{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Index","S4B","S4C","S4D","S6A1","S6A2","S6A3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":2,"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":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["TNUoS Five-Year View 2021/22 to 2025/26 - Additional Tables (generation rezoning sensitivities)"]
["List of tables"]
[]
["Column1"]
[{"$f":"S4B!A1","v":"Table S4B - Indicative generation wider tariffs under 14 generation zones (2022/23 tariffs)"}]
[{"$f":"S4C!A1","v":"Table S4C - Indicative generation wider tariffs under 14 generation zones (2023/24 tariffs)"}]
[{"$f":"S4D!A1","v":"Table S4D - Indicative generation wider tariffs under 14 generation zones (2024/25 tariffs)"}]
[{"$f":"S6A1!A1","v":"Table S6A1 - Generation wider tariffs under 48 generation zones (2022/23 tariffs)"}]
[{"$f":"S6A2!A1","v":"Table S6A2 - Generation wider tariffs under 48 generation zones (2023/24 tariffs)"}]
[{"$f":"S6A3!A1","v":"Table S6A3 - Generation wider tariffs under 48 generation zones (2024/25 tariffs)"}]

{"sheet":"S4B","index":1,"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 S4B - Indicative generation wider tariffs under 14 generation zones (2022/23 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",4.6132523211311023,17.909118307546358,20.275000251995696,-1.2644821804628184,33.89606498830193,37.95106503870106,26.174165394551423]
[null,2,"Southern Scotland",3.9259781468704973,11.624759108691766,12.386176210655167,-1.2644821804628184,21.87024422188523,24.34747946401626,15.771597673669055]
[null,3,"Northern",4.117508362799291,8.1556182526125554,3.5563611975336329,-1.2644821804628184,12.222609742453423,12.93388198196015,5.5541263181158369]
[null,4,"North West",2.8372664221568549,5.4788769094564351,1.1329080056960041,-1.2644821804628184,6.8622121738159896,7.0887937749551879,2.0599765890157595]
[null,5,"Yorkshire",4.5094542650778857,2.4205506397728707,0.2279815850848225,-1.2644821804628184,5.3637978645012216,5.4093941815181861,-6.8280339468847595E-2]
[null,6,"N Wales & Mersey",4.3106169600625099,0.50847647117945183,0,-1.2644821804628184,3.4529159565432535,3.4529159565432535,-1.0610915919910375]
[null,7,"East Midlands",3.6416564697736797,3.6501511550681457E-3,0,-1.2644821804628184,2.380094410234916,2.380094410234916,-1.2630221200007912]
[null,8,"Midlands",2.6194335914117879,-4.4954214712964564,0,-1.2644821804628184,-2.2413857660881957,-2.2413857660881957,-3.0626507689814009]
[null,9,"Eastern",-1.3520501533273286,1.9482212090754125,0,-1.2644821804628184,-1.0579553665298169,-1.0579553665298169,-0.48519369683265334]
[null,10,"South Wales",8.2681355514029082,3.6501511550681457E-3,-5.5079184481336059,-1.2644821804628184,2.6002387333572603,1.4986550437305384,-6.7709405681343968]
[null,11,"South East",-5.2082879989150674,4.3925422151679046,0,-1.2644821804628184,-2.9587364072435616,-2.9587364072435616,0.49253470560434365]
[null,12,"London",-3.3920841766088916,3.6501511550681457E-3,-0.70939210529508423,-1.2644821804628184,-5.2211599203837231,-5.3630383414427394,-1.9724142252958754]
[null,13,"Southern",-1.8984054609516463,-3.0149007401953956,0,-1.2644821804628184,-5.5748082335707814,-5.5748082335707814,-2.4704424765409767]
[null,14,"South Western",0.82305248313645296,-5.7901857770831029,0,-1.2644821804628184,-5.0735783189928476,-5.0735783189928476,-3.5805564912960595]
[]
[]
["Figure 10 - Generation zone connectivity map under 14-zone option"]

{"sheet":"S4C","index":2,"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 S4C - Indicative generation wider tariffs under 14 generation zones (2023/24 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",4.3435332094657513,17.263928062467031,21.77848721359338,-1.8370909178573174,33.740374512456768,38.096071955175439,26.846967520722874]
[null,2,"Southern Scotland",3.5892337596516475,10.699123589674821,13.367730693911163,-1.8370909178573174,21.005626268663118,23.67917240744535,15.810289211923774]
[null,3,"Northern",3.4386590489466724,7.9763506312453343,4.1995580676501376,-1.8370909178573174,11.342295090205734,12.18220670373576,5.5530074022909544]
[null,4,"North West",2.5755609166308355,5.6402162631124471,1.6451226601227207,-1.8370909178573174,6.5667411373616531,6.8957656693861971,2.0641182475103825]
[null,5,"Yorkshire",3.7805821938942872,2.9851552460441226,0.44990756066099852,-1.8370909178573174,4.6915415214010672,4.7815230335332668,-0.1931212587786697]
[null,6,"N Wales & Mersey",5.0860885669789804,-0.24445966992236692,0,-1.8370909178573174,3.0534299131837699,3.0534299131837699,-1.9348747858262643]
[null,7,"East Midlands",2.817000804488448,1.2328482528373395,0,-1.8370909178573174,1.9661884889010024,1.9661884889010024,-1.3439516167223815]
[null,8,"Midlands",2.5294939220083612,-4.3138633054087814,0,-1.8370909178573174,-2.7586876401759817,-2.7586876401759817,-3.5626362400208302]
[null,9,"Eastern",-2.0362039809170227,3.0291380012347688,0.21505309774192249,-1.8370909178573174,-1.2779420195929865,-1.2349314000446023,-0.41038261962148725]
[null,10,"South Wales",8.5658719500089404,1.2328482528373395,-6.5695708183725037,-1.8370909178573174,2.4594029797234915,1.1454888160489911,-7.913522435094885]
[null,11,"South East",-4.7950117443923368,4.25180970517264,0,-1.8370909178573174,-3.2306548981115419,-3.2306548981115419,-0.13636703578826137]
[null,12,"London",-4.2707903936881468,1.2328482528373395,-2.949120215982362,-1.8370909178573174,-7.4808988820614823,-8.0707229252579538,-4.2930718327047437]
[null,13,"Southern",-1.570438166468124,-2.8271658772189117,0,-1.8370909178573174,-5.669261786100571,-5.669261786100571,-2.9679572687448821]
[null,14,"South Western",1.0605477584944218,-5.6652424523272984,0,-1.8370909178573174,-5.3087371212247341,-5.3087371212247341,-4.1031878987882369]
[]
[]
["Figure 10 - Generation zone connectivity map under 14-zone option"]

{"sheet":"S4D","index":3,"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 S4D - Indicative generation wider tariffs under 14 generation zones (2024/25 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",2.7478244153773281,16.533038796372868,25.034428255923622,-2.5988921127294895,33.402905944485042,38.409791595669759,29.048751661743278]
[null,2,"Southern Scotland",2.5852595128756821,10.399994633372836,14.289106965165823,-2.5988921127294895,19.73764867897712,22.595470072010283,15.850212705785468]
[null,3,"Northern",2.7292816220162273,7.8244837134679717,4.5092078530385171,-2.5988921127294895,9.9973427624919289,10.899184333099635,5.0401092256962166]
[null,4,"North West",1.8153786963400602,6.3786673881971279,2.547959924013262,-2.5988921127294895,6.3577884333788823,6.8673804181815346,2.5005347665626236]
[null,5,"Yorkshire",3.3302256770200325,3.6107334706669545,0.39651404118920153,-2.5988921127294895,3.9371315737754684,4.0164343820133084,-0.75808468327350598]
[null,6,"N Wales & Mersey",2.2654890646848833,2.9720615286137835,0,-2.5988921127294895,2.0442461748464207,2.0442461748464207,-1.4100675012839761]
[null,7,"East Midlands",2.5101668724118462,2.2070652771881618,0,-2.5988921127294895,1.6769269814328864,1.6769269814328864,-1.7160660018542249]
[null,8,"Midlands",1.9039049597523348,-3.987701000446858,0,-2.5988921127294895,-3.8851479533346414,-3.8851479533346414,-4.1939725129082328]
[null,9,"Eastern",-0.92607812545257362,3.2662199729622117,0.44010840475412194,-2.5988921127294895,-0.55990753600899579,-0.47188585505817171,-0.85229571879048271]
[null,10,"South Wales",8.055415944405242,2.2070652771881618,-7.8278048470455408,-2.5988921127294895,0.95993217578984913,-0.60562879361925814,-9.5438708488997648]
[null,11,"South East",-3.3406871246468905,3.5462896295558384,0,-2.5988921127294895,-3.102547533731709,-3.102547533731709,-1.180376260907154]
[null,12,"London",-2.2162340236539468,2.2070652771881618,-3.4888049004109765,-2.5988921127294895,-5.8405178349616875,-6.5382788150438831,-5.2048709022652009]
[null,13,"Southern",-1.1516523668450462,-3.7186975671680331,0,-2.5988921127294895,-6.725502533308962,-6.725502533308962,-4.0863711395967028]
[null,14,"South Western",0.86860805115333273,-6.3332690710668107,0,-2.5988921127294895,-6.796899318429606,-6.796899318429606,-5.1321997411562137]
[]
[]
["Figure 10 - Generation zone connectivity map under 14-zone option"]

{"sheet":"S6A1","index":4,"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 S6A1 - Generation wider tariffs under 48 generation zones (2022/23 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",3.4539493605917211,13.732586400518207,50.653750648574409,-0.21788924409895094,54.745129755766868,64.875879885481737,55.928895964682745]
[null,2,"Zone 2",1.6668660440990564,13.732586400518207,16.548250234550363,-0.21788924409895094,25.67364610805496,28.983296154965032,21.823395550658692]
[null,3,"Zone 3",3.7544857099558557,13.732586400518207,45.860281591378573,-0.21788924409895094,51.210890859374338,60.382947177650045,51.135426907486909]
[null,4,"Zone 4",-2.5341978109150798,19.182149335673408,17.39423640429299,-0.21788924409895094,26.509021536959086,29.987868817817684,24.8492068944634]
[null,5,"Zone 5",3.8427266285661781,13.516488948894864,16.750749997206857,-0.21788924409895094,27.838628541348605,31.188778540789972,21.939456332665852]
[null,6,"Zone 6",4.397673515266777,18.884490074160226,19.144504064661579,-0.21788924409895094,34.602979582225267,38.431880395157584,26.480410850226718]
[null,7,"Zone 7",4.4579244808218927,19.182149335673408,19.278843924137284,-0.21788924409895094,35.008829844571501,38.864598629398955,26.733814414307695]
[null,8,"Zone 8",1.7800095351630538,17.138854681839181,16.750749997206864,-0.21788924409895094,28.673804034300939,32.023954033742314,23.388402625843586]
[null,9,"Zone 9",4.6531118732672221,19.694494075760883,19.280328235663315,-0.21788924409895094,35.615080478307632,39.471146125440292,26.940236621868717]
[null,10,"Zone 10",2.3784563595099204,13.150593469331044,15.190386383141789,-0.21788924409895094,24.833350997389235,27.871428274017592,20.232734526775253]
[null,11,"Zone 11",4.6850710353937979,13.150593469331044,18.022007382769949,-0.21788924409895094,29.40526247297564,33.009663949529632,23.064355526403414]
[null,12,"Zone 12",4.7805332246350609,15.364782349588182,17.738364237097684,-0.21788924409895094,31.045161249884803,34.59283409730434,23.666387932834006]
[null,13,"Zone 13",4.6291706750927863,13.861522816663262,15.945260014770435,-0.21788924409895094,28.256707696140793,31.445759699094882,21.271979897336788]
[null,14,"Zone 14",4.367173801395249,13.481785557926026,15.482042138125928,-0.21788924409895094,27.320346714137862,30.416755141763044,20.656867117197386]
[null,15,"Zone 15",3.4953821133958187,18.196058217262799,19.056362071911614,-0.21788924409895094,33.079429100636396,36.890701515018726,26.116896114717782]
[null,16,"Zone 16",2.9757915505233385,9.0283547839665985,15.48204213812593,-0.21788924409895094,22.366219844098413,25.462628271723595,18.875494807613617]
[null,17,"Zone 17",3.9748371335388448,11.353348081866537,13.763794123756538,-0.21788924409895094,23.850661653938353,26.60342047868966,18.0872441124042]
[null,18,"Zone 18",2.4174041152333072,10.940908694756242,13.423350677722683,-0.21788924409895094,21.690922369117498,24.375592504662031,17.581824911526226]
[null,19,"Zone 19",2.6400992723642558,11.341731869854311,13.780108652061161,-0.21788924409895094,22.519682445797685,25.27570417620991,18.098912155903932]
[null,20,"Zone 20",3.0080760927307493,8.0252419302670752,10.164531619740245,-0.21788924409895094,17.342005688637656,19.374912012585703,13.156739147748125]
[null,21,"Zone 21",2.810164890403267,8.469950598215414,10.901859470069473,-0.21788924409895094,18.089723700932225,20.270095594946117,14.071950465256689]
[null,22,"Zone 22",2.4584739079480391,9.6186938559804567,12.891884625634383,-0.21788924409895094,20.24904744914096,22.827424374267835,16.521472923927615]
[null,23,"Zone 23",2.4061691861187988,6.9213400808754706,7.9342905949381501,-0.21788924409895094,14.072784482670746,15.659642601658375,10.484937383189388]
[null,24,"Zone 24",2.2014717076128316,5.4714321627830484,5.561484836536998,-0.21788924409895094,10.80991606296992,11.922213030277318,7.5321684575512657]
[null,25,"Zone 25",3.5632608129010794,12.374447521968072,0,-0.21788924409895094,13.244929586376587,13.244929586376587,4.7318897646882778]
[null,26,"Zone 26",3.7813464858264338,4.594024236591463,4.0688800885715333,-0.21788924409895094,10.493780701857881,11.307556719572188,5.6886005391091672]
[null,27,"Zone 27",2.5632771105392957,7.3118713743402486,0,-0.21788924409895094,8.1948849659125447,8.1948849659125447,2.7068593056371486]
[null,28,"Zone 28",4.1036125848139999,2.1508146686067895,0.25649176228963405,-0.21788924409895094,5.8115684854321872,5.8628668378901141,0.89892838563339905]
[null,29,"Zone 29",3.3078297359885451,0.5383720744638909,-1.6705983262314958E-15,-0.21788924409895094,3.5206381514607057,3.5206381514607052,-2.5404143133962442E-3]
[null,30,"Zone 30",1.8841586490568785,0.68039545476956176,-7.8616391822658628E-16,-0.21788924409895094,2.2105857687735764,2.2105857687735759,5.4268937808872986E-2]
[null,31,"Zone 31",5.4254017638059695,0.31194652655271399,-1.7688688160098192E-15,-0.21788924409895094,5.457069740949188,5.457069740949188,-9.3110633477867105E-2]
[null,32,"Zone 32",3.4295657420538976,-2.1092189009901552,0,-0.21788924409895094,1.5243013771628227,1.5243013771628227,-1.0615768044950129]
[null,33,"Zone 33",2.2079750025255036,-3.0822289490672166,0,-0.21788924409895094,-0.47569740082722067,-0.47569740082722067,-1.4507808237258377]
[null,34,"Zone 34",0.26529233772950772,1.5765357970629048,0,-0.21788924409895094,1.3086317312808808,1.3086317312808808,0.41272507472621101]
[null,35,"Zone 35",-1.692525530705759,1.5315160036470123,0,-0.21788924409895094,-0.68520197188709997,-0.68520197188709997,0.39471715735985402]
[null,36,"Zone 36",9.5723254485619282,-4.9245581401805278,0,-0.21788924409895094,5.4147896923185543,5.4147896923185543,-2.1877125001711621]
[null,37,"Zone 37",-4.3759158811787868,-2.0845373397605411,0,-0.21788924409895094,-6.2614349970861714,-6.2614349970861714,-1.0517041800031675]
[null,38,"Zone 38",-1.9722616833210214,0.27369931471101322,-7.8616391822658628E-16,-0.21788924409895094,-1.9711914756511622,-1.9711914756511626,-0.10840951821454643]
[null,39,"Zone 39",-4.7417784218247814,4.864954408554901,0,-0.21788924409895094,-1.0677041390798112,-1.0677041390798112,1.7280925193230097]
[null,40,"Zone 40",-4.8184503444165703,3.2154980101746724,0,-0.21788924409895094,-2.4639411803757829,-2.4639411803757829,1.068309959970918]
[null,41,"Zone 41",-4.4667786527833817,4.402641597101737,0,-0.21788924409895094,-1.1625546192009426,-1.1625546192009426,1.5431673947417441]
[null,42,"Zone 42",-3.3609745538038416,-2.2299233209482536,0,-0.21788924409895094,-5.3628024546613959,-5.3628024546613959,-1.1098585724782524]
[null,43,"Zone 43",-0.24233367703385833,-3.9044006801555953,0,-0.21788924409895094,-3.5837434652572853,-3.5837434652572853,-1.7796495161611889]
[null,44,"Zone 44",-3.9135043508753244,-7.5710018661982376E-2,0,-0.21788924409895094,-4.1919616099038617,-4.1919616099038617,-0.2481732515637439]
[null,45,"Zone 45",-2.0751781559413431,-3.2914236565338415,0,-0.21788924409895094,-4.9262063252673682,-4.9262063252673682,-1.5344587067124875]
[null,46,"Zone 46",-0.20490142692462707,-6.2536502257284985,0,-0.21788924409895094,-5.425710851606377,-5.425710851606377,-2.7193493343903503]
[null,47,"Zone 47",2.6212575181581741,-5.095269483343289,0,-0.21788924409895094,-1.6728473126154078,-1.6728473126154078,-2.2559970374362663]
[null,48,"Zone 48",6.102518809178795,-5.0545019341145618,0,-0.21788924409895094,1.8410280177881941,1.8410280177881941,-2.2396900177447758]

{"sheet":"S6A2","index":5,"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 S6A2 - Generation wider tariffs under 48 generation zones (2023/24 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",3.4539493605917211,12.657181679675455,51.179987595211024,-0.72113644908101504,53.802548331419892,64.0385458504621,55.52172381800019]
[null,2,"Zone 2",1.6668660440990564,12.657181679675455,17.852889832552126,-0.72113644908101504,25.353786804800109,28.924364771310529,22.194626055341292]
[null,3,"Zone 3",3.7544857099558557,12.657181679675455,46.577903157072278,-0.72113644908101504,50.421417130273028,59.736997761687483,50.919639379861444]
[null,4,"Zone 4",-2.5341978109150798,18.093827563247469,20.86705702182655,-0.72113644908101504,27.913373408063123,32.086784812428434,27.383451598044523]
[null,5,"Zone 5",3.5898345329201238,13.006115584178747,18.078133814854812,-0.72113644908101504,27.736097603065957,31.351724366036919,22.559443599445295]
[null,6,"Zone 6",4.1603418090301618,17.783719614718262,20.667706720784537,-0.72113644908101504,34.200346428351388,38.333887772508291,27.060058117590827]
[null,7,"Zone 7",4.2485164026842579,18.093827563247469,20.818822533635213,-0.72113644908101504,34.657500031109393,38.821264537836434,27.335217109853186]
[null,8,"Zone 8",1.7800095351630538,16.446032700590248,18.078133814854812,-0.72113644908101504,28.678206298438088,32.293833061409046,23.935410446009897]
[null,9,"Zone 9",4.4453007761418375,18.610395976218964,20.806326568668844,-0.72113644908101504,35.257542362971066,39.418807676704837,27.529348510075415]
[null,10,"Zone 10",2.3784563595099204,12.332608840660439,16.706324471699887,-0.72113644908101504,24.88846656031717,28.229731454657141,20.918231558883047]
[null,11,"Zone 11",4.4228678887482644,12.332608840660439,19.442312311003601,-0.72113644908101504,29.121668360998481,33.010130823199205,23.654219398186761]
[null,12,"Zone 12",4.4727290092570131,14.515325138823439,19.296618794295529,-0.72113644908101504,30.801147706671173,34.660471465530279,24.38161240074389]
[null,13,"Zone 13",4.304726128027041,12.950226022022468,17.373439804562139,-0.72113644908101504,27.842522340213716,31.317210301126138,21.83239376429011]
[null,14,"Zone 14",4.0587516197885165,12.575617862241906,16.903000296555554,-0.72113644908101504,26.920509697745469,30.301109757056579,21.212110992371301]
[null,15,"Zone 15",3.4953821133958187,19.380999239149268,22.240420878808838,-0.72113644908101504,36.071381758681291,40.519465934443062,29.27168412538753]
[null,16,"Zone 16",2.7762070021762124,8.3359219054893217,16.903000296555557,-0.72113644908101504,22.246208314731099,25.626808374042213,19.516232609670272]
[null,17,"Zone 17",3.4459845411914527,10.464499868721147,15.025661638225083,-0.72113644908101504,23.116977297667422,26.12210962531244,18.490325136632528]
[null,18,"Zone 18",2.4174041152333072,9.8980241797960069,14.53281323513697,-0.72113644908101504,21.240937598098675,24.147500245126068,17.770886457974356]
[null,19,"Zone 19",2.6400992723642558,10.397183478280525,15.006455234068339,-0.72113644908101504,22.241873793162334,25.243164839975996,18.444192176299534]
[null,20,"Zone 20",2.8717638123602103,7.4237731632083737,11.564438979123796,-0.72113644908101504,17.34119707714493,19.65408487296969,13.81281179532613]
[null,21,"Zone 21",2.810164890403267,7.7232195252454314,12.081109413378334,-0.72113644908101504,17.932491592221265,20.348713474896932,14.449260774395491]
[null,22,"Zone 22",2.4584739079480391,8.6709918152659196,14.196709486938614,-0.72113644908101504,20.031498500630651,22.870840398018373,16.943969763963967]
[null,23,"Zone 23",2.4061691861187988,6.5435486392471747,8.8618585176490026,-0.72113644908101504,14.009358462554726,15.781730166084525,10.758141524266858]
[null,24,"Zone 24",2.4484234488141969,4.572145367863194,4.9031503020335032,-0.72113644908101504,9.3075235356505388,10.288153596057239,6.0108720000977662]
[null,25,"Zone 25",2.5103582386347965,13.003872139656886,0,-0.72113644908101504,12.19231950127929,12.19231950127929,4.4804124067817401]
[null,26,"Zone 26",3.2708755743547155,4.574091164587168,4.8607640972475057,-0.72113644908101504,10.097623334741439,11.06977615419094,5.9692641140013585]
[null,27,"Zone 27",2.4189312393798961,7.5750926792223385,0,-0.72113644908101504,7.7578689336767521,7.7578689336767521,2.3089006226079207]
[null,28,"Zone 28",3.4445424228725976,2.4327947746402345,0.69362928061864193,-0.72113644908101504,5.2245452179986831,5.3632710741224123,0.9456107413937207]
[null,29,"Zone 29",3.0042924381006793,0.71150988717083896,0,-0.72113644908101504,2.8523638987563356,2.8523638987563356,-0.43653249421267942]
[null,30,"Zone 30",0.46658698762228223,2.0893815273494374,0,-0.72113644908101504,1.4169557604208172,1.4169557604208172,0.11461616185876]
[null,31,"Zone 31",6.1721749525647223,-0.36836215212283141,6.3875818355910136E-16,-0.72113644908101504,5.156348781785443,5.156348781785443,-0.86848130993014694]
[null,32,"Zone 32",3.2011723092484954,-1.8400526049658059,0,-0.72113644908101504,1.0079937761948354,1.0079937761948354,-1.4571574910673375]
[null,33,"Zone 33",2.1347162701668938,-2.9195816793639011,0,-0.72113644908101504,-0.92208552240524222,-0.92208552240524222,-1.8889691208265755]
[null,34,"Zone 34",-0.87387909949161291,2.9986368266853103,0,-0.72113644908101504,0.80389391277562039,0.80389391277562039,0.47831828159310907]
[null,35,"Zone 35",-2.8829380940499303,2.8813861068719606,0,-0.72113644908101504,-1.2989656576333766,-1.2989656576333766,0.43141799366776934]
[null,36,"Zone 36",9.8360128035712275,-4.7818281816946229,0,-0.72113644908101504,5.2894138091345138,5.2894138091345138,-2.6338677217588642]
[null,37,"Zone 37",-6.0459228219531225,-4.4301248885712452,0,-0.72113644908101504,-10.311159181891135,-10.311159181891135,-2.4931864045095131]
[null,38,"Zone 38",-1.8336892537870226,0.11985561792621664,-2.7024384689038903E-16,-0.72113644908101504,-2.4589412085270643,-2.4589412085270643,-0.6731942019105287]
[null,39,"Zone 39",-4.7417784218247814,4.6674170947023423,0,-0.72113644908101504,-1.7289811951439225,-1.7289811951439225,1.1458303887999219]
[null,40,"Zone 40",-4.4406805562193838,2.9840731899757982,0,-0.72113644908101504,-2.7745584533197603,-2.7745584533197603,0.47249282690930428]
[null,41,"Zone 41",-4.1347188301426154,4.2772757006284277,0,-0.72113644908101504,-1.4340347187208882,-1.4340347187208882,0.98977383117035611]
[null,42,"Zone 42",-3.3609745538038416,-2.2299233209482541,0,-0.72113644908101504,-5.8660496596434601,-5.8660496596434601,-1.6131057774603166]
[null,43,"Zone 43",-0.19345694609076353,-3.5465891856006504,0,-0.72113644908101504,-3.7518647436522987,-3.7518647436522987,-2.1397721233212752]
[null,44,"Zone 44",-3.6318915614846903,5.0730965621347178E-2,0,-0.72113644908101504,-4.3124432380686279,-4.3124432380686279,-0.70084406283247613]
[null,45,"Zone 45",-1.5501858178206371,-3.0619776093884381,0,-0.72113644908101504,-4.7209043544124025,-4.7209043544124025,-1.9459274928363903]
[null,46,"Zone 46",-3.740623905250242E-2,-6.1463611225339161,0,-0.72113644908101504,-5.6756315861606499,-5.6756315861606499,-3.1796808980945817]
[null,47,"Zone 47",2.9041696322562776,-4.9304035923869236,0,-0.72113644908101504,-1.7612896907342765,-1.7612896907342765,-2.6932978860357846]
[null,48,"Zone 48",6.3772218364762727,-4.8981908154743712,0,-0.72113644908101504,1.7375327350157606,1.7375327350157606,-2.6804127752707636]

{"sheet":"S6A3","index":6,"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 S6A3 - Generation wider tariffs under 48 generation zones (2024/25 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",3.4539493605917211,22.10405287701543,39.317366204269625,-2.1569685188867345,50.434116106733029,58.297589347586957,46.002018836189059]
[null,2,"Zone 2",1.6668660440990564,22.10405287701543,30.893808695166193,-2.1569685188867345,41.908186782957621,48.086948521990855,37.578461327085627]
[null,3,"Zone 3",3.7544857099558557,22.10405287701543,38.402380139084244,-2.1569685188867345,50.002663603948868,57.683139631765705,45.087032771003685]
[null,4,"Zone 4",-2.5341978109150798,17.063939852183388,23.155699442857021,-2.1569685188867345,27.484545106230513,32.115684994801917,27.824306864843642]
[null,5,"Zone 5",1.5871616252832039,3.2410451782851606,29.294362133705341,-2.1569685188867345,25.458518955988875,31.317391382729937,28.433811686132671]
[null,6,"Zone 6",3.2377743119660147,16.09098341376491,22.067030388840767,-2.1569685188867345,31.607216835163825,36.020622912931977,26.346455235459995]
[null,7,"Zone 7",3.2998384676683168,17.063939852183388,23.463002647966647,-2.1569685188867345,33.564423948901613,38.257024478494941,28.131610069953268]
[null,8,"Zone 8",1.7800095351630538,6.3301544856755774,29.294362133705341,-2.1569685188867345,28.122654311781055,33.98152673852212,29.669455409088837]
[null,9,"Zone 9",3.3812911285227081,18.38368059726108,22.818309044252732,-2.1569685188867345,34.185914322847019,38.749576131697573,28.014812764270431]
[null,10,"Zone 10",2.3784563595099204,12.419189329713138,18.588068325105805,-2.1569685188867345,25.027293964478339,28.744907629499501,21.398775538104324]
[null,11,"Zone 11",4.9153299893639097,12.419189329713138,19.509761892254115,-2.1569685188867345,28.301522448050981,32.203474826501797,22.320469105252634]
[null,12,"Zone 12",3.8310391832681976,13.9575277127296,20.885703914548273,-2.1569685188867345,29.548655966203761,33.725796749113414,24.311746480753378]
[null,13,"Zone 13",3.2850883291570927,12.619712592266918,18.84775808698209,-2.1569685188867345,26.302096353669562,30.071647971065978,21.738674605002121]
[null,14,"Zone 14",3.0257495440124393,13.594570879292299,20.351437385275894,-2.1569685188867345,28.025587636780259,32.09587511383544,23.632297218106078]
[null,15,"Zone 15",3.4953821133958187,17.553204196774335,24.844717568704059,-2.1569685188867345,35.256751006891804,40.225694520632608,29.709030728527058]
[null,16,"Zone 16",1.9937806156228901,5.906771470107314,20.351437385275901,-2.1569685188867345,20.843379181042728,24.913666658097906,20.55717745443209]
[null,17,"Zone 17",1.9423498249862043,10.227311796741525,16.389347696927889,-2.1569685188867345,21.078708901035004,24.356578440420577,18.323303896737762]
[null,18,"Zone 18",2.4174041152333072,9.3909884561774692,15.414511962995682,-2.1569685188867345,20.104835931685091,23.187738324284229,17.013938826579935]
[null,19,"Zone 19",2.6400992723642558,9.9056528102627297,16.058027501312029,-2.1569685188867345,21.254075002737331,24.465680502999735,17.863320106530388]
[null,20,"Zone 20",2.4648151826945539,7.2503631766347114,12.409222277440504,-2.1569685188867345,16.035515027067991,18.517359482556092,13.152399029207654]
[null,21,"Zone 21",2.810164890403267,7.4140809619433785,12.704363147334711,-2.1569685188867345,16.747951658939002,19.288824288405944,13.513027013225326]
[null,22,"Zone 22",2.4584739079480391,8.4448152773611671,15.125143546537139,-2.1569685188867345,19.157472448179949,22.182501157487376,16.346101138594872]
[null,23,"Zone 23",2.4061691861187988,6.28526284339363,9.8478987510668237,-2.1569685188867345,13.155729942800427,15.12530969301379,10.205035369537541]
[null,24,"Zone 24",1.3905425466450554,4.8539637087717962,6.5963354429201102,-2.1569685188867345,8.393813349111845,9.7130804376958686,6.380952407542094]
[null,25,"Zone 25",2.3348229435162771,13.206563483222792,0.56876538677199417,-2.1569685188867345,11.198117520625374,11.311870597979773,3.6944222611743767]
[null,26,"Zone 26",2.4890895335106795,4.2879310644215556,5.1931428859074122,-2.1569685188867345,7.9169801748871196,8.9556087520686027,4.7513467927892998]
[null,27,"Zone 27",1.7062478548285409,7.8690303785792075,0.56876538677200039,-2.1569685188867345,6.2995159482227736,6.4132690255771729,1.5594090193169494]
[null,28,"Zone 28",3.034377336454265,2.4356748200964184,1.207367863374665,-2.1569685188867345,3.791842964344398,4.0333165370193296,2.4669272526497643E-2]
[null,29,"Zone 29",2.2290049503973153,1.0829103139214387,0.56876538677200006,-2.1569685188867345,1.3933769920653321,1.5071300694197318,-1.1550390065461589]
[null,30,"Zone 30",0.29282205968620839,2.2772742975537774,0.12571834166266257,-2.1569685188867345,5.8247652172626285E-2,8.3391320505158628E-2,-1.1203404582025609]
[null,31,"Zone 31",2.6174422127522536,2.5057775501443436,0.56876538677200117,-2.1569685188867345,2.9201080433985949,3.0338611207529951,-0.58589211205699598]
[null,32,"Zone 32",2.970101903515483,-1.5675646671231562,0.12571834166266338,-2.1569685188867345,-0.34034367573964563,-0.31520000740711307,-2.6582760440733337]
[null,33,"Zone 33",1.6227267290648535,-2.6143578853207852,0.12571834166266338,-2.1569685188867345,-2.5251534247483782,-2.5000097564158459,-3.0769933313523854]
[null,34,"Zone 34",-5.7417647143907159E-2,3.3671978031942933,0.12571834166266338,-2.1569685188867345,0.579946749854924,0.60509041818745679,-0.68437105594635383]
[null,35,"Zone 35",-1.2353235048432669,2.5424383193542663,9.8871736306823027E-2,-2.1569685188867345,-1.2792439792011296,-1.2594696319397651,-1.0411214548382048]
[null,36,"Zone 36",9.3516035969856812,-4.9278710474948877,0,-2.1569685188867345,3.252338240103037,3.252338240103037,-4.1281169378846894]
[null,37,"Zone 37",-3.3361414408563079,-2.9499031778880416,0,-2.1569685188867345,-7.8530325020534759,-7.8530325020534759,-3.3369297900419514]
[null,38,"Zone 38",-0.78625368491878456,0.2598304735764832,-3.9308195911329314E-16,-2.1569685188867345,-2.7353578249443329,-2.7353578249443329,-2.0530363294561416]
[null,39,"Zone 39",-4.7417784218247814,4.0957664441462542,0,-2.1569685188867345,-3.6221337853945124,-3.6221337853945124,-0.51866194122823273]
[null,40,"Zone 40",-2.79468626476296,2.8611171284024524,0,-2.1569685188867345,-2.6627610809277327,-2.6627610809277327,-1.0125216675257536]
[null,41,"Zone 41",-4.0980842842042824,3.2824224180742347,0,-2.1569685188867345,-3.6291148686316288,-3.6291148686316288,-0.84399955165704044]
[null,42,"Zone 42",-3.3609745538038416,-2.2299233209482536,0,-2.1569685188867345,-7.3018817294491791,-7.3018817294491791,-3.048937847266036]
[null,43,"Zone 43",0.21436867765658119,-4.2535773379524588,0,-2.1569685188867345,-5.3454617115921206,-5.3454617115921206,-3.858399454067718]
[null,44,"Zone 44",-3.411058209478715,-0.93058716465780855,0,-2.1569685188867345,-6.3124964600916966,-6.3124964600916966,-2.5292033847498581]
[null,45,"Zone 45",-1.4498945979813076,-3.8270873215329018,0,-2.1569685188867345,-6.6685329740943642,-6.6685329740943642,-3.6878034474998955]
[null,46,"Zone 46",-0.70546196844314668,-7.5696543219742329,0,-2.1569685188867345,-8.9181539449092675,-8.9181539449092675,-5.1848302476764276]
[null,47,"Zone 47",2.8707035611935741,-5.6693726871941816,0,-2.1569685188867345,-3.8217631074485059,-3.8217631074485059,-4.4247175937644077]
[null,48,"Zone 48",5.9281838405738556,-5.4950205964471035,0,-2.1569685188867345,-0.62480115547056148,-0.62480115547056148,-4.3549767574655753]