2,null,"Saltend",1.8223506753175946E-2,null,"Saltend",-2.2214697543612156E-3,null,"Saltend",-2.2882985949989653E-3,null,"Saltend",-2.3558815248492532E-3]
[null,"Invergarry",0.37519606437315983,0.3843617110174285,0.39589575224817553,0.4077726248156216,0.41977425438083471,null,null,"South Humber Bank",-0.19123845702186287,null,"South Humber Bank",-0.19589423364402855,null,"South Humber Bank",-0.20177202765396091,null,"South Humber Bank",-0.2078121416970321,null,"South Humber Bank",-0.21391562252225155]
[null,"Kergord","","","",58.966372339564948,61.692732785412851,null,null,"Spalding",0.29137389722703227,null,"Spalding",0.29907964331152792,null,"Spalding",0.30778744229631516,null,"Spalding",0.31733872571235994,null,"Spalding",0.32683502626140526]
[null,"Kilgallioch",1.0790626164632156,1.1054229853174722,1.138594849019289,1.1727526944898674,1.2072693406655124,null,null,"Strathbrora",-3.2447212879387913E-2,null,"Strathbrora",-1.4581905875378203E-2,null,"Strathbrora",-3.7825378841963918E-3,null,"Strathbrora",2.1846895735659174E-2,null,"Strathbrora",6.2329981690658134E-2]
[null,"Kilmorack",0.2024869532944116,0.20743349735550537,0.21365822381122737,0.22006797052556334,0.22654504647594373,null,null,"Stronelairg",1.0971607413362405,null,"Stronelairg",1.1248901892309036,null,"Stronelairg",1.1595396095872643,null,"Stronelairg",1.2080558475112793,null,"Stronelairg",1.231766255766146]
[null,"Kype Muir",1.520760612047199,1.5579112000306679,1.6046614654705615,1.6528013094346778,1.7014468237570428,null,null,"Strathy Wind",1.8024854471142262,null,"Strathy Wind",1.8621873931456918,null,"Strathy Wind",1.9273939317853457,null,"Strathy Wind",2.0112858969046603,null,"Strathy Wind",2.0995252756457616]
[null,"Langage",-0.34727432860254914,-0.3558377874738749,-0.36646130356424034,-0.37736083299589135,-0.38828417654139935,null,null,"Wester Dod",0.48920169077240405,null,"Wester Dod",0.50184353000658444,null,"Wester Dod",0.51897935029986708,null,"Wester Dod",0.53530975104256728,null,"Wester Dod",0.55132893791706572]
[null,"Limekilns","",0.64060285169571363,0.65982625374695858,0.67962104135936741,0.6996237573013917,null,null,"Whitelee",0.10881303695427376,null,"Whitelee",0.11147122541016576,null,"Whitelee",0.11481628729606293,null,"Whitelee",0.11826077591494451,null,"Whitelee",0.12174144611753118]
[null,"Lochay",0.37519606437315983,0.3843617110174285,0.39589575224817553,0.40777262481562077,0.41977425438083538,null,null,"Whitelee Extension",0.30250024273288223,null,"Whitelee Extension",0.30989000664025984,null,"Whitelee Extension",0.31918927868305502,null,"Whitelee Extension",0.32876495704354652,null,"Whitelee Extension",0.33844122020673584]
[null,"Luichart",0.58971390212521402,0.60394529146150733,0.62205350312666752,0.64069737906421587,0.65953209363270482,null,null,"Bhlaraidh Wind Farm",0.66197814877348649,null,"Bhlaraidh Wind Farm",0.67814958118982005,null,"Bhlaraidh Wind Farm",0.69849969673424417,null,"Bhlaraidh Wind Farm",0.71945468763627007,null,"Bhlaraidh Wind Farm",0.7406297938707127]
[null,"Marchwood",0.39126916154223518,0.40067427528906263,0.41270364635920304,-0.25675718180338236,-0.26431224379322854,null,null,"Dorenell",2.1517066373358777,null,"Dorenell",2.2042705754808507,null,"Dorenell",2.2704169864592476,null,"Dorenell",2.3385294960530256,null,"Dorenell",2.4073574728002307]
[null,"Mark Hill",0.89770755487275877,0.91963760963386298,0.94723437019251744,0.97565140129829253,1.0043669304696274,null,null,"Kype Muir",1.520760612047199,null,"Kype Muir",1.5579112000306679,null,"Kype Muir",1.6046614654705615,null,"Kype Muir",1.6528013094346778,null,"Kype Muir",1.7014468237570428]
[null,"Middle Muir",2.0323120153546164,2.0819592680110719,2.1444353246776173,2.2087683844179464,2.2737772112295258,null,null,"Middle Muir",2.0323120153546164,null,"Middle Muir",2.0819592680110719,null,"Middle Muir",2.1444353246776173,null,"Middle Muir",2.2087683844179464,null,"Middle Muir",2.2737772112295258]
[null,"Middleton",0.15306852375541871,0.157837114524013,0.16090605329349916,-6.1636007146626728E-3,-5.8279079851220458E-3,null,null,"Aberdeen Bay",2.6732719586587645,null,"Aberdeen Bay",2.738577190999179,null,"Aberdeen Bay",2.820757234768251,null,"Aberdeen Bay",2.9053799518112986,null,"Aberdeen Bay",2.9908915624634527]
[null,"Millbrook","",0.41179587992701311,0.42463555580296364,0.4377888057369253,0.45054369070094108,null,null,"Aberarder",1.6968243227542281,null,"Aberarder",1.73827596267414,null,"Aberarder",1.7904386678791664,null,"Aberarder",1.8441518279155438,null,"Aberarder",1.898429201514771]
[null,"Millennium Wind ",1.8725159619488649,1.9182547410945199,1.9758156500244388,2.035087016427064,2.0949801056900679,null,null,"New Deer",0.28731061875300673,null,"New Deer",0.2943947903706487,null,"New Deer",0.30323168137380452,null,"New Deer",0.31354194545884562,null,"New Deer",0.32172295305101817]
[null,"Moffat",0.19449058373867031,0.20028381100586204,0.20597623780117932,0.21339171018321654,0.22007370563417339,null,null,"Glen Kyllachy",-0.46899508046644978,null,"Glen Kyllachy",-0.48045213877178561,null,"Glen Kyllachy",-0.49486969031021938,null,"Glen Kyllachy",-0.50971578101952597,null,"Glen Kyllachy",-0.52471781797604422]
[null,"Mossford",2.9538198727617653,3.0258038933594325,3.1165879626051658,3.210067872327067,3.3045247130495063,null,null,null,null,null,"Limekilns",0.64060285169571363,null,"Limekilns",0.65982625374695858,null,"Limekilns",0.67962104135936741,null,"Limekilns",0.6996237573013917]
[null,"Mossy Hill","","","",62.024667025682106,64.84103969326911,null,null,null,null,null,"Creag Riabhach",3.5233156843264282,null,"Creag Riabhach",3.629044395608275,null,"Creag Riabhach",3.737915727476524,null,"Creag Riabhach",3.847930665157659]
[null,"Nant",2.5731235947106632,-1.2905013470285402,-1.3292300894099305,-1.3691104910879972,-1.4094107911733473,null,null,null,null,null,"Progress Power ",0.12524983770748127,null,"Progress Power ",0.12966627472231559,null,"Progress Power ",0.1354098502848686,null,"Progress Power ",0.1394944609699299]
[null,"Necton",-0.36206383291273864,-0.37020293138273686,1.2152924830765406,0.52764340159638179,0.54300132913824739,null,null,null,null,null,"Millbrook",0.41179587992701311,null,"Enoch Hill",0.66966162439278332,null,"Enoch Hill",0.84952630169921106,null,"Enoch Hill",0.87452969662673852]
[null,"New Deer",0.28731061875300673,0.2943947903706487,0.30323168137380452,0.31354194545884562,0.32172295305101817,null,null,null,null,null,null,null,null,"Millbrook",0.42463555580296364,null,"Millbrook",0.4377888057369253,null,"Millbrook",0.45054369070094108]
[null,"Porters Wood","","","","",-0.69963570201577241,null,null,null,null,null,null,null,null,"Branxton",0.40232843629087112,null,"GLMU PS",0.74493159097452333,null,"GLMU PS",0.76685653753107297]
[null,"Progress Power ","",0.12524983770748127,0.12966627472231559,0.1354098502848686,0.1394944609699299,null,null,null,null,null,null,null,null,null,null,null,"Kergord",58.966372339564948,null,"Porters Wood",-0.69963570201577241]
[null,"Rhigos",0.10603138280759712,0.10865639046615878,0.11192978982825019,0.11530374934202857,0.11870426098842636,null,null,null,null,null,null,null,null,null,null,null,"Mossy Hill",62.024667025682106,null,"Kergord",61.692732785412851]
[null,"Rocksavage",1.81474886143713E-2,1.8590630146391601E-2,1.9148233018282258E-2,1.9722807340538235E-2,2.0303063679787427E-2,null,null,null,null,null,null,null,null,null,null,null,"Beaw Field",64.543198788107077,null,"Mossy Hill",64.84103969326911]
[null,"Saltend",1.7788908121220276E-2,1.8223506753175946E-2,-2.2214697543612156E-3,-2.2882985949989653E-3,-2.3558815248492532E-3,null,null,null,null,null,null,null,null,null,null,null,"Energy Isle",69.300546077622656,null,"Beaw Field",67.433697288134439]
[null,"South Humber Bank",-0.19123845702186287,-0.19589423364402855,-0.20177202765396091,-0.2078121416970321,-0.21391562252225155,null,null,null,null,null,null,null,null,null,null,null,"Branxton",0.41604093964159805,null,"Energy Isle",72.331063589244195]
[null,"Spalding",0.29137389722703227,0.29907964331152792,0.30778744229631516,0.31733872571235994,0.32683502626140526,null,null,null,null,null,null,null,null,null,null,null,"Glenshero",6.8322646438161425E-2,null,"Branxton",0.42887417417080564]
[null,"Strathbrora",-3.2447212879387913E-2,-1.4581905875378203E-2,-3.7825378841963918E-3,2.1846895735659174E-2,6.2329981690658134E-2,null,null,null,null,null,null,null,null,null,null,null,"Gills Bay",2.8062353952636307,null,"Glenshero",7.0333529571468156E-2]
[null,"Strathy Wind",1.8024854471142262,1.8621873931456918,1.9273939317853457,2.0112858969046603,2.0995252756457616,null,null,null,null,null,null,null,null,null,null,null,"Costa Head",47.31840127639029,null,"Gills Bay",2.8888289673602769]
[null,"Stronelairg",1.0971607413362405,1.1248901892309036,1.1595396095872643,1.2080558475112793,1.231766255766146,null,null,null,null,null,null,null,null,null,null,null,"Hesta Head",57.026127413397475,null,"Costa Head",48.710890081487108]
[null,"Wester Dod",0.48920169077240405,0.50184353000658444,0.51897935029986708,0.53530975104256728,0.55132893791706572,null,null,null,null,null,null,null,null,null,null,null,"Elchies",1.9444721287466804,null,"Hesta Head",58.704335577584651]
[null,"Whitelee",0.10881303695427376,0.11147122541016576,0.11481628729606293,0.11826077591494451,0.12174144611753118,null,null,null,null,null,null,null,null,null,null,null,"Clash Gour",1.2271061630780966,null,"Elchies",2.0017021455965214]
[null,"Whitelee Extension",0.30250024273288223,0.30989000664025984,0.31918927868305502,0.32876495704354652,0.33844122020673584,null,null,null,null,null,null,null,null,null,null,null,"Sallachy",1.0194315620390522,null,"Clash Gour",0.25492802426371336]
[null,"Porters Wood",null,null,null,null,-0.69963570201577241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sallachy",1.0494356359520887]
[null,"Muaitheabhal",null,null,null,null,81.253778832113625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muaitheabhal",81.253778832113625]
[null,"Stornoway",null,null,null,null,75.656788773702488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stornoway",75.656788773702488]

{"sheet":"T13","index":13,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["Table 13 - CMP203: Circuits subject to one-off charges",null,null,null,null,"Return to Index"]
[]
["Node 1","Node 2","Actual Parameters","Amendment in Transport Model","Generator"]
["Dyce 132kV","Aberdeen Bay 132kV","9.5km of Cable","9.5km of OHL","Aberdeen Bay"]
["Crystal Rig 132kV","Wester Dod 132kV","3.9km of Cable","3.9km of OHL","Aikengall II"]
["Wishaw 132kV","Blacklaw 132kV","11.46km of Cable","11.46km of OHL","Blacklaw"]
["Farigaig 132kV","Corriegarth 132kV","4km Cable","4km OHL","Corriegarth"]
["Elvanfoot 275kV","Clyde North 275kV","6.2km of Cable","6.2km of OHL","Clyde North"]
["Elvanfoot 275kV","Clyde South 275kV","7.17km of Cable","7.17km of OHL","Clyde South"]
["Enoch Hill 132kV","New Cumnock 132kV","5km of Cable","5km of OHL","Enoch Hill"]
["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":"T14","index":14,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,3,4]]}
["Table 14 – Offshore local tariffs for 2021/22",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Offshore Generator","Tariff Component (£/kW)"]
[null,null,"Substation","Circuit","ETUoS"]
[null,"Barrow",8.8603620000000003,46.745901000000003,1.1607646689712341]
[null,"Burbo Bank",11.096526000000001,21.420770999999998,"-"]
[null,"Dudgeon",16.285326000000001,25.527889999999999,"-"]
[null,"Galloper",16.601223000000001,26.236090999999998,"-"]
[null,"Greater Gabbard",16.480032999999999,38.103363999999999,"-"]
[null,"Gunfleet",19.327148000000001,17.810471,3.3288790000000001]
[null,"Gwynt Y Mor",20.507798999999999,20.271495999999999,"-"]
[null,"Humber Gateway",11.959852,27.442117,"-"]
[null,"Lincs",17.067160000000001,67.060925999999995,"-"]
[null,"London Array",11.474417000000001,39.309493000000003,"-"]
[null,"Ormonde",27.219353000000002,50.85651,0.40528399999999998]
[null,"Race Bank",9.9397350000000007,27.55321,"-"]
[null,"Robin Rigg",-0.58520473906742998,33.893199000000003,10.859165000000001]
[null,"Robin Rigg West",-0.58520473906742998,33.893199000000003,10.859165000000001]
[null,"Sheringham Shoal",25.471364999999999,29.984860999999999,0.65178273298230871]
[null,"Thanet",19.443486,36.405352999999998,0.87640509127344857]
[null,"Walney 1",23.511514999999999,46.981547999999997,"-"]
[null,"Walney 2",21.879971000000001,44.503267000000001,"-"]
[null,"Walney 3",10.060437,20.359385,"-"]
[null,"Walney 4",10.060437,20.359385,"-"]
[null,"West of Duddon Sands",8.9448089999999993,44.550086999999998,"-"]
[null,"Westermost Rough",18.340047999999999,31.190626000000002,"-"]

{"sheet":"T15","index":15,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["Table 15 – HH, NHH and EET Summary",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"HH Tariffs","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Average Tariff (£/kW)",44.812728374050913,2.1766995951441754,2.1627794371637106,2.079024797520975,2.2797537503326275]
[null,"Residual (£/kW)",46.554084744110241,"-","-","-","-"]
[null,"EET","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Average Tariff (£/kW)",1.8591220043783883,2.0355005211796757,2.1023869568016544,2.1029709250748994,2.3508616966960605]
[null,"Phased residual (£/kW)","-","-","-","-","-"]
[null,"AGIC (£/kW)",2.2878799999999999,2.3437709999999998,2.414104,2.4865270000000002,2.5597110000000001]
[null,"Total Credit (£m)",13.595610161635511,13.562758490586846,13.429881561071175,13.954809677984747,14.533600577751159]
[null,"NHH Tariffs","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Average (p/kWh)",5.69019389256436,0.2682905628420631,0.26261137196452844,0.26058775899031106,0.2791953667944822]

{"sheet":"T16","index":16,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[25,2,25,7],[4,2,24,2]]}
["Table 16 – Non-locational banded charges",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Band","Tariff","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Domestic","£/Site per year",null,28.18,29.85,30.97,31.81]
[null,"LV_NoMIC_1",null,null,13.66,14.47,15.01,15.43]
[null,"LV_NoMIC_2",null,null,69.77,73.900000000000006,76.66,78.760000000000005]
[null,"LV_NoMIC_3",null,null,163.41999999999999,173.1,179.56,184.48]
[null,"LV_NoMIC_4",null,null,487.42,516.27,535.54999999999995,550.24]
[null,"LV1",null,null,1013.47,1073.47,1113.54,1144.0899999999999]
[null,"LV2",null,null,1687.82,1787.74,1854.48,1905.35]
[null,"LV3",null,null,2621.57,2776.76,2880.43,2959.44]
[null,"LV4",null,null,5894.17,6243.1,6476.18,6653.82]
[null,"HV1",null,null,4221.63,4471.55,4638.49,4765.7299999999996]
[null,"HV2",null,null,14617.99,15483.37,16061.42,16501.990000000002]
[null,"HV3",null,null,28437.68,30121.18,31245.71,32102.79]
[null,"HV4",null,null,70056.570000000007,74203.88,76974.17,79085.600000000006]
[null,"EHV1",null,null,24595.919999999998,26051.99,27024.6,27765.89]
[null,"EHV2",null,null,146997.12,155699.26999999999,161512.07,165942.41]
[null,"EHV3",null,null,313355.45,331905.91999999998,344297.13,353741.32]
[null,"EHV4",null,null,842667.28,892552.74,925874.84,951271.92]
[null,"T-Demand1",null,null,127818.59,135385.38,140439.79,144292.10999999999]
[null,"T-Demand2",null,null,453761.31,480623.74,498567.1,512242.98]
[null,"T-Demand3",null,null,892643.23,945487.25,980785.58,1007688.88]
[null,"T-Demand4",null,null,2690673.7,2849960.18,2956359.11,3037453.13]
[null,"Unmetered demand","p/kWh per year"]
[null,"Unmetered","£/Site per year",null,0.83240338722440965,0.88168100000000005,0.91459699999999999,0.93968499999999999]

{"sheet":"T17","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["Table 17 - HH, NHH and EET Summary (2021/22 Forecast variation)",null,null,null,null,null,null,"Return to Index"]
[]
[null,"HH Tariffs","2021/22\nMarch","2021/22 August","Change"]
[null,"Average Tariff (£/kW)",45.257945999999997,44.812728,-0.44521799999999701]
[null,"Residual (£/kW)",46.816636000000003,46.554085000000001,-0.26255100000000198]
[null,"EET","2021/22\nMarch","2021/22 August","Change"]
[null,"Average Tariff (£/kW)",2.5165869999999999,1.8591219999999999,-0.65746499999999997]
[null,"Phased residual (£/kW)",0,0,0]
[null,"AGIC (£/kW)",3.5135649999999998,2.2878799999999999,-1.2256849999999999]
[null,"Embedded Export Volume (GW)",6.8199547166517167,7.3129198243131484,0.49296510766143165]
[null,"Total Credit (£m)",17.16300922567136,13.595610161635511,-3.5673990640358486]
[null,"NHH Tariffs","2021/22\nMarch","2021/22 August","Change"]
[null,"Average (p/kWh)",5.7166240000000004,5.690194,-2.6430000000000398E-2]

{"sheet":"T18","index":18,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2]]}
["Table 18 - Gross HH demand tariffs (peak and year round) by demand zone (5-year view)",null,null,null,null,null,null,null,"Return to Index","Figure XX Gross Half-Hourly demand tariffs by demand zone"]
[]
[]
[null,"Zone","Zone Name","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",0,0,0,0,0]
[null,2,"Southern Scotland",0,0,0,0,0]
[null,3,"Northern",0,0,0,0,0]
[null,4,"North West",0,0,0,0,0]
[null,5,"Yorkshire",0,0,0,0,0]
[null,6,"N Wales & Mersey",0,0,0,0,0]
[null,7,"East Midlands",0,0,0,0,0]
[null,8,"Midlands",0.91319225588976138,0.643733,0.42780099999999999,0.646652,"-"]
[null,9,"Eastern",1.443548255889759,1.5051019999999999,1.5779700000000001,0.74082700000000001,1.027628]
[null,10,"South Wales",0,0,0,0,0.33937]
[null,11,"South East",4.6201702558897608,4.729457,4.4895550000000002,4.6922839999999999,4.9462479999999998]
[null,12,"London",6.7013612558897577,6.8560939999999997,7.1815610000000003,6.0910140000000004,7.471724]
[null,13,"Southern",6.0770722558897603,6.2691210000000002,6.1329909999999996,6.5400609999999997,6.5878230000000002]
[null,14,"South Western",5.3752892558897614,5.5360069999999997,5.2138210000000003,6.7420720000000003,7.245279]
[]
[]
[]
[]
[null,"Zone","Zone Name","Difference 2021/22 to 2022/23","Difference 2022/23 to 2023/24","Difference 2023/24 to 2024/25","Difference 2024/25 to 2025/26"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland","-","-","-","-"]
[null,2,"Southern Scotland","-","-","-","-"]
[null,3,"Northern","-","-","-","-"]
[null,4,"North West","-","-","-","-"]
[null,5,"Yorkshire","-","-","-","-"]
[null,6,"N Wales & Mersey","-","-","-","-"]
[null,7,"East Midlands","-","-","-","-"]
[null,8,"Midlands",-0.26945925588976138,-0.21593200000000001,0.21885100000000002,"-"]
[null,9,"Eastern",6.1553744110240949E-2,7.2868000000000155E-2,-0.83714300000000008,0.28680099999999997]
[null,10,"South Wales","-","-","-",0.33937]
[null,11,"South East",0.1092867441102392,-0.23990199999999984,0.20272899999999971,0.25396399999999986]
[null,12,"London",0.15473274411024196,0.32546700000000062,-1.0905469999999999,1.3807099999999997]
[null,13,"Southern",0.19204874411023987,-0.13613000000000053,0.40707000000000004,4.7762000000000526E-2]
[null,14,"South Western",0.16071774411023831,-0.32218599999999942,1.528251,0.50320699999999974]

{"sheet":"T19 & F4","index":19,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,8,0,15]]}
["Table 19 - HH demand tariffs (2021/22 Forecast variation)",null,null,null,null,null,"Return to Index",null,"Figure 4 - Changes to gross half-hourly demand tariffs (2021/22 Forecast variation)"]
[]
[null,"Zone","Zone Name","March (£/kW)","2021/22 August (£/kW)","Change (£/kW)","Change in Residual (£/kW)"]
[null,1,"Northern Scotland",15.013659000000001,15.045719,3.2059999999999533E-2,-0.26255125588976114]
[null,2,"Southern Scotland",22.823089,22.489331,-0.33375799999999956,-0.26255125588976114]
[null,3,"Northern",35.205171999999997,35.064718999999997,-0.14045300000000083,-0.26255125588976114]
[null,4,"North West",41.853366999999999,41.194336,-0.65903099999999881,-0.26255125588976114]
[null,5,"Yorkshire",42.705230999999998,42.524945000000002,-0.18028599999999528,-0.26255125588976114]
[null,6,"N Wales & Mersey",44.13232,43.295059000000002,-0.83726099999999803,-0.26255125588976114]
[null,7,"East Midlands",46.383977999999999,46.211767000000002,-0.17221099999999723,-0.26255125588976114]
[null,8,"Midlands",47.942227000000003,47.467277000000003,-0.47494999999999976,-0.26255125588976114]
[null,9,"Eastern",48.577435999999999,47.997633,-0.57980299999999829,-0.26255125588976114]
[null,10,"South Wales",45.29092,45.274603999999997,-1.6316000000003328E-2,-0.26255125588976114]
[null,11,"South East",51.480818999999997,51.174255000000002,-0.30656399999999451,-0.26255125588976114]
[null,12,"London",54.446551999999997,53.255445999999999,-1.1911059999999978,-0.26255125588976114]
[null,13,"Southern",52.819783000000001,52.631157000000002,-0.18862599999999929,-0.26255125588976114,null,"Table 14"]
[null,14,"South Western",51.987569999999998,51.929374000000003,-5.8195999999995252E-2,-0.26255125588976114]
[]
[]
[null,"Zone","Peak (£/kW)","Year Round (£/kW)","Residual £/kW","Small Gen Discount (£/kW)","2021/22 August (£/kW)"]
[null,1,-1.5595011507915448,-29.948864307888321,46.554084744110241,0,15.045719]
[null,2,-2.5641593849484448,-21.500594660785886,46.554084744110241,0,22.489331]
[null,3,-3.2410218412225977,-8.2483440276801012,46.554084744110241,0,35.064718999999997]
[null,4,-2.185331135434033,-3.1744172998080979,46.554084744110241,0,41.194336]
[null,5,-2.329009810188488,-1.7001302094634743,46.554084744110241,0,42.524945000000002]
[null,6,-2.4767666037485854,-0.78225946441627792,46.554084744110241,0,43.295059000000002]
[null,7,-2.2697413162680893,1.9274240404436804,46.554084744110241,0,46.211767000000002]
[null,8,-2.1606022784483687,3.0737940815717515,46.554084744110241,0,47.467277000000003]
[null,9,1.3759790911506937,6.7568756356930521E-2,46.554084744110241,0,47.997633]
[null,10,-6.2701570847556525,4.9906766603371606,46.554084744110241,0,45.274603999999997]
[null,11,4.1338429045219334,0.48632780671511033,46.554084744110241,0,51.174255000000002]
[null,12,5.7616758896060141,0.93968565115541303,46.554084744110241,0,53.255445999999999]
[null,13,2.1295598587618843,3.9475122206860829,46.554084744110241,0,52.631157000000002]
[null,14,-0.40992471794746088,5.7852143553789457,46.554084744110241,0,51.929374000000003]

{"sheet":"T20 & F5","index":20,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2],[26,1,27,1],[26,2,27,2]]}
["Table 20 - Embedded Export Tariffs 2021/22 to 2025/26",null,null,null,null,null,null,"Return to Index",null,"Figure 5 - Embedded Export Tariff"]
[]
[]
[null,"Zone","Zone Name","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland","-","-","-","-","-"]
[null,2,"Southern Scotland","-","-","-","-","-"]
[null,3,"Northern","-","-","-","-","-"]
[null,4,"North West","-","-","-","-","-"]
[null,5,"Yorkshire","-","-","-","-","-"]
[null,6,"N Wales & Mersey","-","-","-","-","-"]
[null,7,"East Midlands",1.9455629999999999,1.853183,1.8791690000000001,1.913014,1.598662]
[null,8,"Midlands",3.2010719999999999,2.9875039999999999,2.8419050000000001,3.1331790000000002,2.5525639999999998]
[null,9,"Eastern",3.7314280000000002,3.8488730000000002,3.9920740000000001,3.2273540000000001,3.5873390000000001]
[null,10,"South Wales",1.0084,1.0163759999999999,0.60845499999999997,1.5494600000000001,2.8990809999999998]
[null,11,"South East",6.9080510000000004,7.0732280000000003,6.9036590000000002,7.1788109999999996,7.5059589999999998]
[null,12,"London",8.9892420000000008,9.1998650000000008,9.5956650000000003,8.5775410000000001,10.031435]
[null,13,"Southern",8.3649520000000006,8.6128920000000004,8.5470950000000006,9.0265880000000003,9.1475340000000003]
[null,14,"South Western",7.66317,7.8797779999999999,7.6279250000000003,9.2285990000000009,9.8049900000000001]
[]
[null,null,"These tariffs include:"]
[null,null,"Phased residual (£/kW)","-","-","-","-","-"]
[null,null,"AGIC (£/kW)",2.2878799999999999,2.3437709999999998,2.414104,2.4865270000000002,2.5597110000000001]
[]
[]
[]
[null,"Zone","Zone Name","Difference 2021/22 to 2022/23","Difference 2022/23 to 2023/24","Difference 2023/24 to 2024/25","Difference 2024/25 to 2025/26"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland","-","-","-","-"]
[null,2,"Southern Scotland","-","-","-","-"]
[null,3,"Northern","-","-","-","-"]
[null,4,"North West","-","-","-","-"]
[null,5,"Yorkshire","-","-","-","-"]
[null,6,"N Wales & Mersey","-","-","-","-"]
[null,7,"East Midlands",-9.2379999999999907E-2,2.5986000000000065E-2,3.3844999999999903E-2,-0.31435199999999996]
[null,8,"Midlands",-0.21356799999999998,-0.14559899999999981,0.29127400000000003,-0.58061500000000033]
[null,9,"Eastern",0.11744500000000002,0.14320099999999991,-0.76472000000000007,0.359985]
[null,10,"South Wales",7.9759999999999831E-3,-0.40792099999999998,0.94100500000000009,1.3496209999999997]
[null,11,"South East",0.16517699999999991,-0.16956900000000008,0.2751519999999994,0.32714800000000022]
[null,12,"London",0.210623,0.39579999999999949,-1.0181240000000003,1.453894]
[null,13,"Southern",0.24793999999999983,-6.5796999999999883E-2,0.47949299999999972,0.120946]
[null,14,"South Western",0.21660799999999991,-0.25185299999999966,1.6006740000000006,0.57639099999999921]

{"sheet":"T21 & F6","index":21,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Table 21 - Embedded Export Tariff (2021/22 Forecast variation)",null,null,null,null,null,"Return to Index",null,"Figure 6 - Changes to Embedded Export Tariff (2021/22 Forecast variation)"]
[]
[]
[null,"Zone","Zone Name","2021/22 March (£/kW)","2021/22 August (£/kW)","Change (£/kW)"]
[null,1,"Northern Scotland",0,0,0]
[null,2,"Southern Scotland",0,0,0]
[null,3,"Northern",0,0,0]
[null,4,"North West",0,0,0]
[null,5,"Yorkshire",0,0,0]
[null,6,"N Wales & Mersey",0.82924900000000001,0,-0.82924900000000001]
[null,7,"East Midlands",3.0809069999999998,1.9455629999999999,-1.1353439999999999]
[null,8,"Midlands",4.6391559999999998,3.2010719999999999,-1.4380839999999999]
[null,9,"Eastern",5.2743640000000003,3.7314280000000002,-1.5429360000000001]
[null,10,"South Wales",1.9878480000000001,1.0084,-0.9794480000000001]
[null,11,"South East",8.1777479999999994,6.9080510000000004,-1.269696999999999]
[null,12,"London",11.143481,8.9892420000000008,-2.1542389999999987]
[null,13,"Southern",9.5167110000000008,8.3649520000000006,-1.1517590000000002]
[null,14,"South Western",8.6844990000000006,7.66317,-1.0213290000000006]
[]
[null,"Zone","EET Locational £/kW","AGIC £/kW","2021/22 Phased Residual £/kW ","Final Tariff £/kW","EET Revenue £m"]
[null,1,-31.508365458679865,2.2878799999999999,0,0,0]
[null,2,-24.064754045734333,2.2878799999999999,0,0,0]
[null,3,-11.489365868902699,2.2878799999999999,0,0,0]
[null,4,-5.359748435242131,2.2878799999999999,0,0,0]
[null,5,-4.0291400196519618,2.2878799999999999,0,0,0]
[null,6,-3.2590260681648635,2.2878799999999999,0,0,0]
[null,7,-0.34231727582440885,2.2878799999999999,0,1.9455629999999999,1.137575228069639]
[null,8,0.91319180312338277,2.2878799999999999,0,3.2010719999999999,0.85726334838749507]
[null,9,1.4435478475076242,2.2878799999999999,0,3.7314280000000002,2.3137593471137246]
[null,10,-1.2794804244184919,2.2878799999999999,0,1.0084,0.42258587717260021]
[null,11,4.6201707112370434,2.2878799999999999,0,6.9080510000000004,2.4436426642486255]
[null,12,6.7013615407614271,2.2878799999999999,0,8.9892420000000008,1.1410385043446114]
[null,13,6.0770720794479676,2.2878799999999999,0,8.3649520000000006,3.2966888210544845]
[null,14,5.3752896374314849,2.2878799999999999,0,7.66317,1.9830563712443308]

{"sheet":"T22","index":22,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2],[23,1,24,1],[23,2,24,2]]}
["Table 22 – NHH demand tariff changes",null,null,null,null,null,null,"Return to Index",null,"Figure XX - NHH demand tariff changes"]
[]
[]
[null,"Zone","Zone Name","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,"(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)"]
[null,1,"Northern Scotland",2.0458539999999998,"-","-","-","-"]
[null,2,"Southern Scotland",2.913497,"-","-","-","-"]
[null,3,"Northern",4.3571299999999997,"-","-","-","-"]
[null,4,"North West",5.2078119999999997,"-","-","-","-"]
[null,5,"Yorkshire",5.2574209999999999,"-","-","-","-"]
[null,6,"N Wales & Mersey",5.3931789999999999,"-","-","-","-"]
[null,7,"East Midlands",5.897278,"-","-","-","-"]
[null,8,"Midlands",6.1318260000000002,8.3835999999999994E-2,5.5836999999999998E-2,8.4459000000000006E-2,"-"]
[null,9,"Eastern",6.5768019999999998,0.20780399999999999,0.217531,0.102495,0.14235800000000001]
[null,10,"South Wales",5.2596600000000002,"-","-","-",3.8943999999999999E-2]
[null,11,"South East",7.0628780000000004,0.65811200000000003,0.62758800000000003,0.654999,0.69227899999999998]
[null,12,"London",5.5808010000000001,0.72646900000000003,0.751695,0.63133399999999995,0.78432400000000002]
[null,13,"Southern",6.7952849999999998,0.81594699999999998,0.79841700000000004,0.85091499999999998,0.85925099999999999]
[null,14,"South Western",7.1570689999999999,0.77073999999999998,0.72685200000000005,0.94293199999999999,1.0133719999999999]
[]
[]
[]
[]
[null,"Zone","Zone Name","Difference 2021/22 to 2022/23","Difference 2022/23 to 2023/24","Difference 2023/24 to 2024/25","Difference 2024/25 to 2025/26"]
[null,null,null,"(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)"]
[null,1,"Northern Scotland",-2.0458539999999998,"-","-","-"]
[null,2,"Southern Scotland",-2.913497,"-","-","-"]
[null,3,"Northern",-4.3571299999999997,"-","-","-"]
[null,4,"North West",-5.2078119999999997,"-","-","-"]
[null,5,"Yorkshire",-5.2574209999999999,"-","-","-"]
[null,6,"N Wales & Mersey",-5.3931789999999999,"-","-","-"]
[null,7,"East Midlands",-5.897278,"-","-","-"]
[null,8,"Midlands",-6.0479900000000004,-2.7998999999999996E-2,2.8622000000000009E-2,-8.4459000000000006E-2]
[null,9,"Eastern",-6.3689979999999995,9.7270000000000134E-3,-0.115036,3.986300000000001E-2]
[null,10,"South Wales",-5.2596600000000002,"-","-",3.8943999999999999E-2]
[null,11,"South East",-6.4047660000000004,-3.0523999999999996E-2,2.7410999999999963E-2,3.727999999999998E-2]
[null,12,"London",-4.8543320000000003,2.5225999999999971E-2,-0.12036100000000005,0.15299000000000007]
[null,13,"Southern",-5.9793380000000003,-1.7529999999999935E-2,5.2497999999999934E-2,8.3360000000000101E-3]
[null,14,"South Western",-6.3863289999999999,-4.3887999999999927E-2,0.21607999999999994,7.0439999999999947E-2]

{"sheet":"T23 & F7","index":23,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,7,0,14],[0,0,0,4]]}
["Table 23 - Non-half hourly demand tariffs (2021/22 Forecast variation)",null,null,null,null,null,"Return to Index","Figure 4 - Changes to Non-half hourly demand tariffs (2021/22 Forecast variation)"]
[]
[]
[null,"Zone","Zone Name","2021/22 March (p/kWh)","2021/22 August (p/kWh)","Change (p/kWh)"]
[null,1,"Northern Scotland",2.0448270000000002,2.0458539999999998,1.0269999999996671E-3,null,0]
[null,2,"Southern Scotland",2.942453,2.913497,-2.8955999999999982E-2]
[null,3,"Northern",4.3890700000000002,4.3571299999999997,-3.1940000000000524E-2]
[null,4,"North West",5.3061449999999999,5.2078119999999997,-9.8333000000000226E-2]
[null,5,"Yorkshire",5.2557939999999999,5.2574209999999999,1.6270000000000451E-3]
[null,6,"N Wales & Mersey",5.5080669999999996,5.3931789999999999,-0.11488799999999966]
[null,7,"East Midlands",5.9075680000000004,5.897278,-1.0290000000000354E-2]
[null,8,"Midlands",6.1970929999999997,6.1318260000000002,-6.526699999999952E-2]
[null,9,"Eastern",6.6128429999999998,6.5768019999999998,-3.604099999999999E-2]
[null,10,"South Wales",5.2532800000000002,5.2596600000000002,6.3800000000000523E-3]
[null,11,"South East",7.1282899999999998,7.0628780000000004,-6.541199999999936E-2]
[null,12,"London",5.4889549999999998,5.5808010000000001,9.1846000000000316E-2]
[null,13,"Southern",6.7964960000000003,6.7952849999999998,-1.2110000000005172E-3]
[null,14,"South Western",7.2188829999999999,7.1570689999999999,-6.1814000000000036E-2]

{"sheet":"T24","index":24,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Table 24  - Generation contracted, modelled and chargeable TEC",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Best View","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Contracted TEC (GW)",92.699830000000034,102.03552000000001,116.08460999999998,140.6254899999999,151.71348999999987]
[null,"Modelled TEC (GW)",86.678140000000027,89.477639999999994,95.782340000000005,108.91150999999999,113.82250999999999]
[null,"Chargeable TEC (GW)",76.943140000000028,79.242639999999994,84.607340000000008,96.132509999999996,100.29351]

{"sheet":"T25","index":25,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,4,3]]}
["Table 25 – Interconnectors",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Interconnector","Node","Zone","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,"Aquind Interconnector","LOVE40",25,0,2000,2000,2000,2000]
[null,"Auchencrosh (interconnector CCT)","AUCH20",10,490,990,990,990,990]
[null,"Britned","GRAI40",24,1200,1200,1200,1200,1200]
[null,"Cronos","KEMS40",24,0,0,0,0,1400]
[null,"East West Interconnector","CONQ40",16,505,505,505,505,505]
[null,"ElecLink","SELL40",24,1000,1000,1000,1000,1000]
[null,"EuroLink","LEIS40",18,0,0,0,1600,1600]
[null,"FAB Link Interconnector","EXET40",26,0,0,0,0,1400]
[null,"Greenlink","PEMB40",20,0,504,504,504,504]
[null,"Gridlink Interconnector","KINO40",24,0,0,0,1500,1500]
[null,"IFA Interconnector","SELL40",24,2000,2000,2000,2000,2000]
[null,"IFA2 Interconnector","CHIL40",26,1100,1100,1100,1100,1100]
[null,"MARES","BODE40",16,0,0,0,0,750]
[null,"Nemo Link","RICH40",24,2040,2040,2040,2040,2040]
[null,"NeuConnect Interconnector","GRAI40",24,0,0,1400,1400,1400]
[null,"NorthConnect","PEHE40",2,0,0,0,1400,1400]
[null,"NS Link","BLYT4A",13,1400,1400,1400,1400,1400]
[null,"Viking Link Denmark Interconnector","BICF4A",17,0,1500,1500,1500,1500]

{"sheet":"T26","index":26,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Table 26 – Expansion constant and inflation indices",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"£/MWkm",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Expansion Constant",null,15.132042339250225,15.501702275101092,15.966881995303954,16.445888455163072,16.929926492780123]
[null,null,"2009/10","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Base Revenue Inflation indices",1,1.399,1.423,1.4590000000000001,1.5029999999999999,1.5489999999999999]
[]
[null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Inflation Sensitivity (CPIH)",null,1,1.0071551107934238,1.0152986647926916,1.020157642220699,1.0206054557551563]

{"sheet":"T27","index":27,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Table 27 – Allowed revenues",null,null,null,null,null,null,"Return to Index"]
[]
[null,"Allowed Revenues"]
[null,"£m Nominal","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"National Grid Electricity Transmission"]
[null,"Price controlled revenue",1753.7233390621977,1806.3454042927849,1860.5440944553709,1916.3903031299303,1986.726438263328]
[null,"Less income from connections",29.84753465,29.84753465,29.84753465,29.84753465,29.84753465]
[null,"Income from TNUoS",1723.8758044121978,1776.497869642785,1830.696559805371,1886.5427684799304,1956.878903613328]
[]
[null,"Scottish Power Transmission"]
[null,"Price controlled revenue",384.2112304741367,395.46329150437538,405.32876873093403,430.07910458168038,442.98147771913079]
[null,"Less income from connections",12.745666933884667,13.128036941901208,13.521878050158245,13.927534391662991,14.345360423412881]
[null,"Income from TNUoS",371.46556354025205,382.33525456247418,391.80689068077578,416.15157019001737,428.6361172957179]
[]
[null,"SHE Transmission"]
[null,"Price controlled revenue",383.40223917239717,392.36736502922059,406.65673929440607,421.16005312283926,421.16005312283926]
[null,"Less income from connections",3.4418754871116639,3.4,3.4,3.4,3.4]
[null,"Income from TNUoS",379.96036368528553,388.96736502922062,403.25673929440609,417.76005312283928,417.76005312283928]
[]
[null,"National Grid Electricity System Operator"]
[null,"Pass-through from TNUoS",17.473101019314885,17.581690392485815,17.693844470204045,17.808819203230129,17.826170296307055]
[]
[null,"Offshore (+ Interconnector cap&floor)",555.80507139240376,593.46196505281375,695.19092483901193,802.3005529139881,937.02025504054495]
[]
[null,"Total to Collect from TNUoS",3048.5799040494544,3158.8441446797792,3338.6449590897691,3540.563763910005,3758.1214993687372]

{"sheet":"T28","index":28,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,4,5,4],[4,8,5,8],[4,12,5,12],[3,2,3,4]]}
["Table 28 - Error margin calculation",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Calculation for","2021/22"]
[null,null,"Revenue inputs",null,"Generation output variance"]
[null,"Data from year:","Revenue variance","Adjusted variance"]
[null,"2015/16",-8.6875516386123244E-2,-1.3240781404496027E-3,-0.12242211496270294]
[null,"2016/17",-5.0751367407307083E-2,3.4800070838366559E-2,-7.8888972626255396E-2]
[null,"2017/18",-5.1887205922075741E-2,3.3664232323597901E-2,-1.4812142821278605E-2]
[null,"2018/19",-9.1749611941268433E-2,-6.1981736955947914E-3,-7.4776872804326128E-2]
[null,"2019/20",-0.14649348957159372,-6.094205132592008E-2,-4.113659855678576E-2]
[]
[]
[]
[null,"Systemic error:",-8.5551438245673642E-2]
[null,"Adjusted error:",null,6.0999999999999999E-2,0.122]
[null,"Error margin =",null,null,0.20842824601366727]
[]
[null,"Adjusted variance = the revenue variance - systemic error"]
[null,"Systemic error = the average of all the values in the series"]
[null,"Adjusted error = the average of the values in the series"]

{"sheet":"T29","index":29,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Table 29 –  Generation and demand revenue proportions",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null," ",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"CAPEC","Limit on generation tariff (€/MWh)",2.5,2.5,2.5,2.5,2.5]
[null,"y","Error Margin",0.20800000000000002,0.20800000000000002,0.20800000000000002,0.20800000000000002,0.20800000000000002]
[null,"ER","Exchange Rate (€/£)",1.2107929999999998,1.1963275,1.1823625,1.1691937499999998,1.1691937499999998]
[null,"MAR","Total Revenue (£m)",3048.5823336778867,3158.8171536324185,3338.6360938887565,3540.5527911184909,3758.058966816704]
[null,"GO","Generation Output (TWh)",222.84495349094996,209.96174454018401,206.54887297630813,207.91323524472801,213.95203040368]
[null,"G","% of revenue from generation",0.27107838393769779,0.28003149350410173,0.28071563133025024,0.29831634823375353,0.31925746505797825]
[null,"D","% of revenue from demand",0.72892161606230221,0.71996850649589827,0.71928436866974976,0.70168365176624647,0.68074253494202175]
[null,"G.MAR","Revenue recovered from generation (£m)",826.40477231441685,884.56828523806166,937.2073388779429,1056.2047793752918,1199.7883792843056]
[null,"D.MAR","Revenue recovered from demand (£m)",2222.17756136347,2274.2488683943566,2401.4287550108138,2484.3480117431991,2558.2705875323982]
[null,"Breakdown of generation revenue"]
[null,null,"Revenue from the Peak element",135.67726212046702,139.35342108970235,127.48606802482387,120.19767965825648,142.28187162715903]
[null,null,"Revenue from the Year Round Shared element",105.12405551301121,114.8840271775537,134.80356617093167,181.53643439068873,194.35236728440256]
[null,null,"Revenue from the Year Round Not Shared element",141.52385134373588,164.5412078303851,218.83730516554755,343.80003397561262,352.96938592918747]
[null,null,"Revenue from Onshore Local Circuit tariffs",15.554526448652663,19.12774351206065,17.663535360978575,34.194874602242365,60.87479174110031]
[null,null,"Revenue from Onshore Local Substation tariffs",19.551591817039998,20.615086083540007,21.019025843209988,24.417716940900011,25.98046998869998]
[null,null,"Revenue from Offshore Local tariffs",426.88210397610123,497.32508121358228,552.63528228372797,645.49639037808197,750.61077346116247]
[null,null,"Revenue from the Residual element",-17.908618904591144,-71.278281668762418,-135.23744397127672,-293.43835057049034,-327.28128074740636]
[null,"G.MAR","Revenue recovered from generation (£m)",826.40477231441696,884.56828523806166,937.2073388779429,1056.2047793752918,1199.7883792843056]

{"sheet":"T30","index":30,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Table 30 – Demand charging base and system peak",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Average System Demand at Triad (GW)",50.155533940043263,50.601932995402315,50.373952511413393,50.069082018955449,50.300542428507278]
[null,"Average HH Metered Demand at Triad (GW)",18.866465156824816,18.965350279886355,19.63692176962714,19.60835474197151,19.487676530089416]
[null,"Chargeable Export Volume (GW)",7.3129198243131484,6.6631073534319407,6.3879208904063765,6.6357596824538749,6.1822439823563071]
[null,"NHH Annual Energy between 4pm and 7pm (TWh)",24.433532834278441,24.566676922131816,23.866856809470985,23.637250272795939,23.895369944781663]
[]
[]
[]
[null,"`"]

{"sheet":"T31","index":31,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Table 31 - Residual Calculation",null,null,null,null,null,null,"Return to Index"]
[]
[null,"Component","2021/22","2022/23","2023/24","2024/25","2025/26"]
["G","Proportion of revenue recovered from generation (%)",0.11953639763863005,0.11000965156507321,0.10360203558068629,9.9446560530689718E-2,9.6412096588322449E-2]
["D","Proportion of revenue recovered from demand (%)",0.88046360236136989,0.88999034843492675,0.89639796441931374,0.90055343946931032,0.90358790341167761]
["R","Total TNUoS revenue (£m)",3048.5823336778867,3158.8171536324185,3338.6360938887565,3540.5527911184909,3758.058966816704]
["Generation Residual"]
["RG","Generator residual tariff (£/kW)",-0.23275133955530214,-0.89949403084958313,-1.5984126669302769,-3.0524361693093254,-3.2632348867579393]
["ZG","Revenue recovered from the locational element of generator tariffs (£m)",382.3251689772141,418.77865609764115,481.12693936130307,645.53414802455791,689.60362484074903]
["O","Revenue recovered from offshore local tariffs (£m)",426.88210397610123,497.32508121358228,552.63528228372797,645.49639037808197,750.61077346116247]
["LG","Revenue recovered from onshore local substation tariffs (£m)",19.551591817039998,20.615086083540007,21.019025843209988,24.417716940900011,25.98046998869998]
["SG","Revenue recovered from onshore local circuit tariffs (£m)",15.554526448652663,19.12774351206065,17.663535360978575,34.194874602242365,60.87479174110031]
["BG","Generator charging base (GW)",76.943140000000028,79.242639999999994,84.607340000000008,96.132509999999996,100.29351]
["Gross Demand Residual"]
["RD","Demand residual tariff (£/kW)",46.554084744110241,58.009214589163953,62.100424398910889,66.62047261307886,70.558881218020986]
["ZD","Revenue recovered from the locational element of demand tariffs (£m)",-99.171805905765709,-110.49885206266218,-122.06734954955289,-133.21410406341235,-138.87977511395795]
["EE","Amount to be paid to Embedded Export Tariffs (£m)",13.595610161635511,13.562758490586846,13.429881561071175,13.954809677984747,14.533600577751159]
["BD","Demand Gross charging base (GW)",50.155533940043263,50.601932995402315,50.373952511413393,50.069082018955449,50.300542428507278]

{"sheet":"S1","index":32,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[[14,1,15,1],[16,1,17,1],[3,1,3,2],[4,1,5,1],[6,1,7,1],[8,1,9,1],[10,1,11,1],[12,1,13,1]]}
["Table S1 – The effect of phased implementation of TGR",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Generation Residual","£/kW ",-3.9427513395553002,-2.7494940308495845,-1.5984126669302769,-3.0524361693093254,-3.2632348867579393]
[null,null,"Change ",-3.7099999999999982,-1.8500000000000014,0,0,0]
[null,"Average Generation Tariff*","£/kW ",7.0304607131242243,9.2811874517255966,11.07713986609132,10.986967669681066,11.962771861153387]
[null,null,"Change ",-3.7099999999999973,-1.8815941673378465,0,0,0]
[null,"Average HH demand tariff","£/kW ",50.504205006345202]
[null,null,"Change ",5.6914766322942896]
[null,"Average NHH demand tariff","p/kWh ",6.4190324319347374]
[null,null,"Change ",0.72883853937037735]
[null,"Average EET tariff","£/kW ",1.8591220043783883,2.0355005211796757,2.1023869568016544,2.1029709250748994,2.3508616966960605]
[null,null,"Change ",0,0,0,0,0]
[null,"Revenue from Generation","£m ",540.94572291441705,735.46579600960888,937.2073388779429,1056.2047793752918,1199.7883792843056]
[null,null,"Change ",-285.4590493999998,-149.10248922845278,0,0,0]
[null,"Revenue from Demand ","£m ",2507.6366107634699,2423.3513576228097,2401.4287550108138,2484.3480117431991,2558.2705875323982]
[null,null,"Change ",285.45904939999991,149.10248922845312,0,0,0]
[null,"*N.B These generation tariffs include local tariffs"]

{"sheet":"S2","index":33,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["Table S2 – The effect of including congestion management",null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,null,null,"2021/22 \nBase Case","2021/22 Congestion Management Sensitivity","Change"]
[null,"Generation Residual","£/kW ",-0.23275133955530214,-6.2587775490653366,-6.0260262095100341]
[null,"Average Generation Tariff*","£/kW ",10.740460713124222,4.7144345036141875,-6.0260262095100341]
[null,"Average HH demand tariff","£/kW ",44.812728374050913,54.057199359770408,9.2444709857194951]
[null,"Demand Residual","£/kW ",46.554084744110241,55.798555729829751,9.2444709857195093]
[null,"Average NHH demand tariff","p/kWh ",5.69019389256436,6.8740214237629891,1.183827531198629]
[null,"Average EET tariff","£/kW ",1.8591220043783883,1.8591220043783883,0]
[null,"Revenue from Generation","£m ",826.40477231441685,362.74339403241692,-463.66137828199993]
[null,"Revenue from Demand ","£m ",2222.17756136347,2685.83893964547,463.66137828199999]
[null,"*N.B These generation tariffs include local tariffs"]

{"sheet":"S3","index":34,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[7,1,7,2],[10,1,10,2],[9,1,9,2],[36,1,36,7]]}
["Table S3 – The effect of TO base revenue inflation by CPIH (as opposed to RPI)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Base Case",null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Total TNUoS Revenue","£m",3048.5799040494539,3158.8441446797797,3338.6449590897687,3540.563763910005,3758.1214993687372]
[null,"where Onshore TOs' Base Revenue (inflation index-linked)","£m",2422.8690373023569,2526.9201758065942,2610.7996064658223,2704.0736891299966,2785.4325242497107]
[null,"Inflation Index Assumption"]
[null,"RPIF forecast (base year 2009/10)",null,1.399,1.423,1.4590000000000001,1.5029999999999999,1.5489999999999999]
[null,"RPIF year on year (re-base from 2021/22)",null,null,1.71551107934238E-2,2.5298664792691605E-2,3.0157642220699055E-2,3.0605455755156274E-2]
[null,"CPIH year on year (re-base from 2021/22)",null,null,7.1551107934237999E-3,1.5298664792691605E-2,2.0157642220699053E-2,2.0605455755156273E-2]
[null,"CPIH forecast (re-base from 2021/22 RPIF)",null,1.399,1.4090099999999999,1.4305659716795502,1.4594028087097732,1.4894744687135932]
[null,"CPIH Sensitivity"]
[null,"Onshore TO Base Revenue linked to CPIH","£m",2422.8690373023569,2502.0771587584318,2559.9184892970297,2625.6372168160451,2678.3929174915438]
[null,"Reduction to the revenue from Base Case","£m","n/a",24.843017048162437,50.881117168792571,78.436472313951526,107.03960675816688]
[null,"Reduction to TDR tariffs"]
[null,"Domestic reduction","£/Site",null,0.32000000000000028,0.66000000000000014,1.0199999999999996,1.379999999999999]
[null,"LV_NoMIC_1 reduction","£/Site",null,0.15000000000000036,0.32000000000000028,0.49000000000000021,0.67999999999999972]
[null,"LV_NoMIC_2 reduction","£/Site",null,0.78999999999999204,1.6300000000000097,2.5099999999999909,3.4200000000000017]
[null,"LV_NoMIC_3 reduction","£/Site",null,1.8599999999999852,3.8199999999999932,5.8799999999999955,8.0099999999999909]
[null,"LV_NoMIC_4 reduction","£/Site",null,5.5500000000000114,11.370000000000005,17.529999999999973,23.919999999999959]
[null,"LV1 reduction","£/Site",null,11.529999999999973,23.650000000000091,36.450000000000045,49.720000000000027]
[null,"LV2 reduction","£/Site",null,19.210000000000036,39.370000000000118,60.700000000000045,82.799999999999955]
[null,"LV3 reduction","£/Site",null,29.840000000000146,61.160000000000309,94.289999999999964,128.61000000000013]
[null,"LV4 reduction","£/Site",null,67.079999999999927,137.51000000000022,211.98000000000047,289.14999999999964]
[null,"HV1 reduction","£/Site",null,48.039999999999964,98.489999999999782,151.82999999999993,207.10999999999967]
[null,"HV2 reduction","£/Site",null,166.35000000000036,341.03000000000065,525.72999999999956,717.13000000000102]
[null,"HV3 reduction","£/Site",null,323.61999999999898,663.43000000000029,1022.7599999999984,1395.1000000000022]
[null,"HV4 reduction","£/Site",null,797.27000000000407,1634.3700000000099,2519.5699999999924,3436.8500000000058]
[null,"EHV1 reduction","£/Site",null,279.90999999999985,573.81000000000131,884.59000000000015,1206.630000000001]
[null,"EHV2 reduction","£/Site",null,1672.859999999986,3429.3299999999872,5286.7200000000012,7211.4100000000035]
[null,"EHV3 reduction","£/Site",null,3566.070000000007,7310.3499999999767,11269.760000000009,15372.619999999995]
[null,"EHV4 reduction","£/Site",null,9589.7800000000279,19658.809999999939,30306.339999999967,41339.660000000033]
[null,"T-Demand1 reduction","£/Site",null,1454.6100000000006,2981.9100000000035,4596.9700000000012,6270.539999999979]
[null,"T-Demand2 reduction","£/Site",null,5163.9199999999837,10585.909999999974,16319.419999999984,22260.669999999984]
[null,"T-Demand3 reduction","£/Site",null,10158.510000000009,20824.709999999963,32103.719999999972,43791.380000000005]
[null,"T-Demand4 reduction","£/Site",null,30620.570000000298,62771.439999999944,96769.479999999981,131999.35999999987]
[null,"Unmetered demand (p/kWh)"]
[null,"Unmetered reduction","p/kWh",null,9.4729696710431632E-3,1.9419000000000075E-2,2.9936999999999991E-2,4.0835999999999983E-2]

{"sheet":"S4","index":35,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table S4 - Indicative generation wider tariffs under 14 generation zones (2021/22 tariffs)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Gen Zone (Sensitivity)","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"Northern Scotland",3.7026699836649111,17.198451811651008,16.13798009508449,-0.13923737365210251,30.232578135401212,33.460174154418105,22.878123446092793]
[null,2,"Southern Scotland",3.0683633250978697,11.725640852791429,9.5696455046899533,-0.13923737365210251,19.965355037430875,21.879284138368867,14.120664472154422]
[null,3,"Northern",3.6101160776305052,6.9343810245288191,3.1359316366993371,-0.13923737365210251,11.527128832960928,12.154315160300795,5.7704466728587622]
[null,4,"North West",2.5232084701416122,4.7961906474159965,0.66040485282819905,-0.13923737365210251,6.7492474966848661,6.8813284672505057,2.4396437381424949]
[null,5,"Yorkshire",4.0464602809266896,2.1386849106477195,4.3164084775748804E-2,-0.13923737365210251,5.6527021036133611,5.6613349205685113,0.75940067538273415]
[null,6,"N Wales & Mersey",3.8071369083133533,0.11338698536921424,1.9353532970463338E-16,-0.13923737365210251,3.7586091229566221,3.7586091229566221,-9.3882579504416613E-2]
[null,7,"East Midlands",3.3668326479050843,-0.22874082184984668,0,-0.13923737365210251,3.0446026167731044,3.0446026167731044,-0.23073370239204119]
[null,8,"Midlands",2.3442084550815174,-4.155185089593096,0,-0.13923737365210251,-1.1191769902450621,-1.1191769902450621,-1.801311409489341]
[null,9,"Eastern",-1.1486035821050133,1.7289069743002139,0,-0.13923737365210251,9.5284623683055264E-2,9.5284623683055264E-2,0.55232541606798302]
[null,10,"South Wales",7.4340486951697757,-0.22874082184984668,-4.7512045501352178,-0.13923737365210251,3.3108550239296211,2.360614113902578,-4.9819382525272591]
[null,11,"South East",-4.6060028571023421,3.8704206028671515,0,-0.13923737365210251,-1.6489037484607232,-1.6489037484607232,1.4089308674947583]
[null,12,"London",-2.949541370353514,-0.22874082184984668,-0.46814264572914688,-0.13923737365210251,-3.6462855180688116,-3.7399140472146408,-0.69887634812118804]
[null,13,"Southern",-1.6906686296500193,-2.5530118927550554,0,-0.13923737365210251,-3.8723155175061663,-3.8723155175061663,-1.1604421307541246]
[null,14,"South Western",0.73747612728071033,-5.1137311245919745,0,-0.13923737365210251,-3.492746146044972,-3.492746146044972,-2.1847298234888926]
[]
[]
["Figure 10 - Generation zone connectivity map under 14-zone option"]

{"sheet":"S5","index":36,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table S5 - Generation wider tariffs under 14 generation zones (2025/26 tariffs)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Gen Zone (Sensitivity)","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"Northern Scotland",3.7220116764068027,15.6445117752512,26.013757126506153,-2.7166373838299225,34.331989413982768,39.534740839283998,29.554924452776714]
[null,2,"Southern Scotland",3.5535985863951436,9.4515597376831071,14.363203339425375,-2.7166373838299225,19.888771664252005,22.76141233213708,15.427189850668697]
[null,3,"Northern",3.7641093539709041,6.9451042459195662,4.6404942037091121,-2.7166373838299225,10.315950729843923,11.244049570585746,4.7018985182470168]
[null,4,"North West",2.3389906349301217,5.9346737215286529,3.151509727277396,-2.7166373838299225,6.8913000101450379,7.5216019556005165,2.8087418320589346]
[null,5,"Yorkshire",4.8132321585180842,2.4797935467364316,0.24092645484494399,-2.7166373838299225,4.2731707759532611,4.3213560669222506,-1.4837935102904058]
[null,6,"N Wales & Mersey",2.6750949445976495,3.2193541498227725,0,-2.7166373838299225,2.5339408806259454,2.5339408806259454,-1.4288957239008133]
[null,7,"East Midlands",3.3430782063004032,1.7204735581978965,0,-2.7166373838299225,2.0028196690287978,2.0028196690287978,-2.0284479605507637]
[null,8,"Midlands",2.2016347315090434,-3.1593229645630334,0,-2.7166373838299225,-3.0424610239713061,-3.0424610239713061,-3.980366569655136]
[null,9,"Eastern",-1.4824767380109547,3.1566827329446148,0.71022823506272825,-2.7166373838299225,-1.1055853474350026,-0.96353970042245685,-0.74373605558934819]
[null,10,"South Wales",7.2242906493036587,1.7204735581978965,-7.5343135190103467,-2.7166373838299225,-0.14341870317622396,-1.6502814069782938,-9.5627614795611109]
[null,11,"South East",-4.2483526383012506,3.7172919432173859,0,-2.7166373838299225,-3.9911564675572642,-3.9911564675572642,-1.229720606542968]
[null,12,"London",-3.5659578102312923,1.7204735581978965,-3.4836939672130867,-2.7166373838299225,-7.6931715212733671,-8.3899103147159853,-5.5121419277638504]
[null,13,"Southern",-1.4105638682360886,-3.2816479921286983,0,-2.7166373838299225,-6.7525196457689702,-6.7525196457689702,-4.0292965806814021]
[null,14,"South Western",0.36859610144695454,-6.0960638081760505,0,-2.7166373838299225,-7.2248923289238096,-7.2248923289238096,-5.1550629071003424]

{"sheet":"S6","index":37,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table S6 - Generation wider tariffs under 48 generation zones (2021/22 tariffs)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Gen Zone (Sensitivity)","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"Zone 1",3.4539493605917211,16.023343205424485,47.59622958448162,0,55.301298833258819,64.82054475015515,54.957258107393628]
[null,2,"Zone 2",1.6668660440990564,16.023343205424485,13.821971052845788,0,26.494808691457489,29.259202902026644,21.182999575757798]
[null,3,"Zone 3",3.7544857099558557,16.023343205424485,41.039376129581129,0,50.356352418702564,58.564227644618789,48.400404652493137]
[null,4,"Zone 4",-2.5341978109150798,24.46659148710923,12.495560630974142,0,27.987215124293833,30.486327250488657,23.233888466560046]
[null,5,"Zone 5",3.3023414263460906,16.153657615024624,13.821971052845788,0,28.234535601384632,30.998929811953793,21.23512533959785]
[null,6,"Zone 6",4.093633654905565,24.049579971761855,14.420877957316973,0,35.821691238910844,38.705866830374241,24.992401186763928]
[null,7,"Zone 7",4.1979869518857162,24.46659148710923,14.466342074248651,0,36.296025041714238,39.189293456563966,25.204669909834557]
[null,8,"Zone 8",1.7800095351630538,20.044144990746297,13.821971052845788,0,29.824593610778937,32.588987821348091,22.791320289886521]
[null,9,"Zone 9",4.3782232059490847,24.798941989403442,14.546533478308511,0,36.806294820860863,39.715601516522561,25.417801514812105]
[null,10,"Zone 10",2.3784563595099204,16.377871579828351,11.752193970765704,0,25.834200040727382,28.18463883488052,19.255033843439257]
[null,11,"Zone 11",4.5201155186993054,16.377871579828351,15.075723063361021,0,30.634682473993021,33.649827086665219,22.578562936034576]
[null,12,"Zone 12",4.3656123137639984,19.269289229148391,14.089768384000788,0,32.004549645025556,34.822503321825714,22.749175316402358]
[null,13,"Zone 13",4.1037228611686913,17.493423579229166,12.579370650560023,0,29.113649485742258,31.629523615854261,20.528431322993903]
[null,14,"Zone 14",3.8477979847723152,17.035830677650758,12.177814328361396,0,28.170405230324256,30.605968095996534,19.943837840163916]
[null,15,"Zone 15",3.4953821133958187,22.5919639865558,15.010652473422784,0,34.529166522120903,37.53129701680546,24.999129308787317]
[null,16,"Zone 16",2.6891519716206367,12.167709543352302,12.177814328361393,0,23.117262309733807,25.552825175406085,17.996589386444526]
[null,17,"Zone 17",3.0519947244706973,14.459121652073133,10.739873709090473,0,24.162882254143796,26.310856995961892,17.475213610661939]
[null,18,"Zone 18",2.4174041152333072,13.331047732046601,10.270642791882544,0,22.250447775118836,24.304576333495348,16.554753125443398]
[null,19,"Zone 19",2.6400992723642558,13.936724138510804,10.552648294971457,0,23.183288459892278,25.29381811888657,17.079029191117993]
[null,20,"Zone 20",2.9506241233856416,9.6414212241247519,8.074402701984436,0,18.074974505015206,19.689855045412095,12.882662432376552]
[null,21,"Zone 21",2.810164890403267,10.095897053581361,8.5349489153115261,0,18.666532906259789,20.373522689322094,13.524998977486286]
[null,22,"Zone 22",2.4584739079480391,11.773062767306937,10.305692178930132,0,21.073169105679909,23.134307541465937,15.966608526595122]
[null,23,"Zone 23",2.4061691861187988,8.0960239924032624,6.2880921178840552,0,14.86515331509087,16.12277173866768,10.478192955587575]
[null,24,"Zone 24",2.1291432316224386,7.1949561964084641,5.328174119567052,0,13.099338725145069,14.164973549058478,9.1578478388726534]
[null,25,"Zone 25",3.3402693119277287,11.910791838826961,0,0,13.820594023731514,13.820594023731514,5.7160079762730005]
[null,26,"Zone 26",3.7469533934951875,5.1877674221171022,3.147705095361764,0,11.367022648220496,11.996563667292849,6.1745033049508207]
[null,27,"Zone 27",2.5236606673413187,6.8963232106041028,0,0,8.9924104765668158,8.9924104765668158,3.7102205249838569]
[null,28,"Zone 28",4.1093027746621029,2.2157336309585842,0,0,6.8335809201711859,6.8335809201711859,1.8379846931256494]
[null,29,"Zone 29",3.3854763426947798,0.26378792585613409,-1.2775163671182027E-15,0,4.5481979241219017,4.5481979241219017,1.057206411084668]
[null,30,"Zone 30",2.0276815165335238,0.47567405167222965,0,0,3.3599119986135233,3.3599119986135233,1.1419608614111074]
[null,31,"Zone 31",5.3415238849980993,-1.908283476180159E-2,-1.0564077651169754E-15,0,6.2779488579308733,6.2779488579308733,0.94405810683749403]
[null,32,"Zone 32",3.4541547150626792,-2.2877331480682126,0,0,2.5756594373503248,2.5756594373503248,3.6597981514930544E-2]
[null,33,"Zone 33",2.2759933294332884,-3.3065895491667772,0,0,0.58241293084208212,0.58241293084208212,-0.37094457892449528]
[null,34,"Zone 34",0.32068342380542753,1.557597552653305,0,0,2.5184527066702871,2.5184527066702871,1.5747302618035377]
[null,35,"Zone 35",-1.6210548993317366,1.4798132044189609,0,0,0.51448690494564786,0.51448690494564786,1.5436165225098]
[null,36,"Zone 36",9.6208004485122149,-4.9909345557132161,0,0,6.5797440446838582,6.5797440446838582,-1.0446825815430709]
[null,37,"Zone 37",-4.3034954618236432,-2.14576561451875,0,0,-5.0684167126964272,-5.0684167126964272,9.3384994934715637E-2]
[null,38,"Zone 38",-1.8184118491945898,0.16645189146902153,-6.3875818355910136E-16,0,-0.73355909527715746,-0.73355909527715746,1.0182719973298235]
[null,39,"Zone 39",-4.7417784218247814,4.8198365191509067,0,0,6.5782034238159759E-2,6.5782034238159759E-2,2.8796258484025783]
[null,40,"Zone 40",-4.7774536984551466,3.1132506071118926,0,0,-1.3351619720234167,-1.3351619720234167,2.1969914835869728]
[null,41,"Zone 41",-4.4436326538570672,4.3699956960457662,0,0,4.0551437217616337E-3,4.0551437217616337E-3,2.6996895191605224]
[null,42,"Zone 42",-3.3609745538038416,-2.2299233209482536,0,0,-4.1932219698202289,-4.1932219698202289,5.9721912362914131E-2]
[null,43,"Zone 43",-0.36004014103860893,-3.7983503453653786,0,0,-2.4470291765886962,-2.4470291765886962,-0.56764889740393587]
[null,44,"Zone 44",-3.9348267854312038,-7.2664423597617073E-2,0,0,-3.0412670835670816,-3.0412670835670816,0.92262547130316885]
[null,45,"Zone 45",-1.9677150284725551,-3.1812797730475975,0,0,-3.5610476061684171,-3.5610476061684171,-0.32082066847682345]
[null,46,"Zone 46",-0.42613473086796833,-5.8210126321503974,0,0,-4.1312535958460703,-4.1312535958460703,-1.3767138121179432]
[null,47,"Zone 47",2.6585188469660448,-5.1428135117886784,0,0,-0.50404072172268244,-0.50404072172268244,-1.1054341639732557]
[null,48,"Zone 48",6.14456365717768,-5.1107987715442489,0,0,3.0076158806844964,3.0076158806844964,-1.0926282678754839]

{"sheet":"S6B","index":38,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
["Table S6B - Generation wider tariffs under 48 generation zones (2025/26 tariffs)",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generation Tariffs ",null,"System Peak Tariff","Shared Year Round Tariff","Not Shared Year Round Tariff","Residual Tariff","Conventional Carbon","Conventional Low Carbon","Intermittent"]
[null,null,null,null,null,null,null,0.8,0.8,0.4]
[null,"Gen Zone (Sensitivity)","Zone Name","(£/kW)","(£/kW)","(£/kW)","(£/kW)","Load Factor (£/kW)","Load Factor (£/kW)","Load Factor (£/kW)"]
[null,1,"Zone 1",3.4539493605917211,21.573828360221299,39.162995940237842,-2.1770810695989247,49.866327731360109,57.698926919407675,45.615446214727434]
[null,2,"Zone 2",1.6668660440990564,21.573828360221299,31.155263061346727,-2.1770810695989247,41.673058111754557,47.904110724023894,37.607713335836323]
[null,3,"Zone 3",3.7544857099558557,21.573828360221299,36.674142745388011,-2.1770810695989247,48.175781524844382,55.510610073921981,43.126593019877603]
[null,4,"Zone 4",-2.5341978109150798,16.299957958023164,28.264446575420557,-2.1770810695989247,30.940244746240975,36.593134061325081,32.6073486890309]
[null,5,"Zone 5",3.2461461944681651,2.5693849461079665,29.478407788381286,-2.1770810695989247,26.707299312460641,32.602980870136896,28.32908069722555]
[null,6,"Zone 6",2.9987212623836914,15.995604622663134,22.966808799271515,-2.1770810695989247,31.99157093033249,36.58493269018679,27.187969578737846]
[null,7,"Zone 7",2.9496452480519966,16.299957958023164,23.403486944724406,-2.1770810695989247,32.535320100651127,37.216017489596013,27.746389058334749]
[null,8,"Zone 8",1.7800095351630538,5.0365176865964107,29.478407788381286,-2.1770810695989247,27.214868845546288,33.11055040322254,29.315933793420928]
[null,9,"Zone 9",2.8063723210748202,17.533715090604538,23.470821964441452,-2.1770810695989247,33.43292089551268,38.127085288400977,28.307226931084344]
[null,10,"Zone 10",2.3784563595099204,12.194787900009326,19.094873528314505,-2.1770810695989247,25.233104432570062,29.052079138232966,21.795707618719312]
[null,11,"Zone 11",5.7214574523762165,12.194787900009326,19.268961648075869,-2.1770810695989247,28.715376021245454,32.569168350860622,21.969795738480677]
[null,12,"Zone 12",4.8260148807496765,13.24840303899823,20.668534868135858,-2.1770810695989247,29.78248413685802,33.916191110485194,23.790815014136225]
[null,13,"Zone 13",3.9925158909334852,12.18806186267105,19.053275896219574,-2.1770810695989247,26.808505028447062,30.619160207690978,21.751419571689073]
[null,14,"Zone 14",3.900805921041945,13.062131147528008,20.401492253824046,-2.1770810695989247,28.494623572524663,32.574922023289474,23.449263643236325]
[null,15,"Zone 15",3.4953821133958187,16.799818110655341,24.643985411528352,-2.1770810695989247,34.473343861543846,39.402140943849517,29.186831586191566]
[null,16,"Zone 16",2.8927007322033558,5.2740527676095335,20.401492253824038,-2.1770810695989247,21.256055679751292,25.336354130516096,20.33403229126893]
[null,17,"Zone 17",2.9951201546313411,9.7605903550910167,16.519477019253483,-2.1770810695989247,21.842092984508017,25.145988388358713,18.246632091690966]
[null,18,"Zone 18",2.4174041152333072,8.9426294019993282,15.566044862861387,-2.1770810695989247,19.847262457522959,22.960471430095236,16.966015554062196]
[null,19,"Zone 19",2.6400992723642558,9.4320366699733977,16.177979959990907,-2.1770810695989247,20.951031506736779,24.186627498734957,17.773713558381342]
[null,20,"Zone 20",3.2041560684536425,6.6095041066701476,12.299355409547168,-2.1770810695989247,16.154162611828571,18.614033693738005,12.766075982616302]
[null,21,"Zone 21",2.810164890403267,6.772135348469396,12.592537522205909,-2.1770810695989247,16.124822117344589,18.643329621785771,13.124310591994742]
[null,22,"Zone 22",2.4584739079480391,7.9510568757177484,15.361350088811713,-2.1770810695989247,18.931318409972686,22.003588427735028,16.364691769499888]
[null,23,"Zone 23",2.4061691861187988,5.6901865561561964,9.9753914739188545,-2.1770810695989247,12.761550540579915,14.756628835363687,10.074385026782409]
[null,24,"Zone 24",1.8633757488558986,5.5349106938499402,9.6226425032089171,-2.1770810695989247,11.812337236904058,13.736865737545843,9.6595257111499677]
[null,25,"Zone 25",3.1119844121326188,11.899047242618348,0.50957407318018955,-2.1770810695989247,10.861800395172525,10.963715209808562,3.0921119006286042]
[null,26,"Zone 26",3.5772176806931988,3.4314087368148432,4.7113389948248567,-2.1770810695989247,7.9143347964060329,8.8566025953710046,3.9068214199518692]
[null,27,"Zone 27",2.3427846830951777,7.7867295569709372,0.5095740731801911,-2.1770810695989247,6.8027465176171553,6.9046613322531947,1.4471848263696412]
[null,28,"Zone 28",4.3850845998592121,1.6305784844174802,0.83622492147917937,-2.1770810695989247,4.1814462549776152,4.3486912392734514,-0.68862475435275305]
[null,29,"Zone 29",3.0284195540114167,0.93862740423750957,0.5095740731801901,-2.1770810695989247,2.009899666346652,2.1118144809826895,-1.2920560347237307]
[null,30,"Zone 30",0.74688280735131551,1.6061718150260265,8.8193275211519997E-2,-2.1770810695989247,-7.4706190057571842E-2,-5.7067535015267623E-2,-1.446419068376994]
[null,31,"Zone 31",2.9774997230420861,2.6722991611717668,0.5095740731801911,-2.1770810695989247,3.3459172409247278,3.4478320555607662,-0.59858733195002678]
[null,32,"Zone 32",3.2035217977794894,-1.1883894385387788,8.8193275211520802E-2,-2.1770810695989247,0.14628379751875853,0.1639224525610623,-2.5642435698029153]
[null,33,"Zone 33",1.8702887029943072,-2.2959170613986322,8.8193275211519997E-2,-2.1770810695989247,-2.0729713955543074,-2.0553327405120032,-3.0072546189468579]
[null,34,"Zone 34",-0.26193799696774189,3.1292310366532741,8.8193275211519997E-2,-2.1770810695989247,0.13492038292516906,0.15255903796747328,-0.83719537972609492]
[null,35,"Zone 35",-1.5711836004933364,2.5851044331076767,7.0481502900653345E-2,-2.1770810695989247,-1.623795921285597,-1.6096996207054663,-1.0725577934552006]
[null,36,"Zone 36",8.6685864685725011,-5.1404347059457178,0,-2.1770810695989247,2.3791576342170022,2.3791576342170022,-4.2332549519772122]
[null,37,"Zone 37",-5.3318806110120178,-4.2287311669721053,0,-2.1770810695989247,-10.891946614188628,-10.891946614188628,-3.8685735363877667]
[null,38,"Zone 38",-1.3593303637727083,0.95792929173073493,0,-2.1770810695989247,-2.7700679999870452,-2.7700679999870452,-1.7939093529066308]
[null,39,"Zone 39",-4.7417784218247814,4.2135316522981512,0,-2.1770810695989247,-3.5480341695851849,-3.5480341695851849,-0.4916684086796641]
[null,40,"Zone 40",-3.6684673233275102,2.8755528531165111,0,-2.1770810695989247,-3.5451061104332258,-3.5451061104332258,-1.0268599283523201]
[null,41,"Zone 41",-4.7902995932717092,3.445407579112977,0,-2.1770810695989247,-4.211054599580252,-4.211054599580252,-0.79891803795373373]
[null,42,"Zone 42",-3.3609745538038416,-2.2299233209482545,0,-2.1770810695989247,-7.3219942801613698,-7.3219942801613698,-3.0690503979782267]
[null,43,"Zone 43",0.13830247013035202,-3.6690510742387983,0,-2.1770810695989247,-4.9740194588596118,-4.9740194588596118,-3.644701499294444]
[null,44,"Zone 44",-3.8069873956762614,-0.57785616899453618,0,-2.1770810695989247,-6.4463534004708158,-6.4463534004708158,-2.4082235371967391]
[null,45,"Zone 45",-1.8428625618579193,-3.5271747516486651,0,-2.1770810695989247,-6.8416834327757758,-6.8416834327757758,-3.5879509702583907]
[null,46,"Zone 46",-1.0734758071724064,-7.4154041878919168,0,-2.1770810695989247,-9.1828802270848655,-9.1828802270848655,-5.1432427447556917]
[null,47,"Zone 47",2.2803226902059612,-5.6259351313800074,0,-2.1770810695989247,-4.3975064844969696,-4.3975064844969696,-4.4274551221509277]
[null,48,"Zone 48",5.1253644933728433,-5.7670352306798742,0,-2.1770810695989247,-1.6653447607699809,-1.6653447607699809,-4.4838951618708744]

{"sheet":"S7","index":39,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["Table S7 - Generation zone 1 tariffs with remote island links in the wider network (2025/26 model)",null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,null,null,null,null,"Example tariffs for a generator of each technology type:"]
[null,null,null,"System Peak","Shared \nYear Round","Not Shared Year Round","Residual","Conventional Carbon 80%","Conventional Low Carbon 80%","Intermittent 40%"]
[null,"Zone","Zone Name","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)"]
[null,1,"North Scotland",3.0951930000000001,24.100185,34.613540999999998,-3.367858,46.662019800000003,53.584727999999998,40.849460999999998]
[null,2,"East Aberdeenshire",3.5762900000000002,1.070859,34.224279000000003,-3.367858,28.444542400000003,35.289398200000008,31.284764600000003]
[null,3,"Western Highlands",3.264373,17.423949,25.140861000000001,-3.367858,33.948363000000001,38.976535200000001,28.742582600000006]
[null,4,"Skye and Lochalsh",3.3472919999999999,17.423949,31.660782000000001,-3.367858,39.247218800000013,45.579375200000001,35.262503600000002]
[null,5,"Eastern Grampian and Tayside",6.3033489999999999,13.652761999999999,21.459311,-3.367858,31.025149399999997,35.317011600000001,23.552557800000002]
[null,6,"Central Grampian",5.3357460000000003,13.721666000000001,21.560925000000001,-3.367858,30.193960800000006,34.506145799999999,23.681733399999999]
[null,7,"Argyll",5.2367879999999998,11.936661000000001,35.231194000000002,-3.367858,39.603214000000001,46.649452800000006,36.638000400000003]
[null,8,"The Trossachs",4.3130750000000004,11.936661000000001,18.901484,-3.367858,25.615733000000006,29.396029800000008,20.308290400000004]
[null,9,"Stirlingshire and Fife",3.1868979999999998,10.780429,17.494382000000002,-3.367858,22.438888800000001,25.937765200000001,18.438695600000003]
[null,10,"South West Scotlands",3.2735219999999998,10.864709,17.590399999999999,-3.367858,22.6697512,26.187831199999998,18.568425599999998]
[null,11,"Lothian and Borders",3.5300289999999999,10.864709,10.3423,-3.367858,17.127778200000002,19.196238200000003,11.320325599999999]
[null,12,"Solway and Cheviot",2.8881389999999998,7.8488600000000002,10.427308999999999,-3.367858,14.141216200000001,16.226678,10.198995]
[null,13,"North East England",3.739236,5.9652859999999999,5.6760460000000004,-3.367858,9.6844435999999998,10.819652799999998,4.6943023999999998]
[null,14,"North Lancashire and The Lakes",2.581054,5.9652859999999999,3.162757,-3.367858,6.5156304000000009,7.1481817999999997,2.1810133999999994]
[null,15,"South Lancashire, Yorkshire and Humber",4.7685760000000004,2.6695669999999998,8.1877000000000005E-2,-3.367858,3.6018732,3.6182486000000011,-2.2181541999999999]
[null,16,"North Midlands and North Wales",3.3904700000000001,2.4318650000000002,-4.2042000000000003E-2,-3.367858,1.9344704000000004,1.9260619999999999,-2.437154]
[null,17,"South Lincolnshire and North Norfolk",0.210896,2.5196999999999998,-3.7918E-2,-3.367858,-1.1715363999999999,-1.1791200000000002,-2.3978960000000002]
[null,18,"Mid Wales and The Midlands",1.074678,3.2319420000000001,-2.7836E-2,-3.367858,0.27010479999999992,0.26453760000000015,-2.1029171999999998]
[null,19,"Anglesey and Snowdon",3.3947600000000002,3.9137729999999999,-4.2042000000000003E-2,-3.367858,3.1242868000000001,3.1158783999999997,-1.8443907999999998]
[null,20,"Pembrokeshire",9.5502420000000008,-5.6108729999999998,0,-3.367858,1.6936856000000011,1.6936856000000011,-5.6122072000000003]
[null,21,"South Wales & Gloucester",5.4526250000000003,-6.0660249999999998,0,-3.367858,-2.7680530000000001,-2.7680530000000001,-5.7942680000000006]
[null,22,"Cotswold",2.6590880000000001,3.8529960000000001,-10.168283000000001,-3.367858,-5.7609995999999999,-7.7946562000000004,-11.9949426]
[null,23,"Central London",-5.8741510000000003,3.8529960000000001,-1.847942,-3.367858,-7.6379657999999999,-8.0075542000000013,-3.6746015999999999]
[null,24,"Essex and Kent",-3.5265569999999999,3.8529960000000001,0,-3.367858,-3.8120181999999998,-3.8120181999999998,-1.8266595999999999]
[null,25,"Oxfordshire, Surrey and Sussex",-0.945766,-2.6516959999999998,0,-3.367858,-6.4349807999999999,-6.4349807999999999,-4.4285364000000005]
[null,26,"Somerset and Wessex",-1.9878389999999999,-4.3750499999999999,0,-3.367858,-8.8557370000000013,-8.8557370000000013,-5.1178780000000001]
[null,27,"West Devon and Cornwall",-1.1710849999999999,-8.4798329999999993,0,-3.367858,-11.322809400000001,-11.322809400000001,-6.7597912000000004]

{"sheet":"S8","index":40,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["Table S8 -  Indicative wider tariffs for the three remote islands generation zones (2025/26 model)",null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,null,null,null,null,"Example tariffs for a generator of each technology type:"]
[null,null,null,"System Peak","Shared \nYear Round","Not Shared Year Round","Residual","Conventional Carbon 80%","Conventional Low Carbon 80%","Intermittent 40%"]
[null,"Zone","Zone Name","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)","Tariff\n(£/kW)"]
[null,"0_1","Orkney",2.8229457718518098,18.790391696938585,104.65151066300523,-2.9825351232417225,98.593932536565148,119.52423466916619,109.18513221853894]
[null,"0_2","Shetland",1.8363918841365807,18.790391696938585,80.679698218110829,-2.9825351232417225,78.429928692934396,94.565868336556562,85.213319773644542]
[null,"0_3","Western Isles",3.1366135012667513,18.790391696938585,102.471173359967,-2.9825351232417225,97.16333042354951,117.65756509554291,107.00479491550071]
[null,1,"North Scotland",3.0951927872342098,18.790391696938585,27.04156865592887,-2.9825351232417225,36.778225946286454,42.186539677472226,31.57519021146258]
[null,2,"East Aberdeenshire",3.5762900968231195,8.2535690983800034,27.04156865592887,-2.9825351232417225,28.829865177028498,34.238178908214266,27.360461172039152]
[null,3,"Western Highlands",3.2643726639781452,17.42394908239951,25.140860828185573,-2.9825351232417225,34.333685469204489,39.361857634841606,29.127905337903659]
[null,4,"Skye and Lochalsh",3.3472923095481932,17.42394908239951,31.660781666415307,-2.9825351232417225,39.632541785358328,45.964698118641387,35.647826176133385]
[null,5,"Eastern Grampian and Tayside",6.3033487712897793,13.652761633941177,21.459311188462699,-2.9825351232417225,31.410471905971161,35.702334143663698,23.937880718797448]
[null,6,"Central Grampian",5.335745805066745,13.721666426416416,21.560925171562864,-2.9825351232417225,30.579283960208446,34.89146899452102,24.067056618887708]
[null,7,"Argyll",5.2367881630080841,11.936660808724264,35.231194380681913,-2.9825351232417225,39.9885371912913,47.034776067427686,37.02332358092989]
[null,8,"The Trossachs",4.3130750841162611,11.936660808724264,18.901484380758205,-2.9825351232417225,26.001056112460514,29.781352988612152,20.69361358100619]
[null,9,"Stirlingshire and Fife",3.1868980513820486,10.780429181560864,17.494381999182128,-2.9825351232417225,22.824211872734722,26.323088272571145,18.824018548564752]
[null,10,"South West Scotlands",3.2735215886265339,10.86470884704187,17.590400277573028,-2.9825351232417225,23.055073765076735,26.573153820591337,18.953748693148054]
[null,11,"Lothian and Borders",3.5300294348461581,10.86470884704187,10.342299959839195,-2.9825351232417225,17.513101357109289,19.581561349077131,11.705648375414221]
[null,12,"Solway and Cheviot",2.8881393300625136,7.8488596210450803,10.42730850765256,-2.9825351232417225,14.526538709778906,16.612000411309417,10.584317232828869]
[null,13,"North East England",3.7392356022551216,5.9652863732956849,5.6760463442770668,-2.9825351232417225,10.0697666530716,11.204975921927014,5.0796257703536174]
[null,14,"North Lancashire and The Lakes",2.5810537046729864,5.9652863732956849,3.1627565615012005,-2.9825351232417225,6.9009529292687724,7.5335042415690125,2.5663359875777521]
[null,15,"South Lancashire, Yorkshire and Humber",4.7685756792399081,2.6695671087420423,8.1876965737942606E-2,-2.9825351232417225,3.9871958155821736,4.0035712087297615,-1.832831314006963]
[null,16,"North Midlands and North Wales",3.3904697471189129,2.4318647195312555,-4.2041948360497676E-2,-2.9825351232417225,2.3197928408137973,2.3113844511416972,-2.0518311837897181]
[null,17,"South Lincolnshire and North Norfolk",0.21089573425330846,2.5197001451300136,-3.7918069387089408E-2,-2.9825351232417225,-0.78621372839407444,-0.79379734227149212,-2.0125731345768063]
[null,18,"Mid Wales and The Midlands",1.0746783821964732,3.2319416318023086,-2.7836228033145699E-2,-2.9825351232417225,0.655427581970081,0.64986033636345164,-1.7175946985539448]
[null,19,"Anglesey and Snowdon",3.3947602101533301,3.9137727879940658,-4.2041948360497676E-2,-2.9825351232417225,3.509609758618462,3.5012013689463628,-1.4590679564045939]
[null,20,"Pembrokeshire",9.5502419644246039,-5.6108726396066384,0,-2.9825351232417225,2.0790087294975703,2.0790087294975703,-5.2268841790843776]
[null,21,"South Wales & Gloucester",5.4526254216699384,-6.0660254978152484,0,-2.9825351232417225,-2.3827300998239829,-2.3827300998239829,-5.4089453223678223]
[null,22,"Cotswold",2.6590879756384473,3.8529962423120416,-10.168282837606512,-2.9825351232417225,-5.3756764238388515,-7.409332991360154,-11.609619463923417]
[null,23,"Central London",-5.8741506649023743,3.8529962423120416,-1.8479417855851026,-2.9825351232417225,-7.252642222762546,-7.6222305798795666,-3.2892784119020084]
[null,24,"Essex and Kent",-3.5265565501953273,3.8529962423120416,0,-2.9825351232417225,-3.4266946795874165,-3.4266946795874165,-1.4413366263169058]
[null,25,"Oxfordshire, Surrey and Sussex",-0.94576630269204853,-2.6516962096453525,0,-2.9825351232417225,-6.0496583936500539,-6.0496583936500539,-4.0432136070998634]
[null,26,"Somerset and Wessex",-1.9878392784229753,-4.3750502369152775,0,-2.9825351232417225,-8.4704145911969206,-8.4704145911969206,-4.7325552180078336]
[null,27,"West Devon and Cornwall",-1.1710846243991155,-8.4798334613161241,0,-2.9825351232417225,-10.937486516693738,-10.937486516693738,-6.3744685077681726]

{"sheet":"T32","index":41,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[11,3,13,3],[11,4,13,4]]}
["Table 32 - 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","Remove demand residual charges from generation and storage","April 2021 if approved"]
[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","Approved and will adjust 21/22 revenue."]
[null,"CMP316","TNUoS Arrangements for Co-located Generation Sites ","Develop a cost-reflective TNUoS arrangement for generation sites with multiple technology types","to be confirmed"]
[null,"CMP317 & CMP327","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, and setting generation residual tariff to 0"," April 2021, if approved"]
[null,"CMP324 & CMP325","Generation Re-zoning","Revise TNUoS generation zoning methodology"," April 2021, if approved"]
[null,"CMP330","Allowing new Transmission Connected parties to build Connection Assets greater than 2km in length","Change CUSC section 14 to enable connection assets greater than 2km in length","TBC"]
[null,"CMP331","Option to replace generic Annual Load Factors (ALFs) with site specific ALFs","Introduce an option for site specific ALFs","TBC"]
[null,"CMP334","Transmission Demand Residual – consequential definition changes (TCR)","Replacing TNUoS demand residual tariff with fixed p/site/day charge for final demand users","April 2022, if approved"]
[null,"CMP335/6","CMP335: Transmission Demand Residual - Billing and consequential changes to CUSC Section 3 and 11 (TCR)’ & CMP336 'Transmission Demand Residual - Billing and consequential changes to CUSC Section 14 (TCR)"]
[null,"CMP340/343","Transmission Demand Residual bandings and allocation for 1 April 2022 implementation (TCR)"]
[null,"CMP344","Clarification of Transmission Licensee revenue recovery and the treatment of revenue adjustments in the Charging Methodology","Fixing the TNUoS revenue at each onshore price control period for onshore TOs, and at the point of asset transfer for OFTOs. ","April 2021, if approved"]
[]
[null,"* We are aware of some CUSC mods that will affect TNUoS. As their impacts are in a small or localised way, they may not be included in our forecast or in the list."]

{"sheet":"T33","index":42,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5]]}
["Table 33 – Elements of the demand location tariff for 2021/22",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-1.5595011507915448,-29.948864307888321,46.554084744110241]
[null,2,"Southern Scotland",-2.5641593849484448,-21.500594660785886,46.554084744110241]
[null,3,"Northern",-3.2410218412225977,-8.2483440276801012,46.554084744110241]
[null,4,"North West",-2.185331135434033,-3.1744172998080979,46.554084744110241]
[null,5,"Yorkshire",-2.329009810188488,-1.7001302094634743,46.554084744110241]
[null,6,"N Wales & Mersey",-2.4767666037485854,-0.78225946441627792,46.554084744110241]
[null,7,"East Midlands",-2.2697413162680893,1.9274240404436804,46.554084744110241]
[null,8,"Midlands",-2.1606022784483687,3.0737940815717515,46.554084744110241]
[null,9,"Eastern",1.3759790911506937,6.7568756356930521E-2,46.554084744110241]
[null,10,"South Wales",-6.2701570847556525,4.9906766603371606,46.554084744110241]
[null,11,"South East",4.1338429045219334,0.48632780671511033,46.554084744110241]
[null,12,"London",5.7616758896060141,0.93968565115541303,46.554084744110241]
[null,13,"Southern",2.1295598587618843,3.9475122206860829,46.554084744110241]
[null,14,"South Western",-0.40992471794746088,5.7852143553789457,46.554084744110241]

{"sheet":"T34","index":43,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5],[0,5,2,5]]}
["Table 34 – Elements of the demand location tariff for 2022/23",null,null,null,null,"Exluded from 2022/23 due to TDR",null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-2.1208483251445709,-30.537605248301865,56.086018903064151]
[null,2,"Southern Scotland",-2.9310545066949212,-22.128797690900555,56.086018903064151]
[null,3,"Northern",-3.4401058886740152,-8.8531585120337599,56.086018903064151]
[null,4,"North West",-2.3434041855025498,-3.5799613032159723,56.086018903064151]
[null,5,"Yorkshire",-2.5653858372613039,-2.0129882176112299,56.086018903064151]
[null,6,"N Wales & Mersey",-2.6098685103745765,-1.1522768121891476,56.086018903064151]
[null,7,"East Midlands",-2.3019070485576991,1.8113194831419384,56.086018903064151]
[null,8,"Midlands",-2.3585153825298772,3.0022479030802796,56.086018903064151]
[null,9,"Eastern",1.4969909926075202,8.1106164060625388E-3,56.086018903064151]
[null,10,"South Wales",-6.3792400729679439,5.0518454399355388,56.086018903064151]
[null,11,"South East",4.2668066150512853,0.46264998929437778,56.086018903064151]
[null,12,"London",5.967226605935676,0.88886695421796158,56.086018903064151]
[null,13,"Southern",2.225904669296328,4.0432161394905606,56.086018903064151]
[null,14,"South Western",-0.3135485503642223,5.8495552596942542,56.086018903064151]

{"sheet":"T35","index":44,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5],[0,5,2,5]]}
["Table 35 – Elements of the demand location tariff for 2023/24",null,null,null,null,"Exluded from 2022/23 due to TDR",null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-1.9736558775717832,-32.337054861764628,57.612198809291819]
[null,2,"Southern Scotland",-2.7518775838922731,-23.512261331488553,57.612198809291819]
[null,3,"Northern",-2.8336073256080883,-9.8628485956352421,57.612198809291819]
[null,4,"North West",-2.2444147934065257,-3.9505815719656181,57.612198809291819]
[null,5,"Yorkshire",-2.1254616294041724,-2.6516125851496768,57.612198809291819]
[null,6,"N Wales & Mersey",-3.2144323150549265,-0.79442895619679577,57.612198809291819]
[null,7,"East Midlands",-2.0111490446538931,1.4762144716593044,57.612198809291819]
[null,8,"Midlands",-2.5024414714179941,2.9302424510011593,57.612198809291819]
[null,9,"Eastern",1.9164269969364187,-0.3384572990321032,57.612198809291819]
[null,10,"South Wales",-6.8514366688364294,5.0457879963183689,57.612198809291819]
[null,11,"South East",3.977461878255204,0.51209296636338197,57.612198809291819]
[null,12,"London",5.6741323478825816,1.5074283112895501,57.612198809291819]
[null,13,"Southern",2.0198547794468227,4.1131357565057103,57.612198809291819]
[null,14,"South Western",-0.75586326091322398,5.9696841754165408,57.612198809291819]

{"sheet":"T36","index":45,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5],[0,5,2,5]]}
["Table 36 – Elements of the demand location tariff for 2024/25",null,null,null,null,"Exluded from 2022/23 due to TDR",null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-0.5298582993101173,-35.026237596558801,60.971369824172434]
[null,2,"Southern Scotland",-2.0167064162997903,-25.279105407269817,60.971369824172434]
[null,3,"Northern",-2.6221865396193822,-10.80000073838969,60.971369824172434]
[null,4,"North West",-1.5679019225875011,-5.0185575930767792,60.971369824172434]
[null,5,"Yorkshire",-1.6257266340390957,-3.518908729314786,60.971369824172434]
[null,6,"N Wales & Mersey",-1.6842646175099807,-2.4961217672127556,60.971369824172434]
[null,7,"East Midlands",-1.9186414796963425,1.3451283026935439,60.971369824172434]
[null,8,"Midlands",-1.8065123339909914,2.4531642946318879,60.971369824172434]
[null,9,"Eastern",0.92949484424079631,-0.18866787375526553,60.971369824172434]
[null,10,"South Wales",-6.5586345458040887,5.6215679062855575,60.971369824172434]
[null,11,"South East",3.4376978201205617,1.2545862047377179,60.971369824172434]
[null,12,"London",4.4678343192722636,1.6231792250143369,60.971369824172434]
[null,13,"Southern",1.6938922134002745,4.846168577364014,60.971369824172434]
[null,14,"South Western",-0.26242622045869918,7.0044979518258694,60.971369824172434]

{"sheet":"T37","index":46,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,1,5,1],[3,2,5,2],[3,3,3,5],[0,5,2,5]]}
["Table 37 – Elements of the demand location tariff for 2025/26",null,null,null,null,"Exluded from 2022/23 due to TDR",null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","Gross Half-Hourly Demand Tariff"]
[null,null,null,"Peak Security Transport","Year Round Transport","Residual"]
[null,null,null,"(£/kW)","(£/kW)","(£/kW)"]
[null,1,"Northern Scotland",-1.9970044616798313,-35.604403192981017,63.525869719995498]
[null,2,"Southern Scotland",-3.0894734801028219,-25.494838219022473,63.525869719995498]
[null,3,"Northern",-3.8026688088922693,-10.020174271855453,63.525869719995498]
[null,4,"North West",-2.0809377250910521,-5.1105298739537872,63.525869719995498]
[null,5,"Yorkshire",-2.8128201403451585,-2.8074565840734449,63.525869719995498]
[null,6,"N Wales & Mersey",-2.1805379647422409,-2.7041874260296672,63.525869719995498]
[null,7,"East Midlands",-2.3038996160830876,1.342850927317365,63.525869719995498]
[null,8,"Midlands",-2.0851159879305059,2.0779685028584218,63.525869719995498]
[null,9,"Eastern",1.4547828580672137,-0.42715528989264512,63.525869719995498]
[null,10,"South Wales",-5.8076373689422844,6.147007142445978,63.525869719995498]
[null,11,"South East",4.020667477452613,0.92558083723385343,63.525869719995498]
[null,12,"London",5.5981627977968937,1.8735607043977502,63.525869719995498]
[null,13,"Southern",2.0406722684555323,4.5471511689058142,63.525869719995498]
[null,14,"South Western",0.21299109423059784,7.0322875036359189,63.525869719995498]

{"sheet":"T38","index":47,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,1,4,2]]}
["Table 38 - Demand HH locational tariffs (2021/22 Forecast variation)",null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Demand Zone",null,"2021/22 March","2021/22 March","2021/22 August","2021/22 August (£/kW)","Changes"]
[null,null,null,"Peak (£/kW)","Year Round (£/kW)","Peak (£/kW)","Year Round (£/kW)","Peak (£/kW)","Year Round (£/kW)"]
[null,1,"Northern Scotland",-1.7553984902536774,-30.047578985018109,-1.5595011507915448,-29.948864307888321,0.19589733946213261,9.8714677129787987E-2]
[null,2,"Southern Scotland",-2.6606253797048827,-21.332921394379266,-2.5641593849484448,-21.500594660785886,9.6465994756437912E-2,-0.16767326640662006]
[null,3,"Northern",-3.4321209508657047,-8.1793429794887125,-3.2410218412225977,-8.2483440276801012,0.19109910964310695,-6.9001048191388747E-2]
[null,4,"North West",-1.3516517800341721,-3.6116172381784275,-2.185331135434033,-3.1744172998080979,-0.83367935539986093,0.43719993837032955]
[null,5,"Yorkshire",-2.477629492150351,-1.6337757465667777,-2.329009810188488,-1.7001302094634743,0.14861968196186304,-6.6354462896696553E-2]
[null,6,"N Wales & Mersey",-2.2057603286250522,-0.4785558656159884,-2.4767666037485854,-0.78225946441627792,-0.27100627512353315,-0.30370359880028952]
[null,7,"East Midlands",-2.3216816803571327,1.8890239079843048,-2.2697413162680893,1.9274240404436804,5.1940364089043456E-2,3.840013245937568E-2]
[null,8,"Midlands",-1.7687730460104147,2.8943641425610322,-2.1606022784483687,3.0737940815717515,-0.39182923243795398,0.17942993901071924]
[null,9,"Eastern",1.4476737907029389,0.31312555785787644,1.3759790911506937,6.7568756356930521E-2,-7.1694699552245167E-2,-0.24555680150094591]
[null,10,"South Wales",-6.4730500913828228,4.9473335036052122,-6.2701570847556525,4.9906766603371606,0.20289300662717036,4.334315673194844E-2]
[null,11,"South East",3.8729360834273341,0.79124715035643789,4.1338429045219334,0.48632780671511033,0.26090682109459928,-0.30491934364132756]
[null,12,"London",5.9510355342339087,1.6788805653047041,5.7616758896060141,0.93968565115541303,-0.18935964462789467,-0.73919491414929106]
[null,13,"Southern",1.8982141462504418,4.1049323492068419,2.1295598587618843,3.9475122206860829,0.23134571251144243,-0.15742012852075904]
[null,14,"South Western",-0.6617982898912157,5.8327319775126565,-0.40992471794746088,5.7852143553789457,0.25187357194375481,-4.7517622133710802E-2]

{"sheet":"T39","index":48,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,1,4,2],[3,3,3,5],[3,6,3,8],[3,9,3,11]]}
["Table 39 - Breakdown of EET (2021/22 Forecast Variation)",null,null,null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Demand Zone",null,"2021/22 March",null,null,"2021/22 August",null,null,"Changes"]
[null,null,null,"Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)","Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)","Locational (£/kW)","AGIC (£/kW)","Phased Residual (£/kW)"]
[null,1,"Northern Scotland",-31.802977475271788,3.5135649999999998,0,-31.508365458679865,2.2878799999999999,0,0.29461201659192326,-1.2256849999999999,0]
[null,2,"Southern Scotland",-23.993546774084148,3.5135649999999998,0,-24.064754045734333,2.2878799999999999,0,-7.1207271650184367E-2,-1.2256849999999999,0]
[null,3,"Northern",-11.611463930354418,3.5135649999999998,0,-11.489365868902699,2.2878799999999999,0,0.12209806145171953,-1.2256849999999999,0]
[null,4,"North West",-4.9632690182125998,3.5135649999999998,0,-5.359748435242131,2.2878799999999999,0,-0.39647941702953116,-1.2256849999999999,0]
[null,5,"Yorkshire",-4.1114052387171292,3.5135649999999998,0,-4.0291400196519618,2.2878799999999999,0,8.2265219065167372E-2,-1.2256849999999999,0]
[null,6,"N Wales & Mersey",-2.6843161942410405,3.5135649999999998,0,-3.2590260681648635,2.2878799999999999,0,-0.574709873923823,-1.2256849999999999,0]
[null,7,"East Midlands",-0.43265777237282799,3.5135649999999998,0,-0.34231727582440885,2.2878799999999999,0,9.0340496548419136E-2,-1.2256849999999999,0]
[null,8,"Midlands",1.1255910965506175,3.5135649999999998,0,0.91319180312338277,2.2878799999999999,0,-0.21239929342723474,-1.2256849999999999,0]
[null,9,"Eastern",1.7607993485608153,3.5135649999999998,0,1.4435478475076242,2.2878799999999999,0,-0.31725150105319111,-1.2256849999999999,0]
[null,10,"South Wales",-1.5257165877776107,3.5135649999999998,0,-1.2794804244184919,2.2878799999999999,0,0.2462361633591188,-1.2256849999999999,0]
[null,11,"South East",4.6641832337837723,3.5135649999999998,0,4.6201707112370434,2.2878799999999999,0,-4.4012522546728938E-2,-1.2256849999999999,0]
[null,12,"London",7.6299160995386126,3.5135649999999998,0,6.7013615407614271,2.2878799999999999,0,-0.92855455877718551,-1.2256849999999999,0]
[null,13,"Southern",6.0031464954572833,3.5135649999999998,0,6.0770720794479676,2.2878799999999999,0,7.3925583990684274E-2,-1.2256849999999999,0]
[null,14,"South Western",5.1709336876214405,3.5135649999999998,0,5.3752896374314849,2.2878799999999999,0,0.20435594981004446,-1.2256849999999999,0]

{"sheet":"T40","index":49,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2],[2,3,2,7],[2,8,2,12],[18,1,18,2]]}
["Table 40 - Demand Profiles (2021/22 Forecast Variation)",null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[null,"Zone","Zone Name","2021/22 March","2021/22 March","2021/22 March","2021/22 March","2021/22 March","2021/22 August","2021/22 August","2021/22 August","2021/22 August","2021/22 August"]
[null,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)"]
[null,1,"Northern Scotland",197.66365300000007,1457.2632267232832,444.98166288343077,0.74324362936120003,1232.7648209164399,166.85119000000009,1464.6336839757901,435.09999055976203,0.7571445893643014,1375.3504031294199]
[null,2,"Southern Scotland",2398.9954409999996,3343.2865577993934,1228.9408085339742,1.6399889800491101,633.91906416677898,2313.9954409999996,3335.4640144417199,1191.2411661116719,1.6551290592861221,576.63496816867803]
[null,3,"Northern",2031,2509.3321789805204,1055.6188832468147,1.16603808585379,484.389903948604,2046,2496.8238279051902,1032.0405131475279,1.1788084153408753,487.16021679626198]
[null,4,"North West",2869,3927.1535072228021,1501.2132009114371,1.9135129719781401,367.90934855854402,2881,3931.4538400402103,1470.4954256244812,1.9466438855697703,440.60623134209595]
[null,5,"Yorkshire",3984,3736.0375910414532,1594.3924779700371,1.7401641045767999,683.63093000633103,4002,3748.3741073923297,1541.4499877212359,1.785082868506324,782.57670229284508]
[null,6,"N Wales & Mersey",2788,2567.6573602630365,1052.9393453812072,1.2136385506177001,561.74590202461309,2841,2557.8730635100401,1008.249955921308,1.2439976199471425,625.38738209890494]
[null,7,"East Midlands",5279,4552.7427237672946,1799.93962679471,2.1613962580653601,534.43041860676703,5445,4580.8800460106004,1745.0379746389638,2.2221995245757697,584.70241742099211]
[null,8,"Midlands",4433,4139.6086838740139,1597.6539840966648,1.96651824418632,227.70941151756398,4445,4154.7469118581403,1559.6130830678765,2.0089276018315427,267.80509813964096]
[null,9,"Eastern",5601,6267.9531606653436,2092.6739511009869,3.0671277339022698,640.31019559819299,5672,6267.9535722855398,2013.4571876300215,3.1049397463395301,620.07345221995399]
[null,10,"South Wales",1604,1774.562794097661,815.47610836926322,0.826872392934209,368.23367462085599,1642,1777.73650336736,798.86102470623712,0.84260574229590102,419.06590145965697]
[null,11,"South East",3194,3794.8671427611071,1168.8635364607617,1.8965112829641999,322.156008510476,3217,3829.8731680287301,1155.18073557087,1.937954866575194,353.73837952197601]
[null,12,"London",5056,4080.0746420983992,2261.1071382587406,1.8042872302774,124.01740875262,5171,4081.9855757434602,2166.9712120293671,1.8274250034738151,126.93379070643601]
[null,13,"Southern",7178,5340.0467974721378,2054.922846192067,2.5530734144660499,386.24445886719099,7684,5383.5364303701499,2013.6030591365106,2.6100964812319432,394.10731702267498]
[null,14,"South Western",2151,2537.3057059024713,762.22028848985042,1.2783470511785899,252.49317055673899,2167,2544.1991951139998,735.1638409589807,1.3125774299402138,258.77756399361203]
[null,"Total",null,48764.659094000002,50027.892072668918,19430.943858689949,23.970719930411136,6819.9547166517168,49693.846631,50155.533940043264,18866.465156824815,24.433532834278441,7312.9198243131468]

{"sheet":"T41","index":50,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Table 41 - Generic Annual Load Factors",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Technology","Generic ALF"]
[null,"Gas_Oil",3.9350000000000001E-3]
[null,"Pumped_Storage",0.102893]
[null,"Tidal",0.189]
[null,"Biomass",0.39838699999999999]
[null,"Wave",0.31]
[null,"Onshore_Wind",0.35665999999999998]
[null,"CCGT_CHP",0.50946999999999998]
[null,"Hydro",0.41788599999999998]
[null,"Offshore_Wind",0.48320400000000002]
[null,"Coal",0.27737200000000001]
[null,"Nuclear",0.77564500000000003]

{"sheet":"T42","index":51,"n_rows":400,"n_cols":10,"rows_kept":400,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["Table 42 - Contracted generation TEC",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Generator","Technology","Nodes","Zone","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,"Aquind Interconnector","Interconnectors","LOVE40",25,0,2000,2000,2000,2000]
[null,"Auchencrosh (interconnector CCT)","Interconnectors","AUCH20",10,490,990,990,990,990]
[null,"Britned","Interconnectors","GRAI40",24,1200,1200,1200,1200,1200]
[null,"Cronos","Interconnectors","KEMS40",24,0,0,0,0,1400]
[null,"East West Interconnector","Interconnectors","CONQ40",16,505,505,505,505,505]
[null,"ElecLink","Interconnectors","SELL40",24,1000,1000,1000,1000,1000]
[null,"EuroLink","Interconnectors","LEIS40",18,0,0,0,1600,1600]
[null,"FAB Link Interconnector","Interconnectors","EXET40",26,0,0,0,0,1400]
[null,"Greenlink","Interconnectors","PEMB40",20,0,504,504,504,504]
[null,"Gridlink Interconnector","Interconnectors","KINO40",24,0,0,0,1500,1500]
[null,"IFA Interconnector","Interconnectors","SELL40",24,2000,2000,2000,2000,2000]
[null,"IFA2 Interconnector","Interconnectors","CHIL40",26,1100,1100,1100,1100,1100]
[null,"MARES","Interconnectors","BODE40",16,0,0,0,0,750]
[null,"Nemo Link","Interconnectors","RICH40",24,2040,2040,2040,2040,2040]
[null,"NeuConnect Interconnector","Interconnectors","GRAI40",24,0,0,1400,1400,1400]
[null,"NorthConnect","Interconnectors","PEHE40",2,0,0,0,1400,1400]
[null,"NS Link","Interconnectors","BLYT4A",13,1400,1400,1400,1400,1400]
[null,"Viking Link Denmark Interconnector","Interconnectors","BICF4A",17,0,1500,1500,1500,1500]
[null,"A'Chruach Wind Farm","Wind Onshore","ACHR1R",7,43,43,43,43,43]
[null,"Aberarder Wind Farm","Wind Onshore","ABED10",1,49.99,49.99,49.99,49.99,49.99]
[null,"Aberdeen Offshore Wind Farm","Wind Offshore","ABBA10",1,95.5,95.5,95.5,95.5,95.5]
[null,"Abergelli Power Limited","OCGT","SWAN20_SPM",21,0,299,299,299,299]
[null,"Aberthaw","Coal","ABTH20",21,1610,1610,1610,1610,1610]
[null,"Aberthaw (Tertiary)","Wind Onshore","ABTH20",21,0,0,0,57,57]
[null,"Afton Wind Farm","Wind Onshore","BLAH10",10,50,50,50,50,50]
[null,"Aigas (part of the Beauly Cascade)","Hydro","AIGA1Q",1,20,20,20,20,20]
[null,"Aikengall IIa Wind Farm","Wind Onshore","WDOD10",11,81.2,81.2,81.2,81.2,81.2]
[null,"Aikengall II Windfarm","Wind Onshore","WDOD10",11,63.8,63.8,63.8,63.8,63.8]
[null,"Alverdiscott","Pump Storage","ALVE4A",27,0,0,49.9,49.9,49.9]
[null,"An Suidhe Wind Farm, Argyll (SRO)","Wind Onshore","ANSU10",7,19.3,19.3,19.3,19.3,19.3]
[null,"Arecleoch","Wind Onshore","AREC10",10,114,114,114,114,114]
[null,"Arecleoch Windfarm Extension","Wind Onshore","AREC10",10,0,0,0,0,72.8]
[null,"Axminster","Pump Storage","AXMI40_SEP",26,0,49.9,49.9,49.9,49.9]
[null,"Axminster Tertiary","Pump Storage","AXMI40_SEP",26,0,49.9,49.9,49.9,49.9]
[null,"Bad a Cheo Wind Farm","Wind Onshore","MYBS11",1,26.65,26.65,26.65,26.65,26.65]
[null,"Baglan Bay","CCGT","BAGB20",21,552,593,593,593,593]
[null,"Barrow Offshore Wind Farm","Wind Offshore","HEYS40",14,90,90,90,90,90]
[null,"Beatrice Wind Farm","Wind Offshore","BLHI40",1,588,588,588,588,588]
[null,"Beaw Field Wind Farm","Wind Onshore","BEWF10",1,0,0,0,72,72]
[null,"Beinneun Wind Farm","Wind Onshore","BEIN10",3,109,109,109,109,109]
[null,"Beinn Tharsuinn Extension","Wind Onshore","FYRI2J",1,0,0,0,44.8,44.8]
[null,"Benbrack Wind Farm","Wind Onshore","KEOO10",10,0,0,72,72,72]
[null,"Bhlaraidh Extension Wind Farm","Wind Onshore","BHLA10",3,0,0,0,100.8,100.8]
[null,"Bhlaraidh Wind Farm","Wind Onshore","BHLA10",3,108,108,108,108,108]
[null,"Blackcraig Wind Farm","Wind Onshore","BLCW10",10,52.9,52.9,52.9,52.9,52.9]
[null,"Blacklaw","Wind Onshore","BLKL10",11,118,118,118,118,118]
[null,"Blacklaw Extension","Wind Onshore","BLKX10",11,60,60,60,60,60]
[null,"Bolney","Pump Storage","BOLN40",25,0,49.9,49.9,49.9,49.9]
[null,"Bolney (tertiary)","Wind Onshore","BOLN40",25,0,0,0,57,57]
[null,"Braintree","Pump Storage","BRAI4A",18,0,0,0,49.9,49.9]
[null,"Braintree (Tertiary)","Wind Onshore","BRAI4A",18,0,0,0,0,49.9]
[null,"Bramford (Tertiary PP)","Pump Storage","BRFO40",18,49.9,49.9,49.9,49.9,49.9]
[null,"Bramford Tertiary","Wind Onshore","BRFO40",18,0,0,0,57,57]
[null,"Bramley (tertiary)","Wind Onshore","BRLE40",25,0,0,0,57,57]
[null,"Bredbury","Pump Storage","BRED20",16,0,49.9,49.9,49.9,49.9]
[null,"Bridgwater (tertiary)","Wind Onshore","BRWA40",26,0,0,0,57,57]
[null,"Broken Cross Windfarm","Wind Onshore","COAL10",11,0,0,48,48,48]
[null,"Burbo Bank Extension Offshore Wind Farm","Wind Offshore","BODE40",16,258,258,258,258,258]
[null,"Burwell (Tertiary)","Pump Storage","BURW40",18,49.9,49.9,49.9,49.9,49.9]
[null,"Bustleholme","Pump Storage","BUST20",18,49.9,49.9,49.9,49.9,49.9]
[null,"Capenhurst Gas","CCGT","CAPE20",16,0,49.5,49.5,49.5,49.5]
[null,"Carraig Gheal Wind Farm","Wind Onshore","FERO10",7,46,46,46,46,46]
[null,"Carrington","Pump Storage","CARR20",16,0,49.9,49.9,49.9,49.9]
[null,"Carrington Power Station","CCGT","CARR40",16,910,910,910,910,910]
[null,"CDCL","CCGT","COTT40",16,445,445,445,445,445]
[null,"Chirmorie Wind Farm","Wind Onshore","MAHI10",10,0,0,80,80,80]
[null,"Clash Gour","Wind Onshore","CLGO20",1,0,0,0,210,210]
[null,"Clashindarroch Extension","Wind Onshore","CAIN20",1,0,0,37.5,37.5,37.5]
[null,"Clauchrie Windfarm","Wind Onshore","MAHI20",10,0,0,0,0,84]
[null,"Cleve Hill Solar Park","Wind Onshore","CLEH40",24,0,350,350,350,350]
[null,"Cloiche Wind Farm","Wind Onshore","MELG10",5,0,0,0,0,200]
[null,"Clunie (part of the Clunie Cascade)","Hydro","CLUN1S",5,61.2,61.2,61.2,61.2,61.2]
[null,"Clyde North","Wind Onshore","CLYN2Q",11,374.5,374.5,374.5,374.5,374.5]
[null,"Clyde South","Wind Onshore","CLYS2R",11,128.80000000000001,128.80000000000001,128.80000000000001,128.80000000000001,128.80000000000001]
[null,"Codling Park Wind Farm","Wind Offshore","PENT40",19,0,0,0,1000,1000]
[null,"Coire Glas Pumped Storage","Pump Storage","COGL40",3,0,0,0,0,612]
[null,"Connahs Quay","CCGT","CONQ40",16,1380,1380,1380,1380,1380]
[null,"Coopers Lane Kirkby","CCGT","KIBY20",15,0,49.5,49.5,49.5,49.5]
[null,"Corby","CCGT","GREN40_EME",18,401,401,401,401,401]
[null,"Corriegarth","Wind Onshore","COGA10",1,69,69,69,69,69]
[null,"Corriegarth 2 Wind Farm","Wind Onshore","COGA10",1,0,0,0,96,96]
[null,"Corriemoillie Wind Farm","Wind Onshore","CORI10",1,47.5,47.5,47.5,47.5,47.5]
[null,"Coryton","CCGT","COSO40",24,800,800,800,800,800]
[null,"Costa Head Wind Farm","Wind Onshore","COST10",1,0,0,0,20.399999999999999,20.399999999999999]
[null,"Cour Wind Farm","Wind Onshore","CRSS10",7,20.5,20.5,20.5,20.5,20.5]
[null,"Coventry","Pump Storage","COVE20",18,49.9,49.9,49.9,49.9,49.9]
[null,"Cowes","OCGT","FAWL40",26,140,140,140,140,140]
[null,"Cowley","Pump Storage","COWL40",25,49.9,49.9,49.9,49.9,49.9]
[null,"Cowley (Tertiary)","Wind Onshore","COWL40",25,0,0,0,57,57]
[null,"CPG Power","CCGT","CARR40",16,0,49.9,49.9,49.9,49.9]
[null,"Creag Riabhach Wind Farm","Wind Onshore","CREA10",1,0,79.2,79.2,79.2,79.2]
[null,"Crookedstane Windfarm","Wind Onshore","CLYS2R",11,25.4,25.4,25.4,25.4,25.4]
[null,"Crossdykes","Wind Onshore","EWEH1Q",12,46,46,46,46,46]
[null,"Crossdykes Extension","Wind Onshore","EWEH1Q",12,0,0,0,40,40]
[null,"Cruachan","Pump Storage","CRUA20",8,440,440,440,440,440]
[null,"Crystal Rig III Wind Farm","Wind Onshore","CRYR40",11,13.8,13.8,13.8,13.8,13.8]
[null,"Crystal Rig II Wind Farm","Wind Onshore","CRYR40",11,138,138,138,138,138]
[null,"Crystal Rig IV Wind Farm","Wind Onshore","CRYR40",11,0,48.2,48.2,48.2,48.2]
[null,"Culligran (part of the Beauly Cascade)","Hydro","CULL1Q",1,19.100000000000001,19.100000000000001,19.100000000000001,19.100000000000001,19.100000000000001]
[null,"Cumberhead","Wind Onshore","COAL10",11,0,50,50,50,50]
[null,"Cumberhead West Wind Farm","Wind Onshore","COAL10",11,0,0,0,100,100]
[null,"Dalquhandy Wind Farm","Wind Onshore","COAL10",11,0,45,45,45,45]
[null,"Damhead Creek","CCGT","KINO40",24,812,812,812,812,812]
[null,"Damhead Creek 2","CCGT","KINO40",24,1800,1800,1800,1800,1800]
[null,"Deanie (part of the Beauly Cascade)","Hydro","DEAN1Q",1,38,38,38,38,38]
[null,"Deeside Power Station","CCGT","CONQ40",16,1,1,1,1,1]
[null,"Dersalloch Wind Farm","Wind Onshore","DERS1Q",10,69,69,69,69,69]
[null,"Derwent","CHP","WILE40",18,162,162,162,162,162]
[null,"Didcot B","CCGT","DIDC40",25,1450,1450,1450,1450,1450]
[null,"Dinorwig","Pump Storage","DINO40",19,1644,1644,1644,1644,1644]
[null,"Dogger Bank Project 1","Wind Offshore","CREB40",15,0,0,1200,1200,1200]
[null,"Dogger Bank Project 2","Wind Offshore","CREB40",15,0,0,0,1500,1500]
[null,"Dogger Bank Project 4","Wind Offshore","CREB40",15,0,0,1200,1200,1200]
[null,"Dorenell Windfarm","Wind Onshore","DORE11",1,177,177,177,177,177]
[null,"Douglas West","Wind Onshore","COAL10",11,45,45,45,45,45]
[null,"Douglas West Extension","Wind Onshore","COAL10",11,0,0,0,60,60]
[null,"Drakelow","Wind Onshore","DRAK40",18,0,0,0,57,57]
[null,"Drax (Biomass)","Biomass","DRAX40",15,1905,1905,1905,1905,1905]
[null,"Drax (CCGT)","CCGT","DRAX40",15,0,0,1190,1190,1190]
[null,"Drax (Coal)","Coal","DRAX40",15,2001,2001,1936,1936,1936]
[null,"Dudgeon Offshore Wind Farm","Wind Offshore","NECT40",17,400,400,400,400,400]
[null,"Dungeness B","Nuclear","DUNG40",24,1120,1120,1120,1120,1120]
[null,"Dunlaw Extension","Wind Onshore","DUNE10",11,29.75,29.75,29.75,29.75,29.75]
[null,"Dunmaglass Wind Farm","Wind Onshore","DUNM10",1,94,94,94,94,94]
[null,"East Anglia 3","Wind Offshore","BRFO40",18,0,0,1200,1200,1200]
[null,"East Anglia One","Wind Offshore","BRFO40",18,680,680,680,680,680]
[null,"East Claydon","Wind Onshore","ECLA40_EME",18,0,0,0,0,500]
[null,"Edinbane Wind, Skye","Wind Onshore","EDIN10",4,41.4,41.4,41.4,41.4,41.4]
[null,"Eggborough","CCGT","EGGB40",15,0,0,0,2450,2450]
[null,"Elchies Wind Farm","Wind Onshore","ELCH10",1,0,0,0,99,99]
[null,"Elstree (tertiary)","Wind Onshore","ELST40",25,0,0,0,57,57]
[null,"Energy Isles","Wind Offshore","ENEI10",1,0,0,0,120.3,120.3]
[null,"Enfield","CCGT","BRIM2A_EPN",24,442,442,442,442,442]
[null,"Enoch Hill","Wind Onshore","ENHI10",10,0,0,69,69,69]
[null,"Equinor","Wind Offshore","NORM40",18,0,0,0,0,719]
[null,"Errochty","Hydro","ERRO10",5,75,75,75,75,75]
[null,"Ewe Hill","Wind Onshore","EWEH1Q",12,39,39,39,39,39]
[null,"Exeter (Tertiary)","Pump Storage","EXET40",26,49.9,49.9,49.9,49.9,49.9]
[null,"Fallago Rig 2","Wind Onshore","FALL40",11,41.4,41.4,41.4,41.4,41.4]
[null,"Fallago Rig Wind Farm","Wind Onshore","FALL40",11,144,144,144,144,144]
[null,"Farr Wind Farm, Tomatin","Wind Onshore","FAAR1Q",1,92,92,92,92,92]
[null,"Fasnakyle G1 & G2","Hydro","FASN20",3,46,46,46,46,46]
[null,"Fasque Windfarm","Wind Onshore","FASQ10",5,0,0,0,0,90]
[null,"Fawley CHP","CHP","FAWL40",26,158,158,158,158,158]
[null,"Faw Side Community Wind Farm","Wind Onshore","GRNA10",12,0,0,0,0,250]
[null,"Feckenham","Pump Storage","FECK40",18,0,12,12,12,12]
[null,"Ffestiniog","Pump Storage","FFES20",16,360,360,360,360,360]
[null,"Finlarig","Hydro","FINL1Q",6,16.5,16.5,16.5,16.5,16.5]
[null,"Firth of Forth Offshore Wind Farm 2A","Wind Offshore","BRNX40",11,0,0,700,700,700]
[null,"Firth of Forth Offshore Wind Farm 2B","Wind Offshore","BRNX40",11,0,0,0,700,700]
[null,"Firth of Forth Phase 1","Wind Offshore","TEAL20",5,1075,1075,1075,1075,1075]
[null,"Fleet (Tertiary)","Wind Onshore","FLEE40",25,0,0,0,49.9,49.9]
[null,"Foyers","Pump Storage","FOYE20",1,300,300,300,300,300]
[null,"Freasdail","Wind Onshore","CRSS10",7,22.2,22.2,22.2,22.2,22.2]
[null,"Galawhistle Wind Farm","Wind Onshore","GAWH10",11,55.2,55.2,55.2,55.2,55.2]
[null,"Galloper Wind Farm","Wind Offshore","LEIS10",18,348,348,348,348,348]
[null,"Gateway Energy Centre Power Station","Pump Storage","COSO40",24,0,0,619.99,1000,1000]
[null,"Glen App Windfarm","Wind Onshore","AREC10",10,32.200000000000003,32.200000000000003,32.200000000000003,32.200000000000003,32.200000000000003]
[null,"Glendoe","Hydro","GLDO1G",3,99.9,99.9,99.9,99.9,99.9]
[null,"Glen Kyllachy Wind Farm","Wind Onshore","GLKO10",1,48.5,48.5,48.5,48.5,48.5]
[null,"Glenmoriston (part of the Moriston Cascade)","Hydro","GLEN1Q",3,40,40,40,40,40]
[null,"Glenmuckloch Pumped Storage","Pump Storage","GLMU10",10,0,0,0,210,210]
[null,"Glenmuckloch Wind Farm","Wind Onshore","GLGL1Q",10,0,0,0,33.6,33.6]
[null,"Glenshero","Wind Onshore","GLSH10",5,0,0,0,168,168]
[null,"Glenshimmeroch Windfarm","Wind Onshore","NECU10",10,0,0,48,48,48]
[null,"Glen Ullinish Wind Farm","Wind Onshore","GLNU10",3,0,0,0,0,49.9]
[null,"Gordonbush Wind Farm","Wind Onshore","GORW20",1,108,108,108,108,108]
[null,"Grain","CCGT","GRAI40",24,1517,1517,1517,1517,1517]
[null,"Grangemouth CHP","CHP","GRMO20",9,120,120,120,120,120]
[null,"Greater Gabbard Offshore Wind Farm","Wind Offshore","LEIS10",18,500,500,500,500,500]
[null,"Great Yarmouth","CCGT","NORM40",18,420,420,420,420,420]
[null,"Griffin Wind Farm","Wind Onshore","GRIF1S",5,188.6,188.6,188.6,188.6,188.6]
[null,"Gunfleet Sands II Offshore Wind Farm","Wind Offshore","BRFO40",18,64,64,64,64,64]
[null,"Gunfleet Sands Offshore Wind Farm","Wind Offshore","BRFO40",18,99.9,99.9,99.9,99.9,99.9]
[null,"Gwynt Y Mor Offshore Wind Farm","Wind Offshore","BODE40",16,574,574,574,574,574]
[null,"Hadyard Hill","Wind Onshore","HADH10",10,99.9,99.9,99.9,99.9,99.9]
[null,"Hagshaw Hill Phase 1","Wind Onshore","COAL10",11,0,0,0,30,30]
[null,"Hagshaw Hill Phase 2","Wind Onshore","COAL10",11,0,0,0,54,54]
[null,"Halsary Wind Farm","Wind Onshore","MYBS11",1,28.5,28.5,28.5,28.5,28.5]
[null,"Harestanes","Wind Onshore","HARE10",12,163.30000000000001,163.30000000000001,163.30000000000001,163.30000000000001,163.30000000000001]
[null,"Harker","Pump Storage","HARK40",12,0,0,0,49.9,49.9]
[null,"Harting Rig Wind Farm","Wind Onshore","KYPE10",11,0,0,0,61.2,61.2]
[null,"Hartlepool","Nuclear","HATL20",13,1207,1207,1207,1207,1207]
[null,"Hesta Head Wind Farm","Wind Onshore","HEST10",1,0,0,0,20.399999999999999,20.399999999999999]
[null,"Heysham Power Station","Nuclear","HEYS40",14,2388,2388,2388,2388,2388]
[null,"Hinkley Point B","Nuclear","HINP40",26,1061,1061,1061,1061,1061]
[null,"Hinkley Point C","Nuclear","HINP40",26,0,0,0,1670,3340]
[null,"Hirwaun Power Station","OCGT","RHIG40",21,299,299,299,299,299]
[null,"Hollandmey Windfarm","Wind Onshore","GILB10",1,0,0,0,0,49.5]
[null,"Holyhead","Biomass","WYLF40",19,150,150,150,150,150]
[null,"Hopsrig Wind Farm","Wind Onshore","EWEH1Q",12,0,48,48,48,48]
[null,"Hornsea Power Station 1A","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 1B","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 1C","Wind Offshore","KILL40",15,400,400,400,400,400]
[null,"Hornsea Power Station 2A","Wind Offshore","KILL40",15,440,440,440,440,440]
[null,"Hornsea Power Station 2B","Wind Offshore","KILL40",15,440,440,440,440,440]
[null,"Hornsea Power Station 2C","Wind Offshore","KILL40",15,440,440,440,440,440]
[null,"Hornsea Power Station 3A-1 (formerly 3A)","Wind Offshore","NORM40",18,0,0,500,500,500]
[null,"Hornsea Power Station 3A-2 (formerly 3B)","Wind Offshore","NORM40",18,0,0,500,500,500]
[null,"Hornsea Power Station 4","Wind Offshore","CREB40",15,0,0,0,0,1100]
[null,"Hornsea Power Station Project 3B-1 (formerly 3C)","Wind Offshore","NORM40",18,0,0,0,500,500]
[null,"Hornsea Power Station Project 3B-2 (formerly 3D)","Wind Offshore","NORM40",18,0,0,0,500,500]
[null,"Humber Gateway Offshore Wind Farm","Wind Offshore","HEDO20",15,220,220,220,220,220]
[null,"Hunterston","Nuclear","HUER40",10,1000,1000,1000,1000,1000]
[null,"Hutton","Pump Storage","HUTT40",14,0,0,49.9,49.9,49.9]
[null,"Immingham","CHP","HUMR40",15,1268,1268,1268,1268,1268]
[null,"Inch Cape Offshore Wind Farm Platform 1","Wind Offshore","COCK20",11,0,0,1080,1080,1080]
[null,"Inch Cape Offshore Wind Farm Platform 2","Wind Offshore","COCK20",11,0,0,1080,1080,1080]
[null,"Indian Queens PP","OCGT","INDQ40",27,140,140,140,140,140]
[null,"Indian Queens Battery","Pump Storage","INDQ40",27,0,0,49.9,49.9,49.9]
[null,"Indian Queens","Pump Storage","INDQ40",27,0,0,49.9,49.9,49.9]
[null,"Invergarry (part of the Garry Cascade)","Hydro","INGA1Q",3,20,20,20,20,20]
[null,"Iron Acton","Wind Onshore","IROA10",18,120,120,120,120,120]
[null,"Iver","Pump Storage","IVER4A",25,0,0,49.9,49.9,49.9]
[null,"J G Pears","CHP","HIGM20",16,13,13,13,13,13]
[null,"Keadby","CCGT","KEAD40",16,755,755,755,755,755]
[null,"Keadby II","CCGT","KEAD40",16,893,893,893,893,893]
[null,"Kearsley","Pump Storage","KEAR40",15,0,49.9,49.9,49.9,49.9]
[null,"Keith Hill Wind Farm","Wind Onshore","DUNE10",11,4.5,4.5,4.5,4.5,4.5]
[null,"Kemsley PP","Pump Storage","KEMS40",24,49.9,49.9,49.9,49.9,49.9]
[null,"Kennoxhead Wind Farm","Wind Onshore","COAL10",11,0,0,112,112,112]
[null,"Kennoxhead Wind Farm Extension","Wind Onshore","MIDM10",11,60,60,60,60,60]
[null,"Kestrel Meadow BCA","Pump Storage","BURW40",18,0,0,0,0,500]
[null,"Kilbraur Wind Farm","Wind Onshore","STRB20",1,67,67,67,67,67]
[null,"Kilgallioch","Wind Onshore","KILG20",10,228,274,274,274,274]
[null,"Killingholme","OCGT","KILL40",15,600,600,600,600,600]
[null,"Kilmorack (part of the Beauly Cascade)","Hydro","KIOR1Q",1,20,20,20,20,20]
[null,"King's Lynn 'B' Power Station","CCGT","KINL49",17,0,0,0,1700,1700]
[null,"Kings Lynn A","CCGT","WALP40_EME",17,380,380,380,380,380]
[null,"Kirkby (Tertiary)","Pump Storage","KIBY20",15,49.9,49.9,49.9,49.9,49.9]
[null,"Kype Muir","Wind Onshore","KYPE10",11,88.4,88.4,88.4,88.4,88.4]
[null,"Laleham","Pump Storage","LALE20_SEP",25,0,49.9,49.9,49.9,49.9]
[null,"Landulph","Pump Storage","LAND4A",27,0,49.9,49.9,49.9,49.9]
[null,"Langage","CCGT","LAGA40",27,905,905,905,905,905]
[null,"Lethans Wind Farm","Wind Onshore","GLGL1Q",10,0,0,0,132,132]
[null,"Limekiln","Wind Onshore","LIMK10",1,0,84,84,84,84]
[null,"Lincs Offshore Wind Farm","Wind Offshore","WALP40_EME",17,256,256,256,256,256]
[null,"Lister Drive Battery","Pump Storage","LISD20",15,49.9,49.9,49.9,49.9,49.9]
[null,"Lister Drive","Pump Storage","LISD20",15,0,0,50,50,50]
[null,"Little Barford","CCGT","EASO40",18,740,740,740,740,740]
[null,"Llanwern Phase 1","Wind Onshore","WHSO20",21,0,0,49.9,49.9,49.9]
[null,"Llanwern Phase 2","Wind Onshore","WHSO20",21,0,0,190,190,190]
[null,"Lochay (Part of Killin Cascade Hydro Scheme)","Hydro","LOCH10",6,47,47,47,47,47]
[null,"Lochgoin Solar Farm","Wind Onshore","WLEE20",10,0,0,89,89,89]
[null,"Lochluichart","Wind Onshore","CORI10",1,69,69,69,69,69]
[null,"Loch Luichart Extension II","Wind Onshore","LUIC1Q",1,0,0,0,36,36]
[null,"London Array Offshore Wind Farm","Wind Offshore","CLEH40",24,630,630,630,630,630]
[null,"Lorg Wind Farm","Wind Onshore","KEOO10",10,0,0,0,49.5,49.5]
[null,"Lovedean","Pump Storage","LOVE40",25,0,49.9,49.9,49.9,49.9]
[null,"Lovedean (Tertiary)","Wind Onshore","LOVE40",25,0,0,0,57,57]
[null,"Luichart (part of the Conon Cascade)","Hydro","LUIC1Q",1,34,34,34,34,34]
[null,"Lynemouth Power Station","Biomass","BLYT20",13,396,396,396,396,396]
[null,"Mannington","Pump Storage","MANN40",26,0,0,0,49.9,49.9]
[null,"Mannington Tertiary","Pump Storage","MANN40",26,0,0,0,49.9,49.9]
[null,"Marchwood","CCGT","MAWO40",26,920,920,920,920,920]
[null,"Mark Hill Wind Farm","Wind Onshore","MAHI20",10,53,53,53,53,53]
[null,"Medway Power Station","CCGT","GRAI40",24,735,735,735,735,735]
[null,"Melksham","Wind Onshore","MELK40_SEP",21,0,0,0,49.99,49.99]
[null,"Melksham  (Tertiary)","Wind Onshore","MELK40_SEP",21,0,0,0,57,57]
[null,"Melksham 1 Tertiary","Pump Storage","MELK40_SEP",21,0,0,0,49.9,49.9]
[null,"Melksham 2 Tertiary","Pump Storage","MELK40_SEP",21,0,0,0,49.9,49.9]
[null,"MeyGen Tidal","Tidal","GILB10",1,0,0,0,71,154]
[null,"Middle Muir Wind Farm","Wind Onshore","MIDM10",11,51,51,51,51,51]
[null,"Milford Haven","Biomass","PEMB40",20,0,350,350,350,350]
[null,"Millbrook Power","OCGT","MILB49",18,0,299,299,299,299]
[null,"Millennium South","Wind Onshore","MILS1Q",3,25,25,25,25,25]
[null,"Millennium Wind","Wind Onshore","MILW1Q",3,65,65,65,65,65]
[null,"Minety Tertiary(2)","CCGT","MITY40",21,0,0,0,49.99,49.99]
[null,"Minnygap","Wind Onshore","MOFF10",12,25,25,25,25,25]
[null,"Monquhill Wind Farm","Wind Onshore","ENHI10",10,0,0,0,0,10]
[null,"Moray East Offshore Wind Farm","Wind Offshore","NEDE20",2,900,900,900,900,900]
[null,"Moray West Offshore Windfarm","Wind Offshore","BLHI40",1,0,0,0,800,800]
[null,"Mossford (part of the Conon Cascade)","Hydro","MOSS1S",1,18.7,18.7,18.7,18.7,18.7]
[null,"Mossy Hill Wind Farm","Wind Onshore","BLHI40",1,0,0,0,49.9,49.9]
[null,"Muaitheabhal Wind Farm","Wind Onshore","MUAI10",1,0,0,0,0,150]
[null,"Nant","Hydro","NANT1Q",7,15,15,15,15,15]
[null,"Neart Na Gaoithe Offshore Wind Farm","Wind Offshore","CRYR40",11,150,448,448,448,448]
[null,"North Hyde","CCGT","NHYD20",25,0,0,49.5,49.5,49.5]
[null,"North Killingholme Power Project","CCGT","KILL40",15,540,540,540,540,540]
[null,"North Kyle New Cumnock","Wind Onshore","NECU10",10,0,0,0,212,212]
[null,"North Lowther Energy Initiative","Wind Onshore","ELVA2Q",11,0,0,0,151.19999999999999,151.19999999999999]
[null,"Norwich","CCGT","NORM40",18,0,49.5,49.5,49.5,49.5]
[null,"Norwich Battery","Pump Storage","NORM40",18,0,0,0,49.9,49.9]
[null,"Nursling Tertiary","Pump Storage","NURS40",26,49.9,49.9,49.9,49.9,49.9]
[null,"Oldbury (Tertiary)","Pump Storage","OLDB4A",18,49.9,49.9,49.9,49.9,49.9]
[null,"Ormonde Offshore Wind Farm","Wind Offshore","HEYS40",14,150,150,150,150,150]
[null,"Orrin (part of the Conon Cascade)","Hydro","ORRI10",1,18,18,18,18,18]
[null,"Osbaldwick","Pump Storage","OSBA40",15,49.9,49.9,49.9,49.9,49.9]
[null,"Overhill Wind Farm","Wind Onshore","NECU10",10,0,0,48,48,48]
[null,"Pembroke Power Station","CCGT","PEMB40",20,2199,2199,2199,2199,2199]
[null,"Pencloe Windfarm","Wind Onshore","BLAH10",10,0,79.8,79.8,79.8,79.8]
[null,"Pen Y Cymoedd Wind Farm","Wind Onshore","RHIG40",21,228,228,228,228,228]
[null,"Peterborough","CCGT","WALP40_EPN",17,245,245,245,245,245]
[null,"Peterhead","CCGT","PEHE20",2,1180,1180,1180,1180,1180]
[null,"Pogbie Wind Farm","Wind Onshore","DUNE10",11,9.6,9.6,9.6,9.6,9.6]
[null,"Porters Wood","Wind Onshore","PORW49",23,0,0,0,0,500]
[null,"Port of Mostyn","Tidal","CONQ40",16,0,0,0,210,210]
[null,"Powersite @ Drakelow","CCGT","DRAK40",18,380,380,380,380,380]
[null,"Priestgill Wind Farm","Wind Onshore","ELVA40",11,0,41,41,41,41]
[null,"Progress Power Station","OCGT","YAXL49",18,0,299,299,299,299]
[null,"Race Bank Wind Farm","Wind Offshore","WALP40_EME",17,565,565,565,565,565]
[null,"Rampion Offshore Wind Farm","Wind Offshore","BOLN40",25,400,400,400,400,400]
[null,"Ratcliffe on Soar","Coal","RATS40",18,2021,2021,2021,2021,2021]
[null,"Richborough 1","Pump Storage","RICH40",24,0,50,50,50,50]
[null,"Richborough 2","Pump Storage","RICH40",24,0,50,50,50,50]
[null,"Robin Rigg East Offshore Wind Farm","Wind Offshore","HARK40",12,86,86,86,86,86]
[null,"Robin Rigg West Offshore Wind Farm","Wind Offshore","HARK40",12,92,92,92,92,92]
[null,"Rochdale","Pump Storage","ROCH40",15,0,0,49.9,49.9,49.9]
[null,"Rocksavage","CCGT","ROCK40",16,810,810,810,810,810]
[null,"Rye House","CCGT","RYEH40",24,715,715,715,715,715]
[null,"Sallachy Wind Farm","Wind Onshore","SALA10",1,0,0,0,50,50]
[null,"Saltend","CCGT","SAES20",15,1100,1100,1100,1100,1100]
[null,"Sandy Knowe Wind Farm","Wind Onshore","GLGL1Q",10,51,51,51,90,90]
[null,"Sanquhar II Wind Farm","Wind Onshore","GLGL1Q",10,0,0,0,250,250]
[null,"Sanquhar Wind Farm","Wind Onshore","GLGL1Q",10,30,30,30,30,30]
[null,"Scoop Hill Wind Farm","Wind Onshore","MOFF10",12,0,0,0,0,500]
[null,"Seabank","CCGT","SEAB40",22,1234,1234,1234,1234,1234]
[null,"Seabank (Tertiary)","Pump Storage","SEAB40",22,49.9,49.9,49.9,49.9,49.9]
[null,"Seagreen Project 1+","Wind Offshore","COCK20",11,0,0,360,360,360]
[null,"Sellafield","CHP","HUTT40",14,155,155,155,155,155]
[null,"Sellindge (Tertiary)","Pump Storage","SELL40",24,49.9,49.9,49.9,49.9,49.9]
[null,"Severn Power","CCGT","USKM20",21,850,850,850,850,850]
[null,"SHBEC","CCGT","SHBA40",15,0,83,83,83,83]
[null,"Sheirdrim Wind Farm","Wind Onshore","CRSS10",7,0,0,0,84,84]
[null,"Shepherds Rig Wind Farm","Wind Onshore","NECU10",10,0,0,0,84.6,84.6]
[null,"Sheringham Shoal Offshore Wind Farm","Wind Offshore","NORM40",18,315,315,315,315,315]
[null,"Shoreham","CCGT","BOLN40",25,420,420,420,420,420]
[null,"Shrewsbury Solar","Wind Onshore","SHRE4A",18,0,0,0,49.99,49.99]
[null,"Sizewell B","Nuclear","SIZE40",18,1230,1230,1230,1230,1230]
[null,"Sloy G2 and G3","Hydro","SLOY10",8,80,80,80,80,80]
[null,"Sofia Offshore Wind Farm","Wind Offshore","LACK40",13,0,0,600,1200,1200]
[null,"South Humber Bank","CCGT","SHBA40",15,1365,1365,1365,1365,1365]
[null,"South Kyle","Wind Onshore","NECU10",10,0,235,235,235,235]
[null,"Spalding","CCGT","SPLN40",17,950,950,950,950,950]
[null,"Spalding Energy Expansion","CCGT","SPLN40",17,850,850,850,850,850]
[null,"Spennymoor","Pump Storage","SPEN4A",13,0,0,49.9,49.9,49.9]
[null,"Staythorpe C","CCGT","STAY40",16,1752,1752,1752,1752,1752]
[null,"St Dennis Hendra PV","Wind Onshore","INDQ40",27,0,0,0,0,49.9]
[null,"Stornoway Wind Farm","Wind Onshore","STOR10",1,0,0,0,0,180]
[null,"Stranoch Wind Farm","Wind Onshore","MAHI10",10,0,0,0,102,102]
[null,"Strathy North and South Wind","Wind Onshore","STRW10",1,67.650000000000006,67.650000000000006,67.650000000000006,225.25,275.25]
[null,"Strathy Wood","Wind Onshore","STRW10",1,0,0,0,54.4,54.4]
[null,"Stronelairg","Wind Onshore","STRL10",5,227.8,227.8,227.8,227.8,227.8]
[null,"Sundon","CCGT","SUND40",18,0,49.5,49.5,49.5,49.5]
[null,"Sundon Pivoted Power","Pump Storage","SUND40",18,0,49.9,49.9,49.9,49.9]
[null,"Sutton Bridge","CCGT","WALP40_EME",17,850,850,850,850,850]
[null,"Swansea Bay","Tidal","BAGB20",21,0,0,320,320,320]
[null,"Tangy III Wind Farm","Wind Onshore","CAAD1Q",7,0,0,39.1,39.1,39.1]
[null,"Taunton","Pump Storage","TAUN4A",26,0,0,49.9,49.9,49.9]
[null,"Taylors Lane","CCGT","WISD20_LPN",23,144,144,144,144,144]
[null,"Tees CCPP","CCGT","GRSA20",13,0,0,0,850,850]
[null,"Tees Renewable Energy Plant","Biomass","LACK20",13,285,285,285,285,285]
[null,"Templeborough","CCGT","TEMP2A",16,0,0,49.5,49.5,49.5]
[null,"Thanet Extension Offshore Wind Farm","Wind Offshore","RICH40",24,0,0,340,340,340]
[null,"Thanet Offshore Wind Farm","Wind Offshore","CANT40",24,300,300,300,300,300]
[null,"Thurrock","CCGT","TILB20",24,0,0,300,750,750]
[null,"Toddleburn Wind Farm","Wind Onshore","DUNE10",11,27.6,27.6,27.6,27.6,27.6]
[null,"Torness","Nuclear","TORN40",11,1250,1250,1250,1250,1250]
[null,"Tottenham","Pump Storage","TOTT20",24,0,49.9,49.9,49.9,49.9]
[null,"Trafford Power","CCGT","CARR40",16,2050,2050,2050,2050,2050]
[null,"Triton Knoll Offshore Wind Farm","Wind Offshore","BICF4A",17,900,900,900,900,900]
[null,"Troston Wind Farm","Wind Onshore","NECU10",10,0,0,0,0,68]
[null,"Twentyshilling Wind Farm","Wind Onshore","GLGL1Q",10,37.799999999999997,37.799999999999997,37.799999999999997,37.799999999999997,37.799999999999997]
[null,"Upware Solar Farm","Wind Onshore","BURW40",18,49.99,49.99,49.99,49.99,49.99]
[null,"Uskmouth","Coal","USKM20",21,230,230,230,230,230]
[null,"Vanguard","Wind Offshore","NECT40",17,0,0,0,1800,1800]
[null,"Viking Wind Farm","Wind Onshore","KERG20",1,0,0,0,457,457]
[null,"Walney 3 Offshore Wind Farm","Wind Offshore","MIDL40",14,330,330,330,330,330]
[null,"Walney 4 Offshore Wind Farm","Wind Offshore","MIDL40",14,330,330,330,330,330]
[null,"Walney II Offshore Wind Farm","Wind Offshore","STAH4A",14,182,182,182,182,182]
[null,"Walney I Offshore Wind Farm","Wind Offshore","HEYS40",14,182,182,182,182,182]
[null,"Walpole","Pump Storage","WALP40_EME",17,0,49.9,49.9,49.9,49.9]
[null,"Walpole 1 (Tertiary)","Wind Onshore","WALP40_EME",17,0,0,0,57,57]
[null,"Walpole 2 (tertiary)","Wind Onshore","WALP40_EME",17,0,0,0,57,57]
[null,"Warley","CCGT","WARL20",18,0,49.5,49.5,49.5,49.5]
[null,"Warley (tertiary)","Wind Onshore","WARL20",18,0,0,0,57,57]
[null,"Waterbeach Solar Farm","Wind Onshore","BURW40",18,0,49.99,49.99,49.99,49.99]
[null,"West Burton A","Coal","WBUR40",16,1975,1975,1975,1975,1975]
[null,"West Burton B","CCGT","WBUR40",16,1333,1333,1333,1333,1333]
[null,"Westermost Rough Offshore Wind Farm","Wind Offshore","HEDO20",15,206.5,206.5,206.5,206.5,206.5]
[null,"West of Duddon Sands Offshore Wind Farm","Wind Offshore","HEYS40",14,382,382,382,382,382]
[null,"West Weybridge","Pump Storage","WWEY20",25,0,0,49.9,49.9,49.9]
[null,"Whitelaw Brae Windfarm","Wind Onshore","CLYS2R",11,0,57,57,57,57]
[null,"Whitelee","Wind Onshore","WLEE20",10,305,305,305,305,305]
[null,"Whitelee Extension","Wind Onshore","WLEX20",10,206,206,206,206,206]
[null,"Whiteside Hill Wind Farm","Wind Onshore","GLGL1Q",10,27,27,27,27,27]
[null,"Willington","OCGT","WILE40",18,1145,1973,1973,1973,1973]
[null,"Willington Battery","Pump Storage","WILE40",18,0,49.9,49.9,49.9,49.9]
[null,"Wilton","CCGT","GRSA20",13,141,141,141,141,141]
[null,"Windy Rig Wind Farm","Wind Onshore","BLAH10",10,42.8,42.8,42.8,42.8,42.8]
[null,"Windy Standard II (Brockloch Rig) Wind Farm","Wind Onshore","DUNH1R",10,61.5,75,75,75,75]
[null,"Windy Standard III Wind Farm","Wind Onshore","DUNH1Q",10,0,0,43.5,43.5,43.5]
[null,"Worset Solar Park","Wind Onshore","HARM20",13,38,38,38,38,38]
[null,"Wylfa Substation","Wind Onshore","WYLF40",19,0,0,0,120,120]
[null,"Wymondley","Pump Storage","WYMO40",18,0,49.9,49.9,49.9,49.9]

{"sheet":"T43","index":52,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,2,4,2]]}
["Table 43 - Contracted TEC by generation zone",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Zone","Zone Name","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,null,null,"(MW)","(MW)","(MW)","(MW)","(MW)"]
[null,1,"North Scotland",2096.09,2259.29,2296.79,4655.59,5168.09]
[null,2,"East Aberdeenshire",2080,2080,2080,3480,3480]
[null,3,"Western Highlands",512.9,512.9,512.9,613.70000000000005,1275.6000000000001]
[null,4,"Skye and Lochalsh",41.4,41.4,41.4,41.4,41.4]
[null,5,"Eastern Grampian and Tayside",1627.6,1627.6,1627.6,1795.6,2085.6]
[null,6,"Central Grampian",63.5,63.5,63.5,63.5,63.5]
[null,7,"Argyll",166,166,205.1,289.10000000000002,289.10000000000002]
[null,8,"The Trossachs",520,520,520,520,520]
[null,9,"Stirlingshire and Fife",120,120,120,120,120]
[null,10,"South West Scotland",2950.1000000000004,3824.4000000000005,4273.9000000000005,5386.6000000000013,5621.4000000000015]
[null,11,"Lothian and Borders",2959.95,3499.1499999999996,6879.1500000000005,8035.55,8035.55]
[null,12,"Solway and Cheviot",451.3,499.3,499.3,589.20000000000005,1339.1999999999998]
[null,13,"North East England",3467,3467,4116.8999999999996,5566.9,5566.9]
[null,14,"North Lancashire and The Lakes",4189,4189,4238.8999999999996,4238.8999999999996,4238.8999999999996]
[null,15,"South Lancashire, Yorkshire and Humber",11875.199999999999,12057.599999999999,15682.499999999998,19632.5,20732.500000000007]
[null,16,"North Midlands and North Wales",14014,14213.2,14262.7,14472.7,15222.7]
[null,17,"South Lincolnshire and North Norfolk",5396,6945.9,6945.9,10559.9,10559.9]
[null,18,"Mid Wales and The Midlands",8925.39,10711.579999999998,12911.579999999998,15832.369999999997,17601.27]
[null,19,"Anglesey and Snowdon",1794,1794,1794,2914,2914]
[null,20,"Pembrokeshire",2199,3053,3053,3053,3053]
[null,21,"South Wales & Gloucester",3769,4109,4668.8999999999996,4982.68,4982.68]
[null,22,"Cotswold",1283.9000000000001,1283.9000000000001,1283.9000000000001,1283.9000000000001,1283.9000000000001]
[null,23,"Central London",144,144,144,144,644]
[null,24,"Essex and Kent",15210.8,15710.699999999999,18370.690000000002,20700.700000000004,22100.700000000004]
[null,25,"Oxfordshire, Surrey and Sussex",2319.9,4469.6000000000004,4618.8999999999996,4953.8,4953.8]
[null,26,"Somerset and Wessex",3478.8,3578.6000000000004,3628.5000000000005,5455.2999999999993,8525.2999999999993]
[null,27,"West Devon and Cornwall",1045,1094.9000000000001,1244.5999999999999,1244.5999999999999,1294.5]

{"sheet":"T44 - T47","index":53,"n_rows":47,"n_cols":27,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,3,3,7],[2,9,3,13],[2,14,3,18],[2,8,3,8],[2,22,3,26]]}
["Tables 44 - 47 -  Revenue breakdown",null,null,null,null,null,null,"Return to Index",null,null,null,null,null,null,null,null,null,null,null,"Return to Index"]
[]
[null,null,null,"National Grid Electricity Transmission",null,null,null,null,null,"Scottish Power Transmission",null,null,null,null,"SHE Transmission",null,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,null,null,null,"Notes"]
["Regulatory Year"," ","Licence Term","2021/22","2022/23","2023/24","2024/25","2025/26",null,"2021/22","2022/23","2023/24","2024/25","2025/26","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,"Term","2021/22","2022/23","2023/24","2024/25","2025/26"]
["RPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPIFt",1.399,1.423,1.4590000000000001,1.5029999999999999,1.5489999999999999]
["Base Revenue [A=(A1+A2+A3)*A4]","A","BRt",1688.7872937891002,1747.2879812571935,1799.7140984404823,1853.7345314254769,1922.190993407741,null,351.57950434085939,388.16482952018009,405.32876873093403,430.07910458168038,442.98147771913079,382.5022391723972,391.46736502922062,405.75673929440609,420.26005312283928,420.26005312283928,null,null,"Embedded Offshore Pass-Through (OFETt)",0.5787828904945056,0.59613398357142866,0.61431131917582427,0.63248865478021976,0.64983974785714282]
["Pass-Through Items [B=B1+B2+B3+B4+B5+B6+B7+B8+B9+B10]","B","PTt",40.171118017362666,41.376829927664218,42.618730554695404,43.897906080990673,45.214843263420391,null,4.0883362121391578,3.807463971975019,0,0,0,0,0,0,0,0," ",null,"Network Innovation Competition (NICFt)",13.854501000000001,13.854501000000001,13.854501000000001,13.854501000000001,13.854501000000001]
["Outputs Incentive Revenue [C=C1+C2+C3+C4]","C","OIPt",17.165384433683851,17.68059310792718,18.211265460193044,18.757865623462777,19.320601592166661,null,3.4101816254997908,3.4909980122202726,0,0,0,0,0,0,0,0," ",null,"ESO Network Innovation Allowance (NIAt)",3.0398171288203804,3.1310554089143845,3.2250321510282207,3.3218295484499087,3.3218295484499087]
["Network Innovation Allowance","D","NIAt",7.5995428220509522,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,"Forecast",null,"Offshore Transmission Revenue (OFTOt) and Interconnectors Cap&Floor Revenue Adjustment (TICFt)",555.80507139240376,593.46196505281375,695.19092483901193,802.3005529139881,937.02025504054495]
["Network Innovation Competition","E","NICFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,"Financial facility (FINt)",0,0,0,0,0]
["Transmission Investment for Renewable Generation","G","TIRGt",null,null,null,null,null,null,32.486313791999997,0,0,0,0,0,0,0,0,0,"Forecast",null,"Site Specific Charges Discrepancy (DISt)",0,0,0,0,0]
["TO Adjustments and Correction","H+I+K","DISt+TSt-Kt",0,null,null,null,null,null,-7.3531054963615894,null,null,null,null,null,null,null,null,null,"Forecast",null,"Termination Sums (TSt)",0,0,0,0,0]
["Financial Facilities","J","FINt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,"NGET revenue pas-through (NGETTOt)*",1723.8758044121978,1776.497869642785,1830.696559805371,1886.5427684799304,1956.878903613328]
["Maximum Revenue [M= A+B+C+D+E+F+G+H+I+K+J]","M","TOt",1753.7233390621977,1806.3454042927849,1860.5440944553709,1916.3903031299303,1986.726438263328,null,384.2112304741367,395.46329150437538,405.32876873093403,430.07910458168038,442.98147771913079,383.40223917239717,392.36736502922059,406.65673929440607,421.16005312283926,421.16005312283926," ",null,"SPT revenue pass-through (TSPt)",371.46556354025205,382.33525456247418,391.80689068077578,416.15157019001737,428.6361172957179]
["Pre-vesting connection charges","S1"," ",29.732881120000002,29.732881120000002,29.732881120000002,29.732881120000002,29.732881120000002,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,"SHETL revenue pass-through (TSHt)",379.96036368528553,388.96736502922062,403.25673929440609,417.76005312283928,417.76005312283928]
["Rental Site","S2",null,0.11465353,0.11465353,0.11465353,0.11465353,0.11465353,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,"Total",3048.5799040494539,3158.8441446797797,3338.6449590897687,3540.563763910005,3758.1214993687372]
["Post Vesting, Pre-BETTA connection charges","S",null,null,null,null,null,null,null,12.745666933884667,13.128036941901208,13.521878050158245,13.927534391662991,14.345360423412881,3.4418754871116639,3.4,3.4,3.4,3.4,"Forecast"]
["TNUoS Collected Revenue onshore TO [T=M-B5-S]","T"," ",1723.8758044121978,1776.497869642785,1830.696559805371,1886.5427684799304,1956.878903613328,null,371.46556354025205,382.33525456247418,391.80689068077578,416.15157019001737,428.6361172957179,379.96036368528553,388.96736502922062,403.25673929440609,417.76005312283928,417.76005312283928," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
["Notes"]
["All monies are  nominal 'money of the day' prices unless stated otherwise"]
["Licensee forecasts and budgets are subject to change especially where they are influenced by external stakeholders"]
["Greyed out cells are either calculated or not applicable in the year concerned due to the way the licence formula are constructed"]
["NIC payments are not included as they do not form part of TOs Maximum Revenue"]
[]
["Commentary"]
["All reasonable care has been taken in the preparation of these illustrative tables and the data therein. "]
["TOs offer this data without prejudice and cannot be held responsible for any loss that might be attributed to the use of this data.  "]
["TOs do not accept or assume responsibility for the use of this information by any person or any person to whom this information is shown or any person to whom this information otherwise becomes available."]
["The base revenue forecasts for the RIIO-ET2 period (2021/22 to 2024/25, inclusive) do not reflect RIIO-T2 framework."]
["Within the bounds of commercial confidentiality, this forecast provides as much information as possible."]
[]
["This forecast contains as much information as can be currently made available."]
[]
[]
["This respects commercial confidentiality and disclosure considerations."]
[]
["All £ figures are in money of the day"]
[]
["Information provided in £m to one decimal place"]

{"sheet":"T48","index":54,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,2,3,10],[4,11,5,11],[15,2,18,2],[18,3,20,3],[19,4,20,4]]}
["Table 48 - Offshore Transmission Revenues",null,null,null,null,null,null,"Return to Index"]
[]
[]
[null,"Offshore Transmission Revenue Forecast","2020-08-18",null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Regulatory Year","2014/15","2015/16","2016/17","2017/18","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"Barrow",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},6.7239868812651231,6.8845580509019895,7.078987175392772,7.2837345023196782,7.4929159825034866,"Current revenues plus indexation"]
[null,"Gunfleet",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8.4319991404968846,8.6042551089540318,8.8330454674026644,9.1066507168123856,9.373157150623884,"Current revenues plus indexation"]
[null,"Walney 1",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15.364925194352793,15.639695919816081,16.13168700737619,16.668637617597472,17.145476746125397,"Current revenues plus indexation"]
[null,"Robin Rigg",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},9.4489824464339645,9.6523163420500406,9.9289315979512569,10.214824510479053,10.488629077032565,"Current revenues plus indexation"]
[null,"Walney 2",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15.168274213325958,15.993480163892144,16.739065822010726,17.135167796671048,17.628642830571174,"Current revenues plus indexation"]
[null,"Sheringham Shoal",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},23.404573454472523,23.936105420364179,24.501332629991712,25.267882608891465,25.994599087158203,"Current revenues plus indexation"]
[null,"Ormonde",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},14.163642586921378,14.467112273056742,14.880963280816628,15.309590566494599,15.751076670742906,"Current revenues plus indexation"]
[null,"Greater Gabbard",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},32.14585254300416,32.74866395308127,33.806081226377046,34.479664103168368,35.685338356263408,"Current revenues plus indexation"]
[null,"London Array",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},44.542363592770855,45.653199764330409,47.022785757260316,48.432959329978125,49.832908109877465,"Current revenues plus indexation"]
[null,"Thanet",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},20.768895489272847,21.269788299450408,21.961564639789792,22.620411578983489,23.299023926352987,"Current revenues plus indexation"]
[null,"Lincs",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},30.164891868529242,30.876749620643764,31.76140352847705,32.672597053545331,33.611126384365669,"Current revenues plus indexation"]
[null,"Gwynt y mor",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},30.647458082804366,31.412950170088767,32.355338675191426,33.325998835447173,34.325778800510584,"Current revenues plus indexation"]
[null,"West of Duddon Sands",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24.288625606563894,24.894075172568353,25.640937427745403,26.410365550577762,27.173006517095097,"Current revenues plus indexation"]
[null,"Humber Gateway",null,null,{"$error":"#REF!"},{"$error":"#REF!"},12.966911095472883,13.290707800986103,13.689428715015687,14.100111616466156,14.523115344960141,"Current revenues plus indexation"]
[null,"Westermost Rough",null,null,null,{"$error":"#REF!"},14.149540301194213,14.483878805388358,14.899374546491003,15.327335159826726,15.768134591562522,"Current revenues plus indexation"]
[null,"Burbo Bank",null,null,null,null,14.114484507451836,14.468193565976007,14.903533520087239,15.351975085530027,15.813912635850992,"Current revenues plus indexation"]
[null,"Dudgeon",null,null,null,null,19.957135282878955,20.428900954413027,21.015182895804411,21.619053295437542,22.241039807059664,"Current revenues plus indexation"]
[null,"Race Bank",null,null,null,null,27.759317282646954,28.454522462513193,29.310205510533468,30.191623747017328,31.099551272044611,"Current revenues plus indexation"]
[null,"Galloper",null,null,null,null,17.116835994368181,17.545865671119323,18.073775626036475,18.617571813715742,19.150308220584762,"Current revenues plus indexation"]
[null,"Walney 3",null,null,null,null,13.496112412180617,13.939689799613399,14.358791630445554,14.790495217013245,15.235179516064084,"Current revenues plus indexation"]
[null,"Walney 4",null,null,null,null,13.496112412180617,13.939689799613399,14.358791630445554,14.790495217013245,15.235179516064084,"Current revenues plus indexation"]
[null,"Forecast to asset transfer to OFTO in 2020/21",null,null,null,null,103.7163582181541,106.28202888908774,109.47048975576038,112.75460444843317,116.1372425818862,"National Grid ESO Forecast"]
[null,"Forecast to asset transfer to OFTO in 2021/22",null,null,null,null,38.667792785661533,77.564418624385922,79.891351183117507,82.288091718611028,84.756734470169349,"National Grid ESO Forecast"]
[null,"Forecast to asset transfer to OFTO in 2022/23",null,null,null,null,null,39.193078440990909,92.177875589491606,92.883213917176334,95.669710334691644,"National Grid ESO Forecast"]
[null,"Forecast to asset transfer to OFTO in 2023/24",null,null,null,null,null,null,0,0,0,"National Grid ESO Forecast"]
[null,"Forecast to asset transfer to OFTO in 2024/25",null,null,null,null,null,null,null,99.857496906781705,159.69866736055749,"National Grid ESO Forecast"]
[null,"Forecast to asset transfer to OFTO in 2025/26",null,null,null,null,null,null,null,null,53.089799749826454,"National Grid ESO Forecast"]
[null,"Offshore Transmission Pass-Through (B7)",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},550.70507139240385,641.62392507328559,712.79092483901195,831.50055291398826,966.22025504054477," "]
[]
[null,"Notes:"]
[null,"All monies are  nominal 'money of the day' prices unless stated otherwise"]
[null,"Licensee forecasts and budgets are subject to change especially where they are influenced by external stakeholders"]
[null,"Greyed out cells are either calculated or not applicable in the year concerned due to the way the licence formula are constructed"]
[null,"NIC payments are not included as they do not form part of OFTO Maximum Revenue"]